| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 650 | 0 | 0 | 0 |
| BOOKKEEPING | 6,250 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Ford T-350 | 2023-12-29 | 67,895 | 1,697 | ALT | 5 | 19,500 | 0 | 0 | |
| 2019 HONDA ODYSSEY | 2022-09-07 | 33,425 | 9,192 | ALT | 5 | 5,966 | 0 | 0 | |
| Computer & IT equipment 2023 | 2023-12-31 | 23,748 | 0 | M | 5 | 9,024 | 0 | 0 | |
| Computer & IT equipment 2024 | 2024-02-22 | 3,675 | 0 | M | 5 | 735 | 0 | 0 | |
| SMART BOARDS | 2023-12-31 | 9,829 | 0 | M | 5 | 3,735 | 0 | 0 | |
| SMART BOARDS 2024 | 2024-08-14 | 4,986 | 0 | M | 5 | 997 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Ford T-350 | 67,895 | 1,697 | 66,198 | 0 |
| Honda Odyssey | 33,425 | 9,192 | 24,233 | 0 |
| Computer & IT equipment | 23,748 | 0 | 23,748 | 0 |
| Computers 2024 | 3,675 | 0 | 3,675 | 0 |
| SMART BOARDS | 9,829 | 0 | 9,829 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL CONSULTING | 4,915 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Presidential Auto Sales and Se |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 13,226 |
| Balance Due | 9,185 |
| Date of Note | 2023-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | 36 |
| Interest Rate | 14.99 |
| Security Provided by Borrower | |
| Purpose of Loan | FORD T-350 VEHICLE LOAN |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Payments to deposit | 23,356 | 0 | 0 |
| Security deposits | 26,500 | 26,500 | 0 |
| Matrix Cable Corner Unit 12023 | 3,500 | 3,500 | 0 |
| SCHOOL START UP COSTS | 78,621 | 157,751 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & marketing | 220 | 0 | 0 | 0 |
| Background Checks | 505 | 0 | 0 | 0 |
| Payroll Service Fee | 1,717 | 0 | 0 | 0 |
| Office expenses | 10,341 | 0 | 0 | 0 |
| Liability insurance | 6,966 | 0 | 0 | 0 |
| Fundraising Expenses | 23,711 | 0 | 0 | 0 |
| Workers compensation insuranc | 2,280 | 0 | 0 | 0 |
| Program Expenses | 16,260 | 0 | 0 | 0 |
| License Fees and Permits | 1,421 | 0 | 0 | 0 |
| Supplies | 490 | 0 | 0 | 0 |
| QuickBooks Payments Fees | 951 | 0 | 0 | 0 |
| Repairs & maintenance | 110 | 0 | 0 | 0 |
| Vehicle expenses | 16,741 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ASE | 19,965 | 0 | 0 |
| BRAC Summer Session | 36,375 | 0 | 0 |
| Tuittion | 777,440 | 0 | 0 |
| Field Trips | 1,137 | 0 | 0 |
| Service Fee Income | 1,209 | 0 | 0 |
| Transportation | 14,400 | 0 | 0 |
| Description | Amount |
|---|---|
| ACCOUNTS PAYABLE | 374,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fundraising fees | 15 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 33,194 | 0 | 0 | 0 |
| SUTA | 3,060 | 0 | 0 | 0 |