| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,750 | 4,375 | 2,570 | 1,805 |
| 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 | 153,600 | STRAIGHT LINE | 57,144 | 16,782 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 671,718 | 671,718 |
| MUTUAL FUNDS/ETFS - BONDS | 220,858 | 220,858 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 8,937,980 | 8,937,980 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB BANK DEPOSIT, GOVT MONEY FD | FMV | 588,276 | 588,276 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 2,707,121 | 1,919,681 | 787,440 | 787,440 |
| 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 | |
| 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 350 |
| 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 | 147,115 |
| 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 LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 15,000 | 42,452 | 42,452 |
| Description | Amount |
|---|---|
| UNREALIZED DEPRECIATION INVESTMENTS | 192,469 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MAINTENANCE REPAIRS & SUPPLIE | 130,381 | 38,289 | 92,092 | |
| FOOD | 125,359 | 36,814 | 88,545 | |
| LICENSES & DUES | 2,759 | 810 | 1,949 | |
| INSURANCE | 85,417 | 25,085 | 60,332 | |
| OFFICE, SUPPLIES, TELEPHONE, | 39,985 | 11,742 | 28,243 | |
| PURCHASED SERVICES | 36,176 | 10,624 | 25,552 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 677,932 | 677,932 | |
| MISCELLANEOUS INCOME | 21,452 | 21,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,795 | 527 | 1,268 | |
| INVESTMENT FEES | 64,875 | 56,996 | 6,787 | 1,092 |