| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 403 | 0 | 0 | 403 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - PERSCHING | 2000-11-03 | 629,236 | 227,896 | SL | 2.56 % | 16,134 | 16,134 | ||
| ARCHITECT FEES | 2000-11-03 | 2,000 | 720 | SL | 2.56 % | 51 | 51 | ||
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 792 | SL | 2.56 % | 83 | 83 | ||
| BOILERS | 2005-06-30 | 70,245 | 17,186 | SL | 2.56 % | 1,801 | 1,801 | ||
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 716 | SL | 2.56 % | 75 | 75 | ||
| DEPOSIT ON CHILLER | 2006-06-30 | 38,387 | 8,406 | SL | 2.56 % | 984 | 984 | ||
| LOAN FEES | 2005-06-30 | 2,411 | 592 | SL | 2.56 % | 62 | 62 | ||
| PARKING LOT | 2007-06-30 | 2,600 | 1,447 | 150DB | 5.91 % | 154 | 154 | ||
| FLOORING | 2007-06-30 | 10,990 | 2,127 | SL | 2.56 % | 282 | 282 | ||
| MUSEUM IMPROVEMENTS | 2010-06-30 | 470,159 | 54,760 | SL | 2.56 % | 12,055 | |||
| SIGN | 2010-06-30 | 7,049 | 5,475 | 200DB | 8.92 % | 629 | |||
| EQUIPMENT | 2010-06-30 | 20,999 | 16,315 | 200DB | 8.92 % | 1,873 | |||
| KITCHEN EQUIPMENT | 2011-06-30 | 3,242 | 2,229 | 200DB | 8.93 % | 290 | 290 | ||
| LARGE PORTABLE STAGE | 2012-06-30 | 9,110 | 5,126 | 200DB | 12.49 % | 1,138 | 1,138 | ||
| SMALL PORTABEL STAGE | 2012-06-30 | 3,549 | 1,997 | 200DB | 12.49 % | 443 | 443 | ||
| TV MONITOR | 2012-06-30 | 1,226 | 689 | 200DB | 12.49 % | 153 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 1,414 | SL | 2.56 % | 556 | |||
| COMPTROLLER BUILDOUT | 2014-06-30 | 104,005 | 1,447 | SL | 2.56 % | 2,667 | 2,667 | ||
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | SL | 1.39 % | 223 | 223 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 53,680 | 53,680 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 9,404 | 6,946 | 2,458 | |
| Machinery and Equipment | 30,951 | 20,707 | 10,244 | |
| Buildings | 629,239 | 244,030 | 385,209 | 950,000 |
| Improvements | 768,068 | 117,304 | 650,764 | |
| Land | 30,000 | 30,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST UNITED BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 51,989 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 78,992 | 203,278 | 203,278 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 108 | 108 | ||
| CASUAL LABOR | 27,329 | 27,329 | ||
| ELEVATOR EXPENSES | 2,259 | 2,259 | ||
| EQUIPMENT RENTAL | 368 | 368 | ||
| HOLIDAY HOUSE TOUR EXPENSES | 4,421 | 4,421 | ||
| INSURANCE | 2,059 | 2,059 | ||
| JANITORIAL | 5,726 | 5,726 | ||
| LEFTY GROVE EXPENSES | 4,237 | 4,237 | ||
| MISCELLANEOUS | 35 | 35 | ||
| MUSEUM SUPPLIES | 37,348 | 37,348 | ||
| OFFICE SUPPLIES | 747 | 747 | ||
| PHONE | 3,058 | 3,058 | ||
| POSTAGE | 197 | 197 | ||
| PROMOTION/ADVERTISING | 10,857 | 10,857 | ||
| Rental Expenses | 76,971 | 76,971 | ||
| REPAIRS | 5,288 | 5,288 | ||
| SIGNS & DISPLAYS | 121 | 121 | ||
| SNOW REMOVAL | 86 | 86 | ||
| VOLUNTEER SUPPORT | 2,438 | 2,438 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT ON RENTAL | 1,150 | 1,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 12,309 | 0 | 0 | 12,309 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 PF TAXES | 2,227 | 2,227 | ||
| PROPERTY TAXES | 4,069 | 4,069 |