| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLIFTONLARSONALLEN, LLP - ACCOUNTING | 17,750 | 0 | 9,483 | 8,267 |
| 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 | 8,501,014 | 5,687,078 | SL | 0 % | 254,426 | 0 | 254,426 | |
| EQUIPMENT | 1999-01-01 | 1,614,364 | 1,386,975 | SL | 0 % | 44,953 | 0 | 44,953 | |
| FURNITURE & FIXTURES | 1999-01-01 | 470,856 | 389,992 | SL | 0 % | 5,046 | 0 | 5,046 | |
| LAND IMPROVEMENTS | 1999-01-01 | 2,172,298 | 1,476,376 | SL | 0 % | 126,140 | 0 | 126,140 | |
| 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 | 8,501,014 | 5,941,504 | 2,559,510 | |
| EQUIPMENT | 1,614,364 | 1,431,928 | 182,436 | |
| FURNITURE & FIXTURES | 470,856 | 395,038 | 75,818 | |
| LAND IMPROVEMENTS | 2,172,298 | 1,602,516 | 569,782 | |
| LAND | 229,844 | 0 | 229,844 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EASTMAN & SMITH - LEGAL SERVICES | 6,693 | 0 | 3,576 | 3,117 |
| SHEAKLEY UNISERVICE, INC. | 1,228 | 0 | 656 | 572 |
| 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 |
| CONSTRUCTION IN PROCESS | 7,405 | 14,323 | 14,323 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 141,950 | 0 | 75,833 | 66,117 |
| INSURANCE | 52,184 | 0 | 27,878 | 24,306 |
| CONCESSION SUPPLIES | 88,255 | 0 | 47,148 | 41,107 |
| MAINTENANCE | 137,413 | 0 | 73,410 | 64,003 |
| ADVERTISING | 44,538 | 0 | 23,793 | 20,745 |
| SUPPLIES | 22,454 | 0 | 11,996 | 10,458 |
| TELEPHONE | 18,288 | 0 | 9,770 | 8,518 |
| OFFICE SUPPLIES | 38,042 | 0 | 20,323 | 17,719 |
| OUTSIDE SERVICES | 9,082 | 0 | 4,852 | 4,230 |
| EQUIPMENT RENTAL | 7,667 | 0 | 4,096 | 3,571 |
| DUES & SUBSCRIPTIONS | 4,915 | 0 | 2,626 | 2,289 |
| MISCELLANEOUS | 4,428 | 0 | 2,366 | 2,062 |
| BANK FEES | 2,246 | 0 | 1,200 | 1,046 |
| LOSS ON ABANDONMENT OF FIXED ASSETS | 25,337 | 0 | 25,337 | 0 |
| BAD DEBT EXPENSE | 10,575 | 0 | 5,649 | 4,926 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTS | 1,057,142 | 1,057,142 | |
| CONCESSIONS | 389,254 | 389,254 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCED TICKET SALES | 1,730,840 | 2,821,519 |
| DEFERRED REVENUE | 316,256 | 417,769 |
| ACCRUED TAXES | 5,493 | 1,727 |
| ACCRUED EXPENSES - OTHER | 65,293 | 78,983 |
| ACCRUED INSURANCE | 0 | 423 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYCHEX - PAYROLL PROCESSING | 8,791 | 0 | 4,696 | 4,095 |
| STAAR CO. - COMPUTER CONSULTANT | 1,249 | 0 | 667 | 582 |
| CUSTOM COMPUTER SERVICES - COMPUTER CONSULTANT | 9,833 | 0 | 5,253 | 4,580 |
| HEILMAN ASSOCIATES | 8,011 | 0 | 4,280 | 3,731 |
| ADVANCED TIME MANAGEMENT | 2,764 | 0 | 1,477 | 1,287 |
| STRUCTURAL DESIGN SYSTEMS | 4,435 | 0 | 2,369 | 2,066 |
| STEPHEN LEWIS | 1,905 | 0 | 1,018 | 887 |
| SCOTT BERRY | 30 | 0 | 16 | 14 |
| MOBILE APP | 390 | 0 | 208 | 182 |
| NORTON | 343 | 0 | 183 | 160 |
| MICROSOFT | 71 | 0 | 38 | 33 |
| SHOP KEEP | 4,200 | 0 | 2,244 | 1,956 |
| CHEQUEGUARD | 200 | 0 | 107 | 93 |
| CAPITAL RESEARCH AND MANAGMENT | 375 | 0 | 200 | 175 |
| ETIX-TICKET FEES | 66,038 | 0 | 35,279 | 30,759 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 67,282 | 0 | 35,944 | 31,338 |
| LICENSES & TAXES | 6,300 | 0 | 3,366 | 2,934 |