| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 895 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 80,705 | 80,705 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GIFTED NOTE RECEIVABLE | 408,000 | 408,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGE | 70 | |||
| SUPPLIES AND SUPPORT | 126 | |||
| OFFICE EXPENSES | 550 | |||
| POSTAGE, MAILING SERVICE | 2 | |||
| COMPUTER AND INTERNET | 10,083 | |||
| LEARNING PLATFORM/SOFTWARE | 3,481 | |||
| CONTRACTED TEAM | 1,194 | |||
| STUDENT ENGAGEMENT | 2,340 | |||
| CONTENT SPECIALIST | 12,820 | |||
| PAYROLL PROCESSING FEE | 1,546 | |||
| WORKERS COMPENSATION EXPENSE | 766 | |||
| PAYROLL TAX EXPENSE | 10,105 | |||
| INTEREST EXPENSE | 44 | |||
| PRINTING AND COPYING | 23 | |||
| DIRECTOR OF EDUCATION | 36,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN PAYABLE | 20,407 | |
| TD CREDIT CARD | 3,198 | 749 |
| PROMISSORY NOTE - VICKI ELKINS | 100,000 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70,000 | 70,000 | 2016-12 | 9.00 % |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLEWHISPERING PINES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 75 |