| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL FEES | 12,003 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHADYAK LOAN |
| Lender's Title | FOUNDER |
| Original Amount of Loan | |
| Balance Due | 787000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES | 12,195 | 12,195 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 78,518 | 0 | 39,259 | 0 |
| INSURANCE - LIABILITY | 154,997 | 0 | 77,499 | 0 |
| UTILITIES | 83,636 | 0 | 41,818 | 0 |
| REPAIRS & MAINTENANCE | 29,068 | 0 | 14,534 | 0 |
| BANK CHARGES | 67,704 | 0 | 33,852 | 0 |
| DUES AND SUBSCRIPTIONS | 9,614 | 0 | 4,807 | 0 |
| ADVERTISING AND MARKETING | 75 | 0 | 38 | 0 |
| INTERNET AND TELEPHONE | 9,999 | 0 | 5,000 | 0 |
| PRINTING AND POSTAGE | 970 | 0 | 485 | 0 |
| PAYROLL PROCESSING FEES | 4,581 | 0 | 2,291 | 0 |
| WASTE DISPOSAL | 5,396 | 0 | 2,698 | 0 |
| CLEANING | 1,500 | 0 | 750 | 0 |
| OFFICE EXPENSE | 196 | 0 | 98 | 0 |
| MISAPPROPRIATION EXPENSE | 64,293 | 0 | 32,147 | 0 |
| MISCELLANEOUS EXPENSE | 21,429 | 0 | 10,715 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 578,563 | 578,563 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 42,977 | 40,317 |
| CREDIT CARD PAYABLE | 20,098 | 25,293 |
| ACCRUED INTEREST PAYABLE | 2,600 | 2,600 |
| ACCRUED COMPENSATION | 15,740 | 15,740 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 15,059 | 1,506 | 7,530 | 0 |
| TAXES AND LICENSES | 1,020 | 0 | 510 | 0 |