| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX RETURN PREP | 36,583 | 0 | 36,583 | 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 | 2015-12-31 | 247 | 196 | SL | 5.0000 | 51 | 51 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 49,785 | 49,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 995 | 0 | 995 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100,000 |
| Balance Due | 49,115 |
| Date of Note | 2020-04 |
| Maturity Date | 2021-04 |
| Repayment Terms | UPON DEMAND |
| Interest Rate | 4.7500 |
| 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 | 1,359 | 1,359 | ||
| BANK CHARGES | 274 | 274 | ||
| BUSINESS GIFTS | 1,326 | 1,326 | ||
| DUES & SUBSCRIPTIONS | 13,362 | 13,362 | ||
| EMPLOYEE BENEFITS | 33,530 | 33,530 | ||
| INSURANCE | 9,478 | 9,478 | ||
| INTERNET | 9,720 | 9,720 | ||
| MANAGEMENT FEES | 57,000 | 57,000 | ||
| MARKETING | 27,576 | 27,576 | ||
| OFFICE SUPPLIES | 16,981 | 16,981 | ||
| OUTSIDE SERVICES | 74,322 | 74,322 | ||
| POSTAGE AND DELIVERY | 5,646 | 5,646 | ||
| PROFESSIONAL DEVELOPMENT | 2,295 | 2,295 | ||
| PROGRAM EXPENSES | 4,638 | 4,638 | ||
| REPAIRS AND MAINTENANCE | 538 | 538 | ||
| RESUMES | 3,600 | 3,600 | ||
| SOFTWARE AND COMPUTER SUPPLIES | 757 | 757 | ||
| STUDENT TRANSPORTATION | 20,718 | 20,718 | ||
| TELEPHONE | 7,909 | 7,909 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY REVENUE | 753,210 | 753,210 | |
| EIDL GRANT | 6,000 | 6,000 | |
| PPP LOAN FORGIVEN | 57,910 | 57,910 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING SERVICES | 70,520 | 0 | 70,520 | 0 |
| IT EXPENSES | 717 | 0 | 717 | 0 |
| PAYROLL PROCESSING FEES | 2,837 | 0 | 2,837 | 0 |
| WEBSITE SERVICES | 8,276 | 0 | 8,276 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 24,018 | 24,018 |