| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,176 | 0 | 0 | 19,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,153 | 0 | 0 | 2,153 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | STEPHEN LAUREL BROWN IRREVOCABLE TR |
| Lender's Title | |
| Original Amount of Loan | 1172000 |
| Balance Due | 1172000 |
| Date of Note | 2021-01 |
| Maturity Date | 2023-01 |
| 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 | 4,770 | 0 | 0 | 4,770 |
| EMPLOYEE HEALTH INSURANCE & BENEFIT ADMINISTRATION | 2,016 | 0 | 0 | 2,016 |
| MARKETING & PROMOTION | 8,745 | 0 | 0 | 8,745 |
| PAYROLL OUTSOURCING | 1,774 | 0 | 0 | 1,774 |
| PROGRAM & EVENT EXPENSES | 92,330 | 0 | 0 | 85,330 |
| OPERATIONS EXPENSES | 25,852 | 0 | 0 | 25,852 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UPPER HOUSE-BOOK SALES | 743 | 743 | |
| UPPER HOUSE-TICKET SALES | 2,382 | 2,382 | |
| MISCELLANEOUS INCOME | 4,862 | 4,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVIES | 133,757 | 0 | 0 | 133,757 |