| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | 908 | 908 | 908 | |
| INDIRECT ACCOUNTING FEES | 743 | 743 |
| 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 | 2000-11-03 | 30,000 | |||||||
| BUILDING-PERSHING | 2000-11-03 | 629,236 | 276,298 | S/L | 39.0000 | 16,134 | 16,134 | 16,134 | |
| ARCHITECT FEES | 2000-11-03 | 2,000 | 873 | S/L | 39.0000 | 51 | 51 | 51 | |
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 1,041 | S/L | 39.0000 | 83 | 83 | 83 | |
| BOILERS | 2005-06-30 | 70,245 | 22,589 | S/L | 39.0000 | 1,801 | 1,801 | 1,801 | |
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 941 | S/L | 39.0000 | 75 | 75 | 75 | |
| CHILLER | 2005-06-30 | 38,387 | 11,358 | S/L | 39.0000 | 984 | 984 | 984 | |
| LOAN FEES | 2005-06-30 | 2,411 | 778 | S/L | 39.0000 | 62 | 62 | 62 | |
| PARKING LOT | 2007-06-30 | 2,600 | 1,908 | 150DB | 15.0000 | 154 | 154 | 154 | |
| FLOORING | 2007-06-30 | 10,990 | 2,973 | S/L | 39.0000 | 282 | 282 | 282 | |
| LARGE PORTABLE STAGE | 2012-06-30 | 9,110 | 7,891 | 200DB | 7.0000 | 813 | 813 | 813 | |
| SMALL PORTABLE STAGE | 2012-06-30 | 3,549 | 3,074 | 200DB | 7.0000 | 317 | 317 | 317 | |
| COMPTROLLER BUILDOUT | 2014-06-30 | 104,005 | 9,448 | S/L | 39.0000 | 2,667 | 2,667 | 2,667 | |
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | 1,045 | S/L | 39.0000 | 411 | 411 | 411 | |
| SPRINKLER SYSTEM | 2016-06-30 | 97,173 | 3,844 | S/L | 39.0000 | 2,492 | 2,492 | 2,492 | |
| KITCHEN EQUIPMENT | 2011-06-30 | 3,242 | 3,098 | 200DB | 7.0000 | 144 | 144 | 144 | |
| SIGN | 2010-06-30 | 7,049 | 7,049 | 200DB | 7.0000 | ||||
| FURNITURE & TV | 2000-06-30 | 350 | |||||||
| TV MONITOR | 2012-06-30 | 1,226 | 1,060 | 200DB | 7.0000 | 111 | |||
| MUSEUM IMPROVEMENTS | 2010-06-30 | 470,159 | 90,925 | S/L | 39.0000 | 12,055 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 3,082 | S/L | 39.0000 | 556 | |||
| SPRINKLER SYSTEM | 2016-06-30 | 52,324 | 2,070 | S/L | 39.0000 | 1,342 | |||
| PHASE 2 IMPROVEMENTS | 2018-01-01 | 318,093 | S/L | 39.0000 | 8,156 | ||||
| EQUIPMENT | 2010-06-30 | 20,999 | 20,999 | 200DB | 7.0000 | ||||
| OLD EQUIPMENT | 2000-06-30 | 6,709 | |||||||
| COMPUTER | 2017-06-30 | 3,138 | 628 | 200DB | 5.0000 | 1,004 | |||
| WINDOW BLINDS | 2000-06-30 | 780 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 87,681 | 87,681 |
| CTF ENDOWMENT INVESTMENT ACCT | FMV | 23,395 | 23,395 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 1,908,387 | 522,665 | 1,385,722 | 950,000 |
| LAND | 30,000 | 30,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST UNITED BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 130,720 |
| Balance Due | 41,701 |
| Date of Note | 2010-03 |
| Maturity Date | 1930-09 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | PROPERTY AT 3 PERSHING ST. |
| Purpose of Loan | BUILDING IMPROVEMENTS |
| 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 | 314,820 | 7,700 | 7,700 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 4,417 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | ||||
| ELEVATOR | 2,508 | 2,508 | 2,508 | |
| POSTAGE | 215 | 215 | 215 | |
| OFFICE EXPENSES | 1,904 | 1,904 | 1,904 | |
| SNOW REMOVAL | 63 | 63 | 63 | |
| BANK FEES | 92 | 92 | 92 | |
| COMPUTER EXPENSES | 1,839 | 1,839 | 1,839 | |
| REPAIRS | 15,378 | 15,378 | 15,378 | |
| JANITORIAL | 8,591 | 8,591 | 8,591 | |
| EXPENSES | ||||
| JANITORIAL | 7,029 | 7,029 | ||
| BANK FEES | 75 | 75 | ||
| DUES AND SUBSCRIPTIONS | 585 | 585 | ||
| POSTAGE | 176 | 176 | ||
| RENT | 750 | 750 | ||
| REPAIRS | 12,582 | 12,582 | ||
| CASUAL LABOR | 31,375 | 31,375 | ||
| MUSUEM SUPPLIES | 25,547 | 25,547 | ||
| OFFICE EXPENSES | 397 | 397 | ||
| ELEVATOR | 2,052 | 2,052 | ||
| TELEPHONE | 3,725 | 3,725 | ||
| SNOW REMOVAL | 52 | 52 | ||
| ADVERTISING & PROMOTION | 5,434 | 5,434 | ||
| VOLUNTEER EXPENSE | 1,116 | 1,116 | ||
| COMPUTER EXPENSES | 1,505 | 1,505 | ||
| HOLIDAY HOUSE TOURS | 299 | 299 | ||
| LEFTY GROVE EXPENSES | 64,230 | 64,230 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,150 | 1,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 12,673 | 12,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,529 | 4,529 | ||
| INVESTMENT INCOME TAX | 334 | 334 |