| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BERNARD, JOHNSON & CO PC ACCOUNTING AND TAX | 2,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,000 | 0 | 5,000 | |
| BUILDING | 12,700 | 12,700 | 0 | |
| BUILDING IMPROVEMENTS | 802,813 | 619,686 | 183,127 | |
| OFFICE EQUIPMENT AND FURNITURE | 79,186 | 59,032 | 20,154 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEB DESIGN COSTS | 3,275 | 3,275 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | NORTH SHORE BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 9,088 |
| Balance Due | 9,088 |
| Date of Note | 2020-06 |
| Maturity Date | 2022-05 |
| Repayment Terms | 24 MONTHLY INSALLMENTS OF $511 BEGINNING 12/09/20 |
| Interest Rate | 0.01000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | PAYROLL COSTS, RENT UTILITIES, MORTGAGE INTEREST |
| Description of Lender Consideration | NONE |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS - FUNCTIONS | 4,101 | 6,100 | 6,100 |
| ENDOWMENT FUND ESCROW | 17,446 | 17,446 | 17,446 |
| CAPITAL IMPROVEMENT FUND | 25,031 | 35,053 | 35,053 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 8,155 | 0 | 0 | 8,155 |
| INSURANCE | 8,578 | 4,718 | 4,718 | 3,860 |
| UTILITIES | 8,388 | 4,614 | 4,614 | 3,774 |
| REPAIRS AND MAINTENANCE | 9,077 | 4,992 | 4,992 | 4,085 |
| EVENT EXPENSES | 17,777 | 4,691 | 4,691 | 12,171 |
| SUPPLIES AND OFFICE | 11,766 | 6,471 | 6,471 | 5,295 |
| MISCELLANEOUS | 73 | 0 | 0 | 73 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS - FUNCTIONS | 5,500 | 5,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 631 | 316 | 316 | 316 |
| PAYROLL TAXES | 6,434 | 0 | 0 | 6,434 |
| STATE FILING FEES | 70 | 0 | 0 | 70 |