| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,570 | 10,370 | 2,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| APPRAISAL OFFICE COMPLEX 69 | 2011-07-14 | 6,250 | 4,792 | 15.0000 | 417 | 5,209 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 329,698 | 92,727 | 4,013 | 1,162 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 404,138 | 404,138 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING, IMPROVEMENTS, EQUIP,, FURN | 3,984,260 | 1,355,860 | 2,628,400 | 3,984,260 |
| LAND | 603,820 | 603,820 | 603,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,028 | 329 | 188 | 1,511 |
| Item No. | 1 |
|---|---|
| Lender's Name | EIDL |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 500,000 |
| Balance Due | 481,420 |
| Date of Note | 2020-06 |
| Maturity Date | 1950-06 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.0275 |
| Security Provided by Borrower | LIEN ON CERTAIN PROPERTY |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | ERIE BANK LOAN |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 4,000 |
| Balance Due | 154,763 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DONATED DISPLAY ITEMS | 27,901 | 27,901 | 27,901 |
| ACF ENDOWMENT | 8,464 | 8,832 | 8,832 |
| AIRBNB CLEARING | 773 | 773 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GAR HALL PERFORMANCES | ||||
| COST OF GOODS SOLD | 20,841 | 20,841 | ||
| EXPENSES | ||||
| ADVERTISING | 8,963 | 2,585 | 6,378 | |
| BANK FEES | 1,781 | 1,521 | 260 | |
| DUES & SUBSCRIPTIONS | 857 | 569 | 288 | |
| OFFICE | 6,221 | 5,844 | 377 | |
| MATERIALS AND SUPPLIES | 49,204 | -35 | 1,992 | 47,247 |
| INSURANCE | 35,396 | 2,878 | 13,905 | 18,613 |
| VEHICLE & EQUIPMENT EXPENSE | 6,183 | 6,183 | ||
| ARTIST FEES | 118,996 | 118,996 | ||
| OUTSIDE REPAIR SERVICES | 52,874 | 2,147 | 3,360 | 47,367 |
| PERMITS | 5,749 | 5,749 | ||
| MISCELLANEOUS | -549 | -549 | ||
| EVENTS | 480 | 480 | ||
| TELEPHONE | 16,214 | 572 | 15,642 | |
| COMPUTER RELATED EXPENSES | 5,160 | 3,434 | 1,726 | |
| CREDIT CARD FEES | 13,904 | 7 | 13,897 | |
| BANK SERVICE CHARGES | 690 | 300 | 390 | |
| MAIN STREET EVENTS | 463 | 463 | ||
| PAYROLL FEES | 2,698 | 2,698 | ||
| WORKERS COMP | 4,860 | 3,998 | 862 | |
| COMMUNITY SUPPORT | 1,285 | 1,285 | ||
| REFUNDS | 130 | 130 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAR HALL PERFORMANCES | 185,055 | 185,055 | |
| PROGRAM ASSETS | 469,568 | 469,568 | |
| OTHER INCOME | 6,365 | 6,365 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 88,919 |
| UNREALIZED GAIN ON INVESTMENTS | 32,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 18,097 | 16,747 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 9,756 | 4,688 | 4,918 | 150 |
| INVESTMENT FEES | 5,189 | 5,189 | ||
| ENGINEERING FEES | 2,562 | 1,035 | 1,527 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 79,300 | 9,905 | 800 | 68,595 |