| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAGHAT & LAURITO-BAGHAT ACCOUNTING | 13,290 | 2,658 | 10,632 | |
| JOHNSON, MACKOWIAK & ASSOC AUDIT/TAX | 5,400 | 500 | 4,900 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MUTUAL FUNDS | Purchased | 474,458 | 420,686 | 53,772 |
| Item No. | 1 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 204,320 |
| Balance Due | 204,320 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PPP LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150,000 |
| Balance Due | 150,000 |
| Date of Note | |
| Maturity Date | 2050-09 |
| Repayment Terms | $641 PER MONTH, 2.75% |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | EIDL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 8,535 | 8,535 | ||
| RESIDENT CABLE AND INTERNET | 9,094 | 9,094 | ||
| INSURANCE - GENERAL | 52,910 | 529 | 52,381 | |
| INSURANCE - GROUP | 69,693 | 69,693 | ||
| FOOD PURCHASES | 70,651 | 70,651 | ||
| OPERATING SUPPLIES | 33,417 | 33,417 | ||
| ADVERTISING | 30,452 | 30,452 | ||
| PROGRAM SERVICES | 874 | 874 | ||
| MISCELLANEOUS | 58,263 | 58,263 | ||
| INVESTMENT MANAGEMENT FEES | 19,020 | 19,020 | ||
| OFFICE SUPPLIES AND POSTAGE | 5,819 | 5,819 | ||
| VEHICLE LEASE | 3,851 | 3,851 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 1,059,049 | 1,059,049 | |
| OTHER REVENUE | 34,979 | 34,979 | |
| PPP GRANT INCOME | 185,000 | 185,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 367,643 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT FUNDS | 4,167 | 2,570 |
| PREPAID RENT | 20,337 | 100 |
| FEDERAL EXCISE TAX |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAGHAT & LAURITO-BAGHAT PAYROLL SERVICE | 3,990 | 0 | 3,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 85,288 | 3,412 | 81,876 | |
| FILING FEES | 250 | 250 | ||
| EXCISE TAX | 185 | 230 |