| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,625 | 0 | 0 | 2,625 |
| 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 WAGON 20216 | 2024-10-24 | 36,856 | SL | 10.00 % | 3,686 | ||||
| FURNITURE | 2024-01-01 | 4,654 | 665 | 200DB | 24.49 % | 1,140 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 36,856 | 3,686 | 33,170 | |
| Furniture and Fixtures | 4,654 | 1,805 | 2,849 |
| Item No. | 1 |
|---|---|
| Lender's Name | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 33,856 |
| Balance Due | 32,260 |
| Date of Note | |
| Maturity Date | 2030-11 |
| Repayment Terms | |
| Interest Rate | 19.7000 |
| Security Provided by Borrower | |
| Purpose of Loan | VEHICLE FINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SEAN VAZ |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 25,000 |
| Balance Due | 19,150 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | TO FUND STARTING COST |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 3,578 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 143 | 143 | ||
| CERTIFICATE & LICENSES | 564 | 564 | ||
| DUES & SUBSCRIPTION | 1,466 | 1,466 | ||
| INSURANCE | 993 | 993 | ||
| OFFICE EXPENSES | 10,165 | 10,165 | ||
| PAYROLL FEES | 3,770 | 3,770 | ||
| POSTAGE | 39 | 39 | ||
| PROGRAM EXPENSES | 22,886 | 22,886 | ||
| REPAIR & MAINTENANCE | 11,119 | 11,119 | ||
| STAFF CLEARANCE | 449 | 449 | ||
| TELEPHONE | 4,423 | 4,423 | ||
| TRANING | 150 | 150 | ||
| TRANSPORTATION | 50,464 | 50,464 | ||
| UNIFORMS | 1,900 | 1,900 | ||
| UTILITIES | 6,302 | 6,302 | ||
| VEHICLE INSRUANCE | 11,858 | 11,858 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN TO OTHERS |
2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,745 | 0 | 0 | 1,745 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 25,065 | 25,065 | ||
| ZONING FEES | 1,000 | 1,000 |