| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,225 | 4,612 | 2,694 | 1,919 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 469,814 | 37,903 | STRAIGHT LINE | 43,137 | 12,597 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,444,902 | 1,444,902 |
| MUTUAL FUNDS/ETFS - BONDS | 61,213 | 61,213 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 6,887,164 | 6,887,164 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT - CASH EQUIVALENT | FMV | 592,425 | 592,425 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 2,660,798 | 1,958,903 | 701,895 | 701,895 |
| LAND | 20,000 | 20,000 | 20,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | TCF NATIONAL BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 58,413 |
| Balance Due | 28,651 |
| Date of Note | 2019-11 |
| Maturity Date | 2024-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0654 |
| Security Provided by Borrower | |
| Purpose of Loan | 2019 FORD E350 |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | WEBSTER BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 317,958 |
| Balance Due | 279,056 |
| Date of Note | 2021-10 |
| Maturity Date | 2028-10 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0281 |
| Security Provided by Borrower | |
| Purpose of Loan | COMMERCIAL TERM NOTE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE | 14,500 | 12,000 | 12,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| UTILITIES | 66,213 | 19,336 | 46,877 | |
| MAINTENANCE REPAIRS & SUPPLIE | 95,224 | 27,808 | 67,416 | |
| FOOD | 90,537 | 26,439 | 64,098 | |
| LICENSES & DUES | 5,341 | 1,560 | 3,781 | |
| INSURANCE | 72,312 | 21,117 | 51,195 | |
| OFFICE SUPPLIES & PHONE | 31,323 | 9,147 | 22,176 | |
| PURCHASED SERVICES | 30,156 | 8,806 | 21,350 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 529,000 | 529,000 | |
| MISCELLANEOUS | 27,382 | 27,382 |
| Description | Amount |
|---|---|
| UNREALIZED DEPRECIATION ON INVESTMENTS | -2,817,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 3,300 | 965 | 2,335 | |
| INVESTMENT & BANK FEES | 67,215 | 60,494 | 6,721 |