| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLIFTON GUNDERSON, LLP - ACCOUNTING | 13,700 | 0 | 5,932 | 7,768 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 1999-01-01 | 7,779,780 | 4,463,322 | SL | 0 % | 249,825 | 0 | 249,825 | |
| EQUIPMENT | 1999-01-01 | 1,376,848 | 1,207,265 | SL | 0 % | 30,435 | 0 | 30,435 | |
| FURNITURE & FIXTURES | 1999-01-01 | 389,671 | 383,525 | SL | 0 % | 3,313 | 0 | 3,313 | |
| LAND IMPROVEMENTS | 1999-01-01 | 2,073,414 | 750,738 | SL | 0 % | 166,167 | 0 | 166,167 | |
| LAND | 2009-07-02 | 229,844 | L | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 7,779,780 | 4,713,147 | 3,066,633 | 0 |
| EQUIPMENT | 1,376,848 | 1,237,700 | 139,148 | 0 |
| FURNITURE & FIXTURES | 389,671 | 386,838 | 2,833 | 0 |
| LAND IMPROVEMENTS | 2,073,414 | 916,905 | 1,156,509 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS HELD IN TRUST | AT COST | 5,871,727 | 5,871,727 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 229,844 | 0 | 229,844 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EASTMAN & SMITH - LEGAL SERVICES | 46,133 | 0 | 19,976 | 26,157 |
| SHEAKLEY UNISERVICE, INC. - LEGAL SERVICES | 1,084 | 0 | 469 | 615 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LIQUOR LICENSE | 19,000 | 19,000 | 19,000 |
| WORKERS COMPENSATION DEPOSIT | 1,000 | 4,672 | 4,672 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 114,202 | 0 | 49,450 | 64,752 |
| INSURANCE | 45,498 | 0 | 19,701 | 25,797 |
| CONCESSION SUPPLIES | 67,580 | 0 | 29,262 | 38,318 |
| MAINTENANCE | 161,687 | 0 | 70,011 | 91,676 |
| ADVERTISING | 9,147 | 0 | 3,961 | 5,186 |
| SUPPLIES | 15,644 | 0 | 6,774 | 8,870 |
| TELEPHONE | 11,787 | 0 | 5,104 | 6,683 |
| OFFICE SUPPLIES | 14,485 | 0 | 6,272 | 8,213 |
| OUTSIDE SERVICES | 4,318 | 0 | 1,870 | 2,448 |
| EQUIPMENT RENTAL | 10,557 | 0 | 4,571 | 5,986 |
| DUES & SUBSCRIPTIONS | 1,755 | 0 | 760 | 995 |
| MISCELLANEOUS | 12,284 | 0 | 5,319 | 6,965 |
| BANK FEES | 1,393 | 0 | 603 | 790 |
| BAD DEBT EXPENSE | 250 | 0 | 108 | 142 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS | 745,227 | 745,227 | |
| CONCESSIONS | 323,060 | 323,060 |
| Description | Amount |
|---|---|
| NET CHANGE IN INVESTMENTS | 615,807 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCED TICKET SALES | 1,324,734 | 2,054,867 |
| DEFERRED REVENUE | 126,762 | 159,396 |
| ACCRUED TAXES | 161 | 1,404 |
| ACCRUED EXPENSES - OTHER | 36,612 | 40,409 |
| ACCRUED INSURANCE | 5,492 | 5,332 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYCHEX - PAYROLL PROCESSING | 4,425 | 0 | 1,916 | 2,509 |
| STAAR CO. - COMPUTER CONSULTANT | 3,900 | 0 | 1,689 | 2,211 |
| CUSTOM COMPUTER SERVICES - COMPUTER CONSULTANT | 1,935 | 0 | 838 | 1,097 |
| DUKETS ARCHITECTS - ARCHITECTS | 12,518 | 0 | 5,420 | 7,098 |
| NORTHWEST OHIO PENSION - 401K ADMINISTRATION | 1,953 | 0 | 846 | 1,107 |
| JOHN HANCOCK - 401K ADMINISTRATION | 608 | 0 | 263 | 345 |
| PAYCHEX - COMPUTER CONSULTANT | 1,760 | 0 | 762 | 998 |
| TICKET MASTER - TICKET SALES | 3,453 | 0 | 1,495 | 1,958 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 47,745 | 0 | 20,674 | 27,071 |
| FEDERAL EXCISE TAX | 97 | 0 | 97 | 0 |
| LICENSES & TAXES | 5,389 | 0 | 2,333 | 3,056 |