| Item No. | 1 |
|---|---|
| Lender's Name | Merrick Bank |
| Lender's Title | Bank |
| Relationship to Insider | None |
| Original Amount of Loan | 11,172 |
| Balance Due | 9,712 |
| Date of Note | 2024-11 |
| Maturity Date | 2029-10 |
| Repayment Terms | Monthly P&I Payment |
| Interest Rate | 10.95 |
| Security Provided by Borrower | Trailer |
| Purpose of Loan | Cargo Tailer |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PayPal Credit |
| Lender's Title | PayPal |
| Relationship to Insider | None |
| Original Amount of Loan | 20,000 |
| Balance Due | 16,299 |
| Date of Note | 2024-10 |
| Maturity Date | 2025-09 |
| Repayment Terms | Per Transaction Deduction |
| Interest Rate | 10 |
| Security Provided by Borrower | |
| Purpose of Loan | Cash Flow |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Competition Equipment | 14,220 | 25,392 | 25,392 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payment Processing Fees | 8,258 | 8,258 | 8,258 | 8,258 |
| Organizational Expemse | 50 | 50 | 50 | 50 |
| Dues & Subscriptions | 129 | 129 | 129 | 129 |
| Postage & Shipping | 62 | 62 | 62 | 62 |
| Competition Expenses | 6,593 | 6,593 | 6,593 | 6,593 |
| Reimbursable Expenses | 5,263 | 5,263 | 5,263 | 5,263 |
| Misc | 25 | 25 | 25 | 25 |
| License Expense USAWE | 2,440 | 2,440 | 2,440 | 2,440 |
| Contract Labor | 45,519 | 45,519 | 45,519 | 45,519 |
| Advertising & Promotion | 715 | 715 | 715 | 715 |
| Awards | 8,722 | 8,722 | 8,722 | 8,722 |
| Bank Service Charges | 898 | 898 | 898 | 898 |
| Facility Rental | 79,583 | 79,583 | 79,583 | 79,583 |
| Insurance Expense | 3,465 | 3,465 | 3,465 | 3,465 |