| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX RETURN PREP | 36,329 | 0 | 36,329 | 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 | 4,862 | 0 | 4,862 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100,000 |
| Balance Due | 49,672 |
| Date of Note | 2024-04 |
| Maturity Date | 2025-04 |
| Repayment Terms | UPON DEMAND |
| Interest Rate | 8.5000 |
| 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 | 9,103 | 9,103 | ||
| BANK CHARGES | 126 | 126 | ||
| DUES & SUBSCRIPTIONS | 9,163 | 9,163 | ||
| EMPLOYEE BENEFITS | 18,680 | 18,680 | ||
| INSURANCE | 9,065 | 9,065 | ||
| INTERNET | 1,500 | 1,500 | ||
| MANAGEMENT FEES | 24,000 | 24,000 | ||
| OFFICE SUPPLIES | 4,256 | 4,256 | ||
| OUTSIDE SERVICES | 180,469 | 180,469 | ||
| POSTAGE AND DELIVERY | 205 | 205 | ||
| PROFESSIONAL DEVELOPMENT | 1,449 | 1,449 | ||
| PROGRAM SUPPLIES | 2,952 | 2,952 | ||
| SOFTWARE AND COMPUTER SUPPLIES | 5,677 | 1,577 | ||
| STUDENT TRANSPORTATION | 1,100 | 1,100 | ||
| TELEPHONE | 7,812 | 7,812 | ||
| WEBSITE SERVICES | 5,625 | 5,625 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY REVENUE | 774,170 | 774,170 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 401(K) LIABILITY | 11,224 | 1,521 |
| AFLAC PAYABLE | 174 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING SERVICES | 134,366 | 0 | 134,366 | 0 |
| PAYROLL PROCESSING FEES | 4,149 | 0 | 4,149 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 15,281 | 15,281 |