| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING | 25,500 | 10,200 | 15,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 734,580 | L | 0 | 0 | |||||
| DEPRECIABLE ASSETS | 4,086,744 | 3,224,761 | SL | 0 % | 71,649 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 534,464 | 534,464 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EBELL OPERATING COMPANY STOCK | AT COST | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 209 | 0 | 209 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LIQUOR LICENSE | 5,186 | 5,186 | 5,186 |
| INTERCOMPANY RECEIVABLE - EOC | 677,024 | 0 | 0 |
| INTERCOMPANY RECEIVABLE | 0 | 10,063 | 10,063 |
| INCOME TAX RECEIVABLE | 292,000 | 114,000 | 114,000 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE - DISSOLUTION OF EBELL OPERATING COMPANY | 909,984 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 20,851 | 14,561 | 4,592 | |
| THEATER OVERHEAD | 22,014 | 22,014 | 0 | |
| REPAIRS & MAINTENANCE | 4,483 | 4,483 | 0 | |
| ORGANIZATION ACTIVITY | 183,943 | 0 | 183,943 | |
| FUNDRAISING | 1,165 | 0 | 1,165 | |
| EOC OVERHEAD | 139,043 | 69,522 | 34,761 | |
| INSURANCE | 36,207 | 28,966 | 7,241 | |
| ADVERTISING & PROMOTION | 2,280 | 1,140 | 1,140 | |
| BANK CHARGES | 126 | 126 | 0 | |
| CREDIT CARD FEES | 4,209 | 2,104 | 2,104 | |
| COMPUTER PROGRAMS | 373 | 93 | 280 | |
| EQUIPMENT RENTAL | 11,666 | 2,917 | 8,750 | |
| OFFICE SUPPLIES | 6,940 | 143 | 6,735 | |
| FURNISHINGS | 13,912 | 6,956 | 4,174 | |
| MEMORIAL | 5,129 | 513 | 4,616 | |
| MISCELLANOUS | 154 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 60,139 | 60,139 | |
| CLUB EXEMPT PURPOSE PROGRAMS | 110,586 | 110,586 | |
| OTHER INCOME | 32,000 | 32,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 125,427 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES PAYABLE | 55,463 | 0 |
| INTERCOMPANY PAYABLE | 0 | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 300 | 0 | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 51,809 | 29,883 | 11,597 | |
| PERMITS AND FEES | 658 | 0 | 658 | |
| PROPERTY TAXES | 22,517 | 11,258 | 6,755 | |
| INCOME TAX EXPENSE | 195,300 | 0 | 0 |