| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,841 | 492 | 9,349 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 92,524 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and equipment | 1,266,625 | 1,067,544 | 199,081 | 199,081 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal fees | 2,854 | 2,854 |
| Item No. | 1 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2023-07 |
| Maturity Date | 2026-07 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 50000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2023-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 50000 |
| Item No. | 3 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2023-09 |
| Maturity Date | 2026-09 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 50000 |
| Item No. | 4 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 75000 |
| Balance Due | 75000 |
| Date of Note | 2023-11 |
| Maturity Date | 2026-11 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 75000 |
| Item No. | 5 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2023-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 50000 |
| Item No. | 6 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 40000 |
| Date of Note | 2024-01 |
| Maturity Date | 2027-01 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 40000 |
| Item No. | 7 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 100000 |
| Date of Note | 2024-02 |
| Maturity Date | 2027-02 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 100000 |
| Item No. | 8 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 10000 |
| Date of Note | 2024-03 |
| Maturity Date | 2027-03 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 10000 |
| Item No. | 9 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 100000 |
| Date of Note | 2024-04 |
| Maturity Date | 2027-04 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 100000 |
| Item No. | 10 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 150000 |
| Date of Note | 2024-06 |
| Maturity Date | 2027-06 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 150000 |
| Item No. | 11 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 35000 |
| Date of Note | 2024-09 |
| Maturity Date | 2027-09 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 35000 |
| Item No. | 12 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 30000 |
| Date of Note | 2024-10 |
| Maturity Date | 2027-10 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 30000 |
| Item No. | 13 |
|---|---|
| Lender's Name | Anthony Atala |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 0 |
| Balance Due | 60000 |
| Date of Note | 2024-11 |
| Maturity Date | 2027-11 |
| Repayment Terms | Monthly, 0% Interest |
| Interest Rate | 0.0 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 60000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 3,100 | 3,100 | 3,100 |
| SALES TAX RECEIVABLE | 12,677 | 23,025 | 23,025 |
| Receivables from Officers | 965 | 965 | 965 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSE | 7,511 | 7,511 | ||
| INTEREST EXPENSE | 15,625 | 15,625 | ||
| INSURANCE EXPENSE | 6,555 | 6,555 | ||
| OFFICE EXPENSES | 9,255 | 9,255 | ||
| BANK SERVICE CHARGES | 2,462 | 2,462 | ||
| LAB EXPENSES | 271,382 | 271,382 | ||
| Employee Expenses | 2,458 | 2,458 | ||
| Sponsorships | 5,000 | 5,000 | ||
| Advertising/Promotional | 11,105 | 11,105 | ||
| Payroll Processing Charges | 1,274 | 1,274 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS CREDIT | 11,133 | 11,133 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 38,044 | 38,044 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Gross sales | 350,305 | 350,305 | |
| Shipping COGS | 13,878 | -13,878 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 27,761 | 27,761 |