| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX RETURN PREP | 35,565 | 0 | 35,565 | 0 |
| 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 | 3,500 | 0 | 3,500 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100,000 |
| Balance Due | 53,290 |
| Date of Note | 2023-04 |
| Maturity Date | 2024-04 |
| Repayment Terms | UPON DEMAND |
| Interest Rate | 9.5000 |
| 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 | 14,129 | 14,129 | 14,129 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE | 3,927 | 3,927 | ||
| BANK CHARGES | 644 | 644 | ||
| DUES & SUBSCRIPTIONS | 8,492 | 8,492 | ||
| EMPLOYEE BENEFITS | 35,969 | 35,969 | ||
| INSURANCE | 8,697 | 8,697 | ||
| INTERNET | 500 | 500 | ||
| MANAGEMENT FEES | 27,000 | 27,000 | ||
| MARKETING | 450 | 450 | ||
| OFFICE SUPPLIES | 843 | 843 | ||
| OUTSIDE SERVICES | 98,799 | 98,799 | ||
| POSTAGE AND DELIVERY | 52 | 52 | ||
| PROFESSIONAL DEVELOPMENT | 737 | 737 | ||
| SOFTWARE AND COMPUTER SUPPLIES | 4,816 | 4,816 | ||
| STUDENT TRANSPORTATION | 1,076 | 1,076 | ||
| TELEPHONE | 7,636 | 7,636 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY REVENUE | 623,373 | 623,373 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 401(K) LIABILITY | 1,682 | 11,224 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING SERVICES | 106,031 | 0 | 106,031 | 0 |
| PAYROLL PROCESSING FEES | 3,159 | 0 | 3,159 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,880 | 14,880 | ||
| USE AND OCCUPANCY TAX | 1,522 | -1,522 |