| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,650 | 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 | 10,460 | 180.000000000000 | 2,919 | 0 | 13,379 |
| 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 | 4,071 | 200DB | 5.000000000000 | 658 | 0 | ||
| DOOR ALARM ACCESS CONTROL | 2021-07-16 | 2,379 | 1,694 | 200DB | 5.000000000000 | 274 | 0 | ||
| LHI- MCWARERS - AV SYSTEM | 2021-05-20 | 44,663 | 10,295 | 150DB | 15.000000000000 | 3,437 | 0 | ||
| CUSTOM TABLES | 2021-01-04 | 11,525 | 6,485 | 200DB | 7.000000000000 | 1,440 | 0 | ||
| FURNITURE | 2021-01-27 | 73,478 | 41,345 | 200DB | 7.000000000000 | 9,181 | 0 | ||
| RUGS | 2021-06-01 | 2,665 | 1,500 | 200DB | 7.000000000000 | 333 | 0 | ||
| LHI- COUNTERTOPS | 2021-02-12 | 3,161 | 728 | 150DB | 15.000000000000 | 243 | 0 | ||
| LHI - NEWPORT CONSTRUCTION FEES | 2021-02-03 | 141,850 | 32,697 | 150DB | 15.000000000000 | 10,915 | 0 | ||
| LHI- SNAP DATA CABLES | 2021-03-03 | 12,159 | 2,803 | 150DB | 15.000000000000 | 936 | 0 | ||
| ARTWORK | 2021-01-08 | 2,864 | 1,611 | 200DB | 7.000000000000 | 358 | 0 | ||
| HOLLY MANDOT PAINTING | 2021-06-21 | 10,000 | 5,627 | 200DB | 7.000000000000 | 1,249 | 0 | ||
| BERLIN'S EQUIPMENT | 2021-03-01 | 22,092 | 15,730 | 200DB | 5.000000000000 | 2,545 | 0 | ||
| LHI - FLOORING | 2021-01-12 | 10,000 | 2,305 | 150DB | 15.000000000000 | 770 | 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 | 0 |
| LHI - NEWPORT CONSTRUCTION FEES | 582,448 | 582,448 | 0 | 0 |
| LHI- MCWARERS - AV SYSTEM | 30,520 | 30,520 | 0 | 0 |
| LHI - FLOORING | 19,713 | 19,713 | 0 | 0 |
| LHI - SOLVER | 12,760 | 12,760 | 0 | 0 |
| SNAP SECURITY CAMERA SYSTEM | 5,717 | 4,729 | 988 | 988 |
| DOOR ALARM ACCESS CONTROL | 2,379 | 1,968 | 411 | 411 |
| LHI- MCWARERS - AV SYSTEM | 44,663 | 13,732 | 30,931 | 30,931 |
| CUSTOM TABLES | 11,525 | 7,925 | 3,600 | 3,600 |
| FURNITURE | 73,478 | 50,526 | 22,952 | 22,952 |
| RUGS | 2,665 | 1,833 | 832 | 832 |
| LHI- COUNTERTOPS | 3,161 | 971 | 2,190 | 2,190 |
| LHI - NEWPORT CONSTRUCTION FEES | 141,850 | 43,612 | 98,238 | 98,238 |
| LHI- SNAP DATA CABLES | 12,159 | 3,739 | 8,420 | 8,420 |
| ARTWORK | 2,864 | 1,969 | 895 | 895 |
| HOLLY MANDOT PAINTING | 10,000 | 6,876 | 3,124 | 3,124 |
| BERLIN'S EQUIPMENT | 22,092 | 18,275 | 3,817 | 3,817 |
| LHI - FLOORING | 10,000 | 3,075 | 6,925 | 6,925 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| START UP COSTS- BOYD ARCHITECTS - ARCHITECT FEES | 33,332 | 30,413 | 30,413 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 6,514 | 0 | 1,303 | |
| BANK CHARGES | 124 | 0 | 0 | |
| INSURANCE | 4,224 | 0 | 0 | |
| OFFICE SUPPLIES | 4,148 | 0 | 0 | |
| REPAIRS | 6,213 | 0 | 0 | |
| UTILITIES | 8,876 | 0 | 1,775 | |
| CONSULTING | 42,160 | 0 | 8,432 | |
| DUES & SUBSCRIPTIONS | 264 | 0 | 0 | |
| MEALS & ENTERTAINMENT | 811 | 0 | 0 | |
| LICENSES | 52 | 0 | 0 | |
| AMORTIZATION | 2,919 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL ONE VISA | 2,147 | -37 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT | 534 | 0 | 0 |