| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 30,798 | 17,716 | 13,082 |
| 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 | 3,258 | 5,455 | STRAIGHT LINE | 5.0000 | 692 | 398 | |||
| FURNITURE AND FIXTURES | 43,591 | 13,064 | STRAIGHT LINE | 7.0000 | 9,253 | 5,322 | |||
| LEASEHOLD IMPROVEMENTS | 11,265 | 9,575 | STRAIGHT LINE | 15.0000 | 2,391 | 1,375 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 52,979 | 8,005 | 44,974 | |
| FURNITURES AND FIXTURES | 43,592 | 43,302 | 290 | |
| LEASEHOLD IMPROVEMENTS | 90,852 | 9,366 | 81,486 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 7,540 | 4,337 | 3,203 |
| Item No. | 1 |
|---|---|
| Lender's Name | US SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150,000 |
| Balance Due | 141,819 |
| Date of Note | 2021-02 |
| Maturity Date | 1951-02 |
| Repayment Terms | 641 MONTHLY INSTALLMENTS |
| Interest Rate | 0.0275 |
| Security Provided by Borrower | TANGIBLE & INTANGIBLE PROPERTY |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CADENCE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 115,000 |
| Balance Due | 115,000 |
| Date of Note | 2023-06 |
| Maturity Date | 2025-01 |
| Repayment Terms | INTEREST ONLY, DUE IN FULL |
| Interest Rate | 0.0800 |
| Security Provided by Borrower | ACCOUNTS RECEIVABLE |
| 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 | 10,272 | 10,272 | |
| CONSTRUCTION IN PROGRESS | 39,793 | ||
| RIGHT OF USE ASSET | 455,775 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 256,566 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 28,243 | 20,656 | 7,588 | |
| TECHNICAL ASSISTANCE/DESIGN | 120 | 70 | 50 | |
| VIDEO AND PHOTOGRAPHY | 5,618 | 3,231 | 2,386 | |
| WEBSITE AND SOCIAL MEDIA | 353 | 203 | 150 | |
| REPAIRS AND MAINTENANCE | 9,882 | 5,684 | 4,198 | |
| PROJECT | 35,037 | 21,237 | 13,800 | |
| OTHER MEETINGS & SPECIAL MEET | 1,420 | 817 | 603 | |
| BUSINESS REGISTRATION FEES | 2,566 | 1,476 | 1,090 | |
| CONTRACTED TRAINING | 497 | 286 | 211 | |
| BAD DEBT EXPENSE | 63,527 | 36,542 | 26,985 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 3,238,498 | 3,238,498 | |
| MISCELLANEOUS REVENUE | 5,634 | 5,634 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY - CURRENT PORTION | 135,718 | |
| LEASE LIABILITY - NET CURRENT PORTIO | 325,478 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 529,719 | 424,649 | 105,070 |