| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,039 | 0 | 2,039 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| DEFERRED LOAN COSTS | 2012-05-21 | 4,771 | 4,771 | 35.000000000000 | 0 | 0 | 4,771 | |
| DEFERRED LOAN COSTS | 2015-10-17 | 3,399 | 1,133 | 96.000000000000 | 425 | 0 | 425 | 1,558 |
| 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 | 2002-07-01 | 317,558 | 129,948 | SL | 39.000000000000 | 8,143 | 0 | 8,143 | |
| BUILDING | 2002-09-01 | 135,811 | 54,987 | SL | 39.000000000000 | 3,482 | 0 | 3,482 | |
| BUILDING | 2002-11-05 | 45,708 | 18,313 | SL | 39.000000000000 | 1,172 | 0 | 1,172 | |
| BUILDING | 2002-12-09 | 70,100 | 27,929 | SL | 39.000000000000 | 1,797 | 0 | 1,797 | |
| BUILDING | 2003-04-10 | 13,040 | 5,080 | SL | 39.000000000000 | 334 | 0 | 334 | |
| BUILDING | 2003-05-02 | 138,949 | 53,890 | SL | 39.000000000000 | 3,563 | 0 | 3,563 | |
| BUILDING | 2003-06-11 | 128,793 | 49,668 | SL | 39.000000000000 | 3,302 | 0 | 3,302 | |
| BAND TABLE & CHAIRS | 2002-11-20 | 2,450 | 1,715 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 2002-07-01 | 10,000 | L | 0 | 0 | 0 | |||
| BUILDING | 2004-02-01 | 44,020 | 16,230 | SL | 39.000000000000 | 1,129 | 0 | 1,129 | |
| BUILDING | 2004-03-01 | 100,567 | 36,859 | SL | 39.000000000000 | 2,579 | 0 | 2,579 | |
| BUILDING | 2004-04-01 | 11,403 | 4,149 | SL | 39.000000000000 | 292 | 0 | 292 | |
| BUILDING | 2004-06-01 | 48,891 | 17,608 | SL | 39.000000000000 | 1,254 | 0 | 1,254 | |
| BUILDING | 2003-07-01 | 114,923 | 44,086 | SL | 39.000000000000 | 2,947 | 0 | 2,947 | |
| BUILDING | 2003-08-01 | 154,156 | 58,806 | SL | 39.000000000000 | 3,953 | 0 | 3,953 | |
| BUILDING | 2003-09-01 | 118,763 | 45,044 | SL | 39.000000000000 | 3,045 | 0 | 3,045 | |
| BUILDING | 2003-10-01 | 95,175 | 35,891 | SL | 39.000000000000 | 2,440 | 0 | 2,440 | |
| BUILDING | 2003-11-01 | 15,936 | 5,981 | SL | 39.000000000000 | 409 | 0 | 409 | |
| BUILDING | 2003-12-01 | 29,659 | 11,053 | SL | 39.000000000000 | 760 | 0 | 760 | |
| METAL BUILDING | 2004-07-15 | 4,321 | 3,959 | SL | 15.000000000000 | 288 | 0 | 288 | |
| B-WING | 2005-09-01 | 533,528 | 174,990 | SL | 39.000000000000 | 13,680 | 0 | 13,680 | |
| JUVENIL CENTER | 2008-04-16 | 182,497 | 47,766 | SL | 39.000000000000 | 4,679 | 0 | 4,679 | |
| 911 IMPROVEMENTS | 2008-01-18 | 14,024 | 3,765 | SL | 39.000000000000 | 360 | 0 | 360 | |
| BAND ROOM | 2009-02-02 | 12,440 | 2,991 | SL | 39.000000000000 | 319 | 0 | 319 | |
| BAND ROOM | 2009-04-08 | 19,200 | 4,531 | SL | 39.000000000000 | 492 | 0 | 492 | |
| CONCESSIONS | 2009-06-30 | 78,125 | 18,110 | SL | 39.000000000000 | 2,003 | 0 | 2,003 | |
| CONCESSIONS | 2009-06-30 | 3,949 | 913 | SL | 39.000000000000 | 101 | 0 | 101 | |
| CONCESSIONS | 2009-04-08 | 20,000 | 4,724 | SL | 39.000000000000 | 513 | 0 | 513 | |
| JUVENILE CENTER | 2008-07-16 | 11,580 | 2,958 | SL | 39.000000000000 | 297 | 0 | 297 | |
| JUVENILE CENTER | 2009-05-29 | 9,164 | 2,144 | SL | 39.000000000000 | 235 | 0 | 235 | |
| B-WING | 2008-09-10 | 24,969 | 6,267 | SL | 39.000000000000 | 640 | 0 | 640 | |
| B-WING | 2008-12-08 | 8,575 | 2,099 | SL | 39.000000000000 | 220 | 0 | 220 | |
| JUVENILE CENTER | 2009-06-30 | 34,571 | 8,011 | SL | 39.000000000000 | 886 | 0 | 886 | |
| CONCESSIONS | 2010-01-10 | 126,651 | 27,467 | SL | 39.000000000000 | 3,247 | 0 | 3,247 | |
| BAND HALL RENOVATIONS | 2010-01-14 | 20,149 | 4,373 | SL | 39.000000000000 | 517 | 0 | 517 | |
| UNIFLEX COOL ROOF SYSTEM | 2015-01-13 | 20,000 | 1,774 | SL | 39.000000000000 | 513 | 0 | 513 | |
| 2 DRAIN SYSTEMS | 2015-01-13 | 800 | 72 | SL | 39.000000000000 | 21 | 0 | 21 | |
| 2 HEAT PUMPS | 2017-01-11 | 10,431 | 756 | 150DB | 15.000000000000 | 446 | 0 | 446 | |
| AC UNIT | 2017-11-20 | 5,800 | 150DB | 15.000000000000 | 0 | 0 | 387 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 317,558 | 138,091 | 179,467 | |
| BUILDING | 135,811 | 58,469 | 77,342 | |
| BUILDING | 45,708 | 19,485 | 26,223 | |
| BUILDING | 70,100 | 29,726 | 40,374 | |
| BUILDING | 13,040 | 5,414 | 7,626 | |
| BUILDING | 138,949 | 57,453 | 81,496 | |
| BUILDING | 128,793 | 52,970 | 75,823 | |
| BAND TABLE & CHAIRS | 2,450 | 2,450 | 0 | |
| LAND | 10,000 | 0 | 10,000 | |
| BUILDING | 44,020 | 17,359 | 26,661 | |
| BUILDING | 100,567 | 39,438 | 61,129 | |
| BUILDING | 11,403 | 4,441 | 6,962 | |
| BUILDING | 48,891 | 18,862 | 30,029 | |
| BUILDING | 114,923 | 47,033 | 67,890 | |
| BUILDING | 154,156 | 62,759 | 91,397 | |
| BUILDING | 118,763 | 48,089 | 70,674 | |
| BUILDING | 95,175 | 38,331 | 56,844 | |
| BUILDING | 15,936 | 6,390 | 9,546 | |
| BUILDING | 29,659 | 11,813 | 17,846 | |
| METAL BUILDING | 4,321 | 4,247 | 74 | |
| B-WING | 533,528 | 188,670 | 344,858 | |
| JUVENIL CENTER | 182,497 | 52,445 | 130,052 | |
| 911 IMPROVEMENTS | 14,024 | 4,125 | 9,899 | |
| BAND ROOM | 12,440 | 3,310 | 9,130 | |
| BAND ROOM | 19,200 | 5,023 | 14,177 | |
| CONCESSIONS | 78,125 | 20,113 | 58,012 | |
| CONCESSIONS | 3,949 | 1,014 | 2,935 | |
| CONCESSIONS | 20,000 | 5,237 | 14,763 | |
| JUVENILE CENTER | 11,580 | 3,255 | 8,325 | |
| JUVENILE CENTER | 9,164 | 2,379 | 6,785 | |
| B-WING | 24,969 | 6,907 | 18,062 | |
| B-WING | 8,575 | 2,319 | 6,256 | |
| JUVENILE CENTER | 34,571 | 8,897 | 25,674 | |
| CONCESSIONS | 126,651 | 30,714 | 95,937 | |
| BAND HALL RENOVATIONS | 20,149 | 4,890 | 15,259 | |
| UNIFLEX COOL ROOF SYSTEM | 20,000 | 2,287 | 17,713 | |
| 2 DRAIN SYSTEMS | 800 | 93 | 707 | |
| 2 HEAT PUMPS | 10,431 | 6,418 | 4,013 | |
| AC UNIT | 5,800 | 5,800 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ARNOLD FUND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 380,992 |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | ADVANCE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | UNITED BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,595,850 |
| Balance Due | 0 |
| Date of Note | 2015-10 |
| Maturity Date | 2023-10 |
| Repayment Terms | MONTHLY PMTS W/ BALLOON |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | BUILDING AND OTHER FIXED ASSETS |
| Purpose of Loan | BUILDING LOAN |
| Description of Lender Consideration | LOAN |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | UNITED BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 181,939 |
| Balance Due | 0 |
| Date of Note | 2015-10 |
| Maturity Date | 2023-10 |
| Repayment Terms | BALLON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | BUILDING AND OTHER FIXED ASSETS |
| Purpose of Loan | BUILDING LOAN |
| Description of Lender Consideration | LOAN |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LOAN COSTS | 0 | 0 | 0 |
| DEFERRED LOAN COSTS | 2,266 | 1,841 | 1,841 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 30,284 | 0 | 30,284 | 0 |
| INSURANCE | 13,218 | 0 | 13,218 | 0 |
| UTILITIES | 21,720 | 0 | 21,720 | 0 |
| OFFICE EXPENSE | 167 | 0 | 167 | 0 |
| AMORTIZATION | 425 | 0 | 425 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NON INVESTMENT PURPOSES RENT | 185,376 | 185,376 |