| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 9,600 | 0 | 0 | 0 |
| Tax services | 1,560 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Millennium Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 250,000 |
| Balance Due | 200,000 |
| Date of Note | 2019-04 |
| Maturity Date | 2020-04 |
| Repayment Terms | Int monthly |
| Interest Rate | 6.5 |
| Security Provided by Borrower | None |
| Purpose of Loan | Line of Credit |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 250 | 0 | 0 | 250 |
| Event Expenses | 328 | 0 | 0 | 0 |
| Marketing | 3,402 | 0 | 0 | 13 |
| Misc Expense | 149 | 0 | 0 | 149 |
| Excellence in Teaching Awards | 16,235 | 0 | 0 | 16,235 |
| Office Expense | 14,678 | 0 | 0 | 0 |
| Payroll Processing Fees | 2,030 | 0 | 0 | 402 |
| Permits and Licensing | 131 | 0 | 0 | 0 |
| School Admin Incentives | 0 | 0 | 0 | 0 |
| Interest Expense | 12,783 | 0 | 0 | 11,664 |
| Contract Labor | 0 | 0 | 0 | 0 |
| WC and D&O Insurance | -1,228 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 2,665 | 0 | 0 | 1,981 |