| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GYM EQUIPMENT | 23,702 | 3,386 | 20,316 | |
| TURF AND EQUIPMENT | 149,966 | 14,996 | 134,970 |
| Item No. | 1 |
|---|---|
| Lender's Name | NAVITAS CREDIT CORP |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 23,702 |
| Balance Due | 22,107 |
| Date of Note | 2024-10 |
| Maturity Date | 2029-09 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | GYM EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | WESTERN EQUIPMENT FINANCE |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 149,966 |
| Balance Due | 139,733 |
| Date of Note | 2024-10 |
| Maturity Date | 2029-09 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | TURF AND GYM EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TINY HOME | 103,172 | 0 | 0 |
| TINY HOME | 103,172 | 0 | 0 |
| TINY HOME | 103,172 | 0 | 0 |
| Description | Amount |
|---|---|
| DEPRECIATION | 18,382 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 11,037 | |||
| BANK FEES | 175 | |||
| INSURANCE | 5,516 | |||
| LICENSES AND PERMITS | 11 | |||
| MEMBERSHIPS & SUBSCRIPTIONS | 2,130 | |||
| OFFICE SUPPLIES | 629 | |||
| SHIPPING & POSTAGE | 3,359 | |||
| SMALL EQUIPMENT | 4,749 | |||
| SPONSER SUPPLIES | 1,142 | |||
| FUEL | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP INCOME | 64,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CYRUS PERRY PHOTOGRAPHY AND VIDEO | 563 | |||
| DICKSON PERFORMANCE TRAINING | 11,525 | |||
| JAM N J PRODUCTION MUSIC & VIDEO | 995 | |||
| MATTHEW PALMER TRAINER | 2,723 | |||
| NATIVE GRANTS GRANT WRITING | 6,000 | |||
| MIKE ADRIAN EVENT | 1,040 | |||
| KYLIE ASHER TRAINER | 260 |