| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 33,115 | 6,623 | 4,967 | 21,525 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASE COSTS | 2015-04-01 | 10,441 | 4,959 | 120.000000000000 | 1,044 | 1,044 | 1,044 | 6,003 |
| 3222-3228 LOCUST-COMMISSION | 2018-09-07 | 10,000 | 4,444 | 36.000000000000 | 3,333 | 3,333 | 3,333 | 7,777 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 517,681 | 72,458 | SL | 39.000000000000 | 13,273 | 13,273 | 13,273 | |
| LAND | 2014-07-01 | 76,350 | L | 0 | 0 | 0 | |||
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 2014-07-01 | 71,060 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2014-07-01 | 21,558 | 4,134 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 24,151 | SL | 39.000000000000 | 4,424 | 0 | 4,424 | |
| LAND | 2014-07-01 | 25,450 | L | 0 | 0 | 0 | |||
| PROJECTION EQUIPMENT | 2014-09-09 | 1,890 | 1,890 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2015-09-01 | 370,208 | 40,867 | SL | 39.000000000000 | 9,492 | 0 | 9,492 | |
| STAGE LIGHTING AND EQUIPMENT | 2015-09-01 | 65,645 | 40,638 | SL | 7.000000000000 | 9,378 | 0 | 9,378 | |
| FURNITURE AND FIXTURES | 2015-09-01 | 25,895 | 16,029 | SL | 7.000000000000 | 3,699 | 0 | 3,699 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2015-08-31 | 5,050 | 1,460 | SL | 15.000000000000 | 337 | 337 | 337 | |
| 3322 SAMUEL SHEPARD DRIVE-LAND | 2015-03-18 | 32,303 | L | 0 | 0 | 0 | |||
| 3225-3227 LOCUST-PARKING LOT | 2016-01-01 | 100,543 | L | 0 | 0 | 0 | |||
| 3222-3228 LOCUST-BUILDING | 2016-01-01 | 1,251,122 | 127,027 | SL | 39.000000000000 | 32,079 | 32,079 | 32,079 | |
| 3222-3228 LOCUST-LAND | 2016-01-01 | 5,965 | L | 0 | 0 | 0 | |||
| 3225-3227 LOCUST-PARKING LOT | 2016-01-01 | 100,543 | L | 0 | 0 | 0 | |||
| 3222-3228 LOCUST-BUILDING | 2016-01-01 | 1,251,122 | 127,027 | SL | 39.000000000000 | 32,079 | 0 | 32,079 | |
| 3222-3228 LOCUST-LAND | 2016-01-01 | 5,965 | L | 0 | 0 | 0 | |||
| FURNITURE AND FIXTURES | 2016-01-01 | 47,150 | 26,944 | SL | 7.000000000000 | 6,736 | 0 | 6,736 | |
| 501 N GRAND-CONDOMINIUM | 2015-08-01 | 1,129,525 | 126,721 | SL | 39.000000000000 | 28,961 | 0 | 28,961 | |
| CIRCUS TENT | 2016-12-28 | 150,000 | 64,287 | SL | 7.000000000000 | 21,429 | 0 | 21,429 | |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 2016-11-01 | 74,066 | 33,506 | SL | 7.000000000000 | 10,581 | 0 | 10,581 | |
| KITCHEN APPLIANCES | 2016-09-15 | 3,496 | 1,663 | SL | 7.000000000000 | 499 | 0 | 499 | |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 2016-12-01 | 3,638 | 283 | SL | 39.000000000000 | 93 | 0 | 93 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2016-12-01 | 850 | L | 0 | 0 | 0 | |||
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 2016-11-01 | 21,434 | 1,719 | SL | 39.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 19,211 | SL | 39.000000000000 | 6,147 | 0 | 6,147 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2016-11-01 | 26,626 | 12,046 | SL | 7.000000000000 | 3,804 | 0 | 3,804 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 19,211 | SL | 39.000000000000 | 6,147 | 6,147 | 6,147 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 13,151 | SL | 39.000000000000 | 5,636 | 5,636 | 5,636 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 13,389 | SL | 39.000000000000 | 5,636 | 0 | 5,636 | |
| FURNITURE AND FIXTURES | 2017-05-03 | 3,500 | 1,333 | SL | 7.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS - BIG TOP | 2017-11-09 | 121,269 | 6,607 | SL | 39.000000000000 | 3,109 | 0 | 3,109 | |
| LAND-3401 WASH AVE BIG TOP | 2017-08-03 | 1,001,612 | L | 0 | 0 | 0 | |||
| BUILDING-3610 GRANDEL SQUARE | 2017-11-16 | 1,459,133 | 79,508 | SL | 39.000000000000 | 37,412 | 0 | 37,412 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2017-11-16 | 955,481 | 52,065 | SL | 39.000000000000 | 24,499 | 0 | 24,499 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2017-11-16 | 14,900 | 4,435 | SL | 7.000000000000 | 2,129 | 0 | 2,129 | |
| IMPROVEMENTS-501 N GRAND | 2017-02-02 | 1,420 | 104 | SL | 39.000000000000 | 36 | 0 | 36 | |
| LAND-3300 DELMAR BLVD | 2017-12-14 | 5,687 | L | 0 | 0 | 0 | |||
| LAND-3312 DELMAR BLVD | 2017-04-26 | 9,593 | L | 0 | 0 | 0 | |||
| LOAN COST-GRANDEL | 2017-11-16 | 1,000 | 417 | SL | 5.000000000000 | 200 | 0 | 200 | |
| BUILDING NORTH 13TH ST | 2017-05-01 | 241,800 | 16,281 | SL | 39.000000000000 | 6,200 | 0 | 6,200 | |
| LAND NORTH 13TH ST | 2017-05-01 | 15,600 | L | 0 | 0 | 0 | |||
| VACANT LAND NORTH 13TH ST | 2017-05-01 | 2,600 | L | 0 | 0 | 0 | |||
| LAND-3610 GRANDEL SQUARE | 2017-11-16 | 173,800 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS 3300 SAMUEL SHEPARD | 2017-08-07 | 5,659 | 911 | SL | 15.000000000000 | 377 | 0 | 377 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 3,899 | SL | 39.000000000000 | 2,924 | 2,924 | 2,924 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 3,899 | SL | 39.000000000000 | 2,924 | 0 | 2,924 | |
| LAND IMPROVEMENTS - BIG TOP | 2018-08-31 | 295,568 | 26,273 | SL | 15.000000000000 | 19,705 | 0 | 19,705 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 1,000 | SL | 39.000000000000 | 6,000 | 6,000 | 6,000 | |
| 3301 WASHINGTON AVE LAND | 2019-11-01 | 16,696 | L | 0 | 0 | 0 | |||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 88,284 | 377 | SL | 39.000000000000 | 2,264 | 2,264 | 2,264 | |
| 3333 WASH AVE BUILDING | 2018-09-07 | 906,961 | 31,007 | SL | 39.000000000000 | 11,628 | 11,628 | 11,628 | |
| 3333 WASH AVE LAND | 2018-09-07 | 195,057 | L | 0 | 0 | 0 | |||
| 3333 WASH AVE IMPROVEMENTS | 2018-11-15 | 19,600 | 587 | SL | 39.000000000000 | 251 | 251 | 251 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2018-08-31 | 3,431 | 653 | SL | 7.000000000000 | 490 | 0 | 490 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2018-08-31 | 21,456 | 733 | SL | 39.000000000000 | 550 | 0 | 550 | |
| IMPROVEMENTS - N 13TH ST | 2018-10-31 | 4,200 | 126 | SL | 39.000000000000 | 108 | 0 | 108 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2018-08-31 | 2,250 | 77 | SL | 39.000000000000 | 58 | 0 | 58 | |
| EARTHWAYS HOUSE | 2019-07-30 | 410,000 | 4,380 | SL | 39.000000000000 | 10,513 | 0 | 10,513 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2019-11-30 | 6,850 | 22 | SL | 39.000000000000 | 176 | 0 | 176 | |
| FURNITURE AND FIXTURES | 2019-05-24 | 2,057 | 171 | SL | 7.000000000000 | 294 | 0 | 294 | |
| LAND IMPROVEMENTS - BIG TOP | 2019-09-30 | 9,467 | 158 | SL | 15.000000000000 | 631 | 0 | 631 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2019-06-30 | 208,580 | 2,901 | SL | 39.000000000000 | 5,348 | 0 | 5,348 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 3,973 | SL | 39.000000000000 | 23,838 | 23,838 | 23,838 | |
| 3333 WASH AVE IMPROVEMENTS | 2019-11-30 | 52,998 | 113 | SL | 39.000000000000 | 679 | 679 | 679 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2019-05-31 | 16,922 | 658 | SL | 15.000000000000 | 1,128 | 1,128 | 1,128 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 1,000 | SL | 39.000000000000 | 6,000 | 0 | 6,000 | |
| 3301 WASHINGTON AVE LAND | 2019-11-01 | 16,696 | L | 0 | 0 | 0 | |||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 88,284 | 377 | SL | 39.000000000000 | 2,264 | 0 | 2,264 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 3,973 | SL | 39.000000000000 | 23,838 | 0 | 23,838 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | SL | 39.000000000000 | 136 | 136 | 136 | ||
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | SL | 39.000000000000 | 136 | 0 | 136 | ||
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2020-07-31 | 188,250 | SL | 39.000000000000 | 2,011 | 0 | 2,011 | ||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | SL | 39.000000000000 | 1,671 | 1,671 | 1,671 | ||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | SL | 39.000000000000 | 1,671 | 0 | 1,671 | ||
| LAND IMPROVEMENTS - BIG TOP | 2020-10-31 | 143,538 | SL | 15.000000000000 | 1,595 | 0 | 1,595 | ||
| EARTHWAYS HOUSE IMPROVEMENTS | 2020-07-31 | 131,955 | SL | 39.000000000000 | 1,410 | 0 | 1,410 | ||
| 501 N GRAND | 2020-06-30 | 39,310 | SL | 39.000000000000 | 504 | 0 | 504 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 517,681 | 85,731 | 431,950 | 431,950 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 6,003 | 4,438 | 4,438 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 15,632 | 5,926 | 5,926 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 1,797 | 3,253 | 3,253 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 159,106 | 1,092,016 | 1,092,016 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 25,358 | 214,388 | 214,388 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 18,787 | 201,028 | 201,028 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 6,823 | 107,230 | 107,230 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 7,000 | 226,995 | 226,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 2,641 | 85,643 | 85,643 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 27,811 | 901,887 | 901,887 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 16,922 | 1,786 | 15,136 | 15,136 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 136 | 6,214 | 6,214 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 1,671 | 154,731 | 154,731 |
| 3222-3228 LOCUST-COMMISSION | 10,000 | 7,777 | 2,223 | 2,223 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 28,575 | 143,985 | 143,985 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,890 | 0 | 0 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 50,359 | 319,849 | 319,849 |
| STAGE LIGHTING AND EQUIPMENT | 65,645 | 50,016 | 15,629 | 15,629 |
| FURNITURE AND FIXTURES | 25,895 | 19,728 | 6,167 | 6,167 |
| 3322 SAMUEL SHEPARD DRIVE-LAND | 32,303 | 0 | 32,303 | 32,303 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 159,106 | 1,092,016 | 1,092,016 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| FURNITURE AND FIXTURES | 47,150 | 33,680 | 13,470 | 13,470 |
| 501 N GRAND-CONDOMINIUM | 1,129,525 | 155,682 | 973,843 | 973,843 |
| CIRCUS TENT | 150,000 | 85,716 | 64,284 | 64,284 |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 74,066 | 44,087 | 29,979 | 29,979 |
| KITCHEN APPLIANCES | 3,496 | 2,162 | 1,334 | 1,334 |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 3,638 | 376 | 3,262 | 3,262 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 850 | 0 | 850 | 850 |
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 21,434 | 2,269 | 19,165 | 19,165 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 25,358 | 214,388 | 214,388 |
| FURNITURE AND FIXTURES 3224 LOCUST | 26,626 | 15,850 | 10,776 | 10,776 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 19,025 | 200,790 | 200,790 |
| FURNITURE AND FIXTURES | 3,500 | 1,833 | 1,667 | 1,667 |
| IMPROVEMENTS - BIG TOP | 121,269 | 9,716 | 111,553 | 111,553 |
| LAND-3401 WASH AVE BIG TOP | 1,001,612 | 0 | 1,001,612 | 1,001,612 |
| BUILDING-3610 GRANDEL SQUARE | 1,459,133 | 116,920 | 1,342,213 | 1,342,213 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 955,481 | 76,564 | 878,917 | 878,917 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 14,900 | 6,564 | 8,336 | 8,336 |
| IMPROVEMENTS-501 N GRAND | 1,420 | 140 | 1,280 | 1,280 |
| LAND-3300 DELMAR BLVD | 5,687 | 0 | 5,687 | 5,687 |
| LAND-3312 DELMAR BLVD | 9,593 | 0 | 9,593 | 9,593 |
| LOAN COST-GRANDEL | 1,000 | 617 | 383 | 383 |
| BUILDING NORTH 13TH ST | 241,800 | 22,481 | 219,319 | 219,319 |
| LAND NORTH 13TH ST | 15,600 | 0 | 15,600 | 15,600 |
| VACANT LAND NORTH 13TH ST | 2,600 | 0 | 2,600 | 2,600 |
| LAND-3610 GRANDEL SQUARE | 173,800 | 0 | 173,800 | 173,800 |
| BUILDING IMPROVEMENTS 3300 SAMUEL SHEPARD | 5,659 | 1,288 | 4,371 | 4,371 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 6,823 | 107,230 | 107,230 |
| LAND IMPROVEMENTS - BIG TOP | 295,568 | 45,978 | 249,590 | 249,590 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 3,431 | 1,143 | 2,288 | 2,288 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 21,456 | 1,283 | 20,173 | 20,173 |
| IMPROVEMENTS - N 13TH ST | 4,200 | 234 | 3,966 | 3,966 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2,250 | 135 | 2,115 | 2,115 |
| EARTHWAYS HOUSE | 410,000 | 14,893 | 395,107 | 395,107 |
| EARTHWAYS HOUSE IMPROVEMENTS | 6,850 | 198 | 6,652 | 6,652 |
| FURNITURE AND FIXTURES | 2,057 | 465 | 1,592 | 1,592 |
| LAND IMPROVEMENTS - BIG TOP | 9,467 | 789 | 8,678 | 8,678 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 208,580 | 8,249 | 200,331 | 200,331 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 7,000 | 226,995 | 226,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 2,641 | 85,643 | 85,643 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 27,811 | 901,887 | 901,887 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 136 | 6,214 | 6,214 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 188,250 | 2,011 | 186,239 | 186,239 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 1,671 | 154,731 | 154,731 |
| LAND IMPROVEMENTS - BIG TOP | 143,538 | 1,595 | 141,943 | 141,943 |
| EARTHWAYS HOUSE IMPROVEMENTS | 131,955 | 1,410 | 130,545 | 130,545 |
| 501 N GRAND | 39,310 | 504 | 38,806 | 38,806 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 11,960 | 0 | 1,794 | 10,166 |
| Item No. | 1 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 3400000 |
| Balance Due | 3400000 |
| Date of Note | 2017-08 |
| Maturity Date | 2045-12 |
| Repayment Terms | UPON MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NON-RECOURSE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Relationship to Insider | |
| Original Amount of Loan | 3,400,000 |
| Balance Due | 3,400,000 |
| Date of Note | 2017-08 |
| Maturity Date | 2045-12 |
| Repayment Terms | UPON MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NON-RECOURSE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | RELIANCE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,670,000 |
| Balance Due | 0 |
| Date of Note | 2017-11 |
| Maturity Date | 2022-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,139,242 |
| Balance Due | 2,139,242 |
| Date of Note | 2020-12 |
| Maturity Date | 2023-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,500,000 |
| Date of Note | 2020-12 |
| Maturity Date | 2023-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | US SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 149,900 |
| Balance Due | 149,900 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | DISASTER ASSISTANCE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SALES TAX BOND DEPOSIT | 1,000 | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 75,085 | 0 | 11,263 | 63,822 |
| ARTIST/PROGRAM FEES | 140,781 | 0 | 21,117 | 119,664 |
| AUDIO VISUAL EXPENSE | 1,175 | 0 | 176 | 999 |
| BANK AND MERCHANT FEES | 10,156 | 0 | 1,523 | 8,633 |
| CLEANING SERVICES | 62,976 | 0 | 10,778 | 52,198 |
| DUES AND SUBSCRIPTIONS | 14,729 | 0 | 2,209 | 12,520 |
| EQUIPMENT RENTAL | 9,884 | 0 | 1,483 | 8,401 |
| INDEPENDENT CONTRACTOR | 38,919 | 0 | 5,838 | 33,081 |
| INSURANCE | 133,490 | 0 | 20,814 | 112,675 |
| IT/WEBSITE | 8,525 | 0 | 1,279 | 7,249 |
| OFFICE EXPENSE | 3,458 | 0 | 519 | 2,939 |
| PAYROLL PROCESSING FEES | 5,355 | 0 | 803 | 4,552 |
| REPAIRS | 27,092 | 0 | 4,064 | 23,028 |
| SECURITY AND SAFETY | 64,926 | 0 | 9,739 | 55,187 |
| TECH/FOH STAFFING EXPENSE | 12,572 | 0 | 1,886 | 10,686 |
| TAXES AND LICENSES | 12,207 | 0 | 4,081 | 8,126 |
| TELEPHONE/INTERNET | 21,779 | 0 | 3,395 | 18,383 |
| PROFESSIONAL DEVELOPMENT | 7,309 | 0 | 1,096 | 6,213 |
| RENT EXPENSE | 14,400 | 0 | 2,160 | 12,240 |
| MAINTENANCE | 74,685 | 0 | 11,203 | 63,482 |
| CLEANING SERVICES | 8,876 | 8,876 | 8,876 | 0 |
| TELEPHONE/INTERNET | 857 | 857 | 857 | 0 |
| EVENT EXPENSE | 37,773 | 37,773 | 37,773 | 0 |
| EVENT EXPENSE | 101 | 101 | 101 | 0 |
| EVENT EXPENSE | 1,600 | 1,600 | 1,600 | 0 |
| EVENT EXPENSE | 12,030 | 12,030 | 12,030 | 0 |
| EVENT EXPENSE | 1,274 | 1,274 | 1,274 | 0 |
| INSURANCE | 5,273 | 5,273 | 5,273 | 0 |
| AMORTIZATION | 4,377 | 4,377 | 4,377 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NON INVESTMENT RENTAL INCOME | 288,557 | 288,557 | |
| SPONSORSHIP INCOME | 7,050 | 7,050 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 52,418 | 0 | 7,863 | 44,555 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 15,000 | 0 | 0 | 0 |
| REAL ESTATE TAX | 15,079 | 0 | 15,079 | 0 |
| REAL ESTATE TAX | 31,545 | 31,545 | 31,545 | 0 |
| REAL ESTATE TAX | 30,759 | 30,759 | 30,759 | 0 |
| REAL ESTATE TAX | 0 | 0 | 0 | 0 |