| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 625 | |||
| BOOKKEEPING | 3,821 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 HONDA ODYSSEY | 2022-09-07 | 33,425 | 2,507 | AltMACRS SL | 6,685 | ||||
| Ford T350 | 2023-12-29 | 67,895 | AltMACRS SL | 1,697 | |||||
| 2019 HONDA ODYSSEY | 2022-09-07 | 33,425 | 2,507 | AltMACRS SL | 6,685 | ||||
| Ford T350 | 2023-12-29 | 67,895 | AltMACRS SL | 1,697 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 HONDA ODYSSEY | 2022-09-07 | 33,425 | 2,507 | AltMACRS SL | 6,685 | ||||
| Ford T350 | 2023-12-29 | 67,895 | AltMACRS SL | 1,697 | |||||
| 2019 HONDA ODYSSEY | 2022-09-07 | 33,425 | 2,507 | AltMACRS SL | 6,685 | ||||
| Ford T350 | 2023-12-29 | 67,895 | AltMACRS SL | 1,697 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Ford T350 | 67,895 | 1,697 | 66,198 | |
| Honda Odyssey | 33,425 | 9,192 | 24,233 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL CONSULTING | 8,361 |
| Item No. | 1 |
|---|---|
| Lender's Name | 12220 PROPERTY HOLDINGS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 110,000 |
| Balance Due | 40,000 |
| Date of Note | 2022-09 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | START UP OPERATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Presidential Auto Sales & Service |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 13,272 |
| Balance Due | 13,272 |
| Date of Note | 2023-12 |
| Maturity Date | |
| Repayment Terms | 36 Months |
| Interest Rate | 14.990000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | FORD T350 VEHICLE LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Payments to deposit | 23,356 | ||
| Computer IT equipment | 23,599 | 23,748 | |
| SMART BOARDS | 810 | 9,829 | |
| Security deposits | 26,500 | 26,500 | |
| Matrix Cable Corner Unit 12023 | 3,500 | ||
| SCHOOL START UP COSTS | 8,100 | 78,621 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising marketing | 892 | |||
| Background Checks | 509 | |||
| Consulting Fees | 22,500 | |||
| Contract professional fees | 300 | |||
| Fundraising Expenses | 19,876 | |||
| Liability insurance | 5,765 | |||
| License Fees and Permits | 569 | |||
| Utilities | 9,622 | |||
| Office Expenses | 9,147 | |||
| Payroll Service Fee | 1,732 | |||
| Workers compensation insurance | 1,975 | |||
| Program Expenses | 12,949 | |||
| Payment Fees | 782 | |||
| Vehicle Expenses | 10,829 | |||
| Supplies | 56 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BRAC SUMMER SESSION | 23,290 | ||
| TUITION | 568,740 | ||
| Unapplied Cash Payment Revenue | -675 | ||
| Service Fees | 625 | ||
| Transportation | 8,105 | ||
| ASE | 23,007 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING FEES | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 39,872 | |||
| SUTA | 3,128 | |||
| SALES TAX | 4,159 |