| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 6,050 | 0 | 0 | 6,050 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 15 Passenger Van 1 | 2020-10-30 | 21,700 | 19,622 | M | 5 | 2,078 | 0 | 0 | |
| Vehicles Acquired Lexus 2007 & 2008 | 2021-02-15 | 43,452 | 35,944 | M | 5 | 5,006 | 0 | 0 | |
| 15 Passenger Van 2 | 2021-09-25 | 15,000 | 12,408 | M | 5 | 1,728 | 0 | 0 | |
| Van 2B disposed | 2021-04-20 | 21,700 | 17,950 | M | 5 | 1,250 | 0 | 0 | |
| Mini Van 1 | 2020-07-30 | 5,000 | 4,712 | M | 5 | 288 | 0 | 0 | |
| 15 Passenger Van 3 | 2022-03-09 | 25,646 | 7,962 | M | 5 | 2,954 | 0 | 0 | |
| 2023 F150 Down Payment | 2023-04-24 | 74,633 | 41,795 | M | 5 | 11,700 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Mini Van 1 | 5,000 | 5,000 | 0 | 26,050 |
| 15 Passenger Van 1 | 21,700 | 21,700 | 0 | 26,100 |
| Lexus 2007 Lexus 2008 | 43,452 | 38,947 | 4,505 | 18,075 |
| Van 2B disposed | 0 | 0 | 0 | |
| 15 Passenger Van 2 | 15,000 | 13,445 | 1,555 | 27,900 |
| 2023 F150 | 74,633 | 54,930 | 19,703 | 41,450 |
| 15 Passenger Van 3 | 25,646 | 15,036 | 10,610 | 32,100 |
| Item No. | 1 |
|---|---|
| Lender's Name | US SMALL BUSINESS ADMIN SBA |
| Lender's Title | |
| Relationship to Insider | Government |
| Original Amount of Loan | 18,300 |
| Balance Due | 18,849 |
| Date of Note | 2020-05 |
| Maturity Date | 2050-05 |
| Repayment Terms | Monthly |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | unsecured |
| Purpose of Loan | Economic Injury Disaster Loan |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FORD CREDIT |
| Lender's Title | Dealership |
| Relationship to Insider | |
| Original Amount of Loan | 64,633 |
| Balance Due | 46,979 |
| Date of Note | 2023-08 |
| Maturity Date | 2029-11 |
| Repayment Terms | Monthly |
| Interest Rate | 7.900000000000 |
| Security Provided by Borrower | unsecured |
| Purpose of Loan | To purchase vehicle |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 661 | 0 | 0 | 661 |
| Repairs and Maintenance | 17,239 | 0 | 0 | 17,239 |
| Fuel | 66,889 | 0 | 66,889 | 0 |
| Insurance | 60,488 | 0 | 0 | 60,488 |
| Dues and Subscriptions | 1,760 | 0 | 0 | 1,760 |
| Drug Testing | 642 | 0 | 0 | 642 |
| Supplies and Software | 23,759 | 0 | 0 | 23,759 |
| Meals and Entertainment | 2,098 | 0 | 0 | 2,098 |
| Auto Registration | 76 | 0 | 0 | 76 |
| Bank payroll and pmt fees | 6,827 | 0 | 0 | 6,827 |
| Employment Services | 212,786 | 0 | 120,436 | 92,350 |
| Contractors | 200 | 0 | 0 | 200 |
| Travel fines | 280 | 0 | 0 | 0 |
| General Operating Expenses | 32,627 | 0 | 0 | 32,627 |
| Annual license renewals | 87 | 0 | 0 | 87 |
| Court fees | 26 | 0 | 0 | 0 |
| Other Professional Fees | 760 | 0 | 0 | 760 |
| Interest on vehicle loan | 4,524 | 0 | 0 | 4,524 |
| Capex under threshhold | 1,000 | 0 | 0 | 1,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Fees other than Rent | 312,232 | 0 | 312,232 |
| Description | Amount |
|---|---|
| Net Donations primarily in Payables | 71,261 |