| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,842 | 0 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS- BOYD ARCHITECTS - ARCHITECT FEES | 2020-05-20 | 43,792 | 7,541 | 180.000000000000 | 2,919 | 0 | 10,460 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| LHI - LIVE OAK CONSULTANTS ENGINEERING SERVICES | 2020-03-08 | 10,700 | 10,700 | 150DB | 15.000000000000 | 0 | 0 | ||
| LHI - NEWPORT CONSTRUCTION FEES | 2020-12-10 | 582,448 | 582,448 | 150DB | 15.000000000000 | 0 | 0 | ||
| LHI- MCWARERS - AV SYSTEM | 2020-08-21 | 30,520 | 30,520 | 150DB | 15.000000000000 | 0 | 0 | ||
| LHI - FLOORING | 2020-09-11 | 19,713 | 19,713 | 150DB | 15.000000000000 | 0 | 0 | ||
| LHI - SOLVER | 2020-01-01 | 12,760 | 12,760 | 150DB | 15.000000000000 | 0 | 0 | ||
| SNAP SECURITY CAMERA SYSTEM | 2021-01-13 | 5,717 | 2,973 | 200DB | 5.000000000000 | 1,098 | 0 | ||
| DOOR ALARM ACCESS CONTROL | 2021-07-16 | 2,379 | 1,237 | 200DB | 5.000000000000 | 457 | 0 | ||
| LHI- MCWARERS - AV SYSTEM | 2021-05-20 | 44,663 | 6,476 | 150DB | 15.000000000000 | 3,819 | 0 | ||
| CUSTOM TABLES | 2021-01-04 | 11,525 | 4,469 | 200DB | 7.000000000000 | 2,016 | 0 | ||
| FURNITURE | 2021-01-27 | 73,478 | 28,492 | 200DB | 7.000000000000 | 12,853 | 0 | ||
| RUGS | 2021-06-01 | 2,665 | 1,034 | 200DB | 7.000000000000 | 466 | 0 | ||
| LHI- COUNTERTOPS | 2021-02-12 | 3,161 | 458 | 150DB | 15.000000000000 | 270 | 0 | ||
| LHI - NEWPORT CONSTRUCTION FEES | 2021-02-03 | 141,850 | 20,569 | 150DB | 15.000000000000 | 12,128 | 0 | ||
| LHI- SNAP DATA CABLES | 2021-03-03 | 12,159 | 1,763 | 150DB | 15.000000000000 | 1,040 | 0 | ||
| ARTWORK | 2021-01-08 | 2,864 | 1,110 | 200DB | 7.000000000000 | 501 | 0 | ||
| HOLLY MANDOT PAINTING | 2021-06-21 | 10,000 | 3,878 | 200DB | 7.000000000000 | 1,749 | 0 | ||
| BERLIN'S EQUIPMENT | 2021-03-01 | 22,092 | 11,488 | 200DB | 5.000000000000 | 4,242 | 0 | ||
| LHI - FLOORING | 2021-01-12 | 10,000 | 1,450 | 150DB | 15.000000000000 | 855 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LHI - LIVE OAK CONSULTANTS ENGINEERING SERVICES | 10,700 | 10,700 | 0 | |
| LHI - NEWPORT CONSTRUCTION FEES | 582,448 | 582,448 | 0 | |
| LHI- MCWARERS - AV SYSTEM | 30,520 | 30,520 | 0 | |
| LHI - FLOORING | 19,713 | 19,713 | 0 | |
| LHI - SOLVER | 12,760 | 12,760 | 0 | |
| SNAP SECURITY CAMERA SYSTEM | 5,717 | 4,071 | 1,646 | |
| DOOR ALARM ACCESS CONTROL | 2,379 | 1,694 | 685 | |
| LHI- MCWARERS - AV SYSTEM | 44,663 | 10,295 | 34,368 | |
| CUSTOM TABLES | 11,525 | 6,485 | 5,040 | |
| FURNITURE | 73,478 | 41,345 | 32,133 | |
| RUGS | 2,665 | 1,500 | 1,165 | |
| LHI- COUNTERTOPS | 3,161 | 728 | 2,433 | |
| LHI - NEWPORT CONSTRUCTION FEES | 141,850 | 32,697 | 109,153 | |
| LHI- SNAP DATA CABLES | 12,159 | 2,803 | 9,356 | |
| ARTWORK | 2,864 | 1,611 | 1,253 | |
| HOLLY MANDOT PAINTING | 10,000 | 5,627 | 4,373 | |
| BERLIN'S EQUIPMENT | 22,092 | 15,730 | 6,362 | |
| LHI - FLOORING | 10,000 | 2,305 | 7,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,785 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| START UP COSTS- BOYD ARCHITECTS - ARCHITECT FEES | 36,251 | 33,332 | 33,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 15,547 | 0 | 3,109 | |
| BANK CHARGES | 125 | 0 | 0 | |
| INSURANCE | 4,137 | 0 | 0 | |
| OFFICE SUPPLIES | 4,377 | 0 | 0 | |
| REPAIRS | 875 | 0 | 0 | |
| UTILITIES | 8,158 | 0 | 1,632 | |
| PAYROLL PROCESSING FEES | 191 | 0 | 0 | |
| CONSULTING | 15,805 | 0 | 3,161 | |
| DUES & SUBSCRIPTIONS | 99 | 0 | 0 | |
| MEALS & ENTERTAINMENT | 464 | 0 | 0 | |
| AMORTIZATION | 2,919 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL ONE VISA | 904 | 2,147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT | 745 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,368 | 0 | 674 |