| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAKER TILLY US, LLP - TAX RETURN PREPARATION/CONSULTING | 4,700 | 0 | 0 | 4,700 |
| KMA BODILLY CPAS & CONSULTANTS - BOOKKEEPING | 437 | 0 | 0 | 437 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOLEY & LARDNER LLP - LEGAL FEES | 2,051 | 0 | 0 | 2,051 |
| REINHART BOERNER VAN DEUREN S.C. - LEGAL FEES | 849 | 0 | 0 | 849 |
| Item No. | 1 |
|---|---|
| Lender's Name | STEPHEN LAUREL BROWN IRREVOCABLE TR |
| Lender's Title | |
| Original Amount of Loan | 1130000 |
| Balance Due | 1130000 |
| Date of Note | 2020-01 |
| Maturity Date | 2022-01 |
| Repayment Terms | DUE IN FULL AT MATURITY DATE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE LIQUIDITY |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMON AREA | 27,072 | 0 | 0 | 27,072 |
| CONTRACT SERVICES - CONSULTANT TRAVEL & OTHER EXP | 1,737 | 0 | 0 | 1,737 |
| CONTRACT SERVICES - MARKETING | 85,313 | 0 | 0 | 85,313 |
| CONTRACT SERVICES - SECURITY | 6,281 | 0 | 0 | 6,281 |
| EMPLOYEE HEALTH INSURANCE & BENEFIT ADMINISTRATION | 2,423 | 0 | 0 | 2,423 |
| GENERAL OVERHEAD EXPENSE | 20,610 | 0 | 0 | 20,610 |
| MARKETING & PROMOTION | 12,821 | 0 | 0 | 12,821 |
| OPERATIONS-ASSOCIATION FEES | 15,736 | 0 | 0 | 15,736 |
| OPERATIONS-BOOKS | 5,032 | 0 | 0 | 5,032 |
| OPERATIONS-COMPUTER SUPPLIES | 7,156 | 0 | 0 | 7,156 |
| OPERATIONS-EMPLOYEE PARKING | 17,761 | 0 | 0 | 17,761 |
| OPERATIONS-INTERNET/TELEPHONE | 4,693 | 0 | 0 | 4,693 |
| OPERATIONS-LICENSES | 1,078 | 0 | 0 | 1,078 |
| OPERATIONS-MEMBERSHIPS & SUBSCRIPTIONS | 10,905 | 0 | 0 | 10,905 |
| OPERATIONS-POSTAGE | 1,017 | 0 | 0 | 1,017 |
| OPERATIONS-PRINTING & COPYING | 1,787 | 0 | 0 | 1,787 |
| OPERATIONS-SOUND/STAGE/VIDEO TECHNOLOGY | 2,661 | 0 | 0 | 2,661 |
| OPERATIONS-SUPPLIES | 4,349 | 0 | 0 | 4,349 |
| OPERATIONS-WEBSITES/SOCIAL MEDIA | 9,984 | 0 | 0 | 9,984 |
| PAYROLL OUTSOURCING | 1,664 | 0 | 0 | 1,664 |
| PROGRAM & EVENTS-FOOD | 17,787 | 0 | 0 | 17,787 |
| PROGRAM & EVENTS-HOUSING EXPENSES | 20,649 | 0 | 0 | 20,649 |
| PROGRAM & EVENTS-SPEAKER FEES | 22,275 | 0 | 0 | 22,275 |
| PROGRAM & EVENTS-STUDENT & FACULTY STIPEND | 8,911 | 0 | 0 | 8,911 |
| PROGRAM & EVENTS-SUPPLIES | 3,043 | 0 | 0 | 3,043 |
| PROGRAM & EVENTS-TRAVEL | 6,050 | 0 | 0 | 6,050 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UPPER HOUSE-BOOK SALES | 1,896 | 1,896 | |
| UPPER HOUSE-TICKET SALES | 793 | 793 | |
| MISCELLANEOUS INCOME | 6,912 | 6,912 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 21 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 1,500 | 0 |
| OTHER PAYABLE | 3,021 | 0 |