| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLIFTONLARSONALLEN, LLP - ACCOUNTING | 14,300 | 0 | 8,359 | 5,941 |
| 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 | 7,897,362 | 5,207,827 | SL | 0 % | 248,732 | 0 | 248,732 | |
| EQUIPMENT | 1999-01-01 | 1,465,925 | 1,300,134 | SL | 0 % | 44,562 | 0 | 44,562 | |
| FURNITURE & FIXTURES | 1999-01-01 | 392,556 | 388,683 | SL | 0 % | 593 | 0 | 593 | |
| LAND IMPROVEMENTS | 1999-01-01 | 2,073,414 | 1,203,198 | SL | 0 % | 139,267 | 0 | 139,267 | |
| 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 | 7,897,362 | 5,456,559 | 2,440,803 | |
| EQUIPMENT | 1,465,925 | 1,344,696 | 121,229 | |
| FURNITURE & FIXTURES | 392,556 | 389,276 | 3,280 | |
| LAND IMPROVEMENTS | 2,073,414 | 1,342,465 | 730,949 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS HELD IN TRUST | AT COST | 7,532,478 | 7,532,478 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 229,844 | 0 | 229,844 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EASTMAN & SMITH - LEGAL SERVICES | 16,040 | 0 | 9,376 | 6,664 |
| SHEAKLEY UNISERVICE, INC. | 1,151 | 0 | 673 | 478 |
| 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 | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 153,515 | 0 | 89,734 | 63,781 |
| INSURANCE | 54,311 | 0 | 31,746 | 22,565 |
| CONCESSION SUPPLIES | 86,377 | 0 | 50,489 | 35,888 |
| MAINTENANCE | 106,920 | 0 | 62,497 | 44,423 |
| ADVERTISING | 11,308 | 0 | 6,610 | 4,698 |
| SUPPLIES | 18,674 | 0 | 10,915 | 7,759 |
| TELEPHONE | 15,545 | 0 | 9,086 | 6,459 |
| OFFICE SUPPLIES | 15,383 | 0 | 8,992 | 6,391 |
| OUTSIDE SERVICES | 8,915 | 0 | 5,211 | 3,704 |
| EQUIPMENT RENTAL | 8,828 | 0 | 5,160 | 3,668 |
| DUES & SUBSCRIPTIONS | 4,281 | 0 | 2,502 | 1,779 |
| MISCELLANEOUS | 19,832 | 0 | 11,592 | 8,240 |
| BANK FEES | 558 | 0 | 326 | 232 |
| BAD DEBT EXPENSE | 2,931 | 0 | 1,713 | 1,218 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS | 1,027,901 | 1,027,901 | |
| CONCESSIONS | 343,167 | 343,167 |
| Description | Amount |
|---|---|
| NET CHANGE IN INVESTMENTS | 976,975 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCED TICKET SALES | 1,977,899 | 1,945,710 |
| DEFERRED REVENUE | 331,995 | 286,919 |
| ACCRUED TAXES | 4,069 | 984 |
| ACCRUED EXPENSES - OTHER | 150,264 | 77,009 |
| ACCRUED INSURANCE | 2,483 | 2,335 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYCHEX - PAYROLL PROCESSING | 8,031 | 0 | 4,694 | 3,337 |
| STAAR CO. - COMPUTER CONSULTANT | 3,944 | 0 | 2,305 | 1,639 |
| CUSTOM COMPUTER SERVICES - COMPUTER CONSULTANT | 1,557 | 0 | 910 | 647 |
| NORTHWEST OHIO PENSION - 401K ADMINISTRATION | 5,795 | 0 | 3,387 | 2,408 |
| PAYCHEX - COMPUTER CONSULTANT | 1,280 | 0 | 748 | 532 |
| ETIX - TICKET SALES | 61,149 | 0 | 35,743 | 25,406 |
| WAVERLY PARTNERS - EMPLOYMENT | 33,784 | 0 | 19,747 | 14,037 |
| CHEQUEGUARD - SOFTWARE ADMINISTRATION | 200 | 0 | 117 | 83 |
| CAPITAL RESEARCH & MANAGEMENT - 401K RECORDS | 375 | 0 | 219 | 156 |
| COMPUTER CONSULTANT - CISP | 375 | 0 | 219 | 156 |
| ADVANCED TIME MANAGEMENT | 1,553 | 0 | 908 | 645 |
| ARTS CONSULTING GROUP, INC | 587 | 0 | 343 | 244 |
| JACK MEADE | 174 | 0 | 102 | 72 |
| DAVID WONDERS | 607 | 0 | 356 | 251 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 49,499 | 0 | 28,933 | 20,566 |
| FEDERAL EXCISE TAX | 47 | 0 | 47 | 0 |
| LICENSES & TAXES | 5,094 | 0 | 2,978 | 2,116 |