| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 247,285 | 0 | 247,285 | 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 |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 226,266 | 0 | 226,266 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC PPP LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 862,000 |
| Balance Due | 0 |
| Date of Note | 2020-04 |
| Maturity Date | 2022-04 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM AFFILIATES | 1,309,904 | 291,358 | 291,358 |
| SECURITY DEPOSITS | 900 | 30,516 | 30,516 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE TRANSACTION FEES | 62,075 | 0 | 5,780 | 56,295 |
| MEMBERSHIPS & SUBSCRIPTIONS | 48,547 | 0 | 48,547 | 0 |
| INSURANCE | 19,170 | 0 | 19,170 | 0 |
| TELEPHONE & TELECOMMUNICATIONS | 13,106 | 0 | 13,106 | 0 |
| SUPPLIES | 10,099 | 0 | 10,099 | 0 |
| POSTAGE | 6,602 | 0 | 6,602 | 0 |
| BUSINESS MEALS & ENTERTAINMENT | 6,439 | 0 | 6,439 | 0 |
| FACILITIES MANAGEMENT | 5,255 | 0 | 0 | 0 |
| LICENSES & PERMITS | 2,757 | 0 | 2,757 | 0 |
| BANK FEES | 2,280 | 0 | 2,280 | 0 |
| COMPANY EVENTS | 279 | 0 | 279 | 0 |
| MISCELLANEOUS | 1,520 | 0 | 1,520 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Accounting Services | 2,018,288 | 0 | 2,018,288 |
| Financial Advisory Services | 1,378,903 | 0 | 1,378,903 |
| Other Professional Services | 420,619 | 0 | 420,619 |
| IT Services | 310,566 | 0 | 310,566 |
| Servicing Pass-through Income | 19,530 | 0 | 19,530 |
| Commitment Income | 3,322 | 0 | 3,322 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATES | 1,775,218 | 1,612,699 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CHAMPIONSHIP ACADEMY OF DISTINCTION INC | 40,000 | 40,000 | 2021-12 | 2022-03 | 6 % | ||||||
| MI ESCUELA | 600,000 | 122,712 | 2021-07 | 7 DAYS AFTER FINAL PAYMENT OF GRANT IS REC'D | 6 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT FEES | 329,022 | 0 | 329,022 | 0 |
| OTHER PROFESSIONAL FEES | 433,570 | 0 | 433,570 | 0 |