| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX RETURN PREP | 11,460 | 0 | 11,460 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2013-07-01 | 29,538 | 26,586 | SL | 5.0000 | 2,952 | 2,952 | ||
| COMPUTER EQUIPMENT | 2015-12-31 | 247 | 98 | SL | 5.0000 | 49 | 49 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 100 | |||
| Machinery and Equipment | 49,785 | 49,685 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 154 | 0 | 154 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100,000 |
| Balance Due | 43,750 |
| Date of Note | 2018-04 |
| Maturity Date | 2019-04 |
| Repayment Terms | UPON DEMAND |
| Interest Rate | 6.2500 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 15,875 | 15,875 | 15,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE | 9,592 | 9,592 | ||
| BANK CHARGES | 250 | 250 | ||
| CREDIT CARD PROCESSING | 144 | 144 | ||
| DUES & SUBSCRIPTIONS | 6,362 | 6,362 | ||
| EDUCATION & TRAINING | 630 | 630 | ||
| INSURANCE | 59,300 | 59,300 | ||
| INTERNET | 7,463 | 7,463 | ||
| MANAGEMENT FEES | 65,000 | 65,000 | ||
| MARKETING | 15,969 | 15,969 | ||
| OFFICE SUPPLIES | 48,836 | 48,836 | ||
| OUTSIDE SERVICES | 235,128 | 235,128 | ||
| POSTAGE AND DELIVERY | 24,499 | 24,499 | ||
| PROGRAM EXPENSES | 2,534 | 2,534 | ||
| SOFTWARE | 50 | 50 | ||
| STUDENT SUPPLIES | 9,167 | 9,167 | ||
| STUDENT TRANSPORTATION | 40,575 | 40,575 | ||
| SUPPLIES | 3,857 | 3,857 | ||
| TELEPHONE | 6,522 | 6,522 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY REVENUE | 1,170,353 | 1,170,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 7,443 | 0 | 7,443 | 0 |
| IT EXPENSES | 20,244 | 0 | 20,244 | 0 |
| PAYROLL PROCESSING FEES | 2,214 | 0 | 2,214 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 29,029 | 29,029 |