| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,242 | 4,621 | 0 | 4,621 |
| AUDIT FEES | 7,998 | 3,999 | 0 | 3,999 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOGO | 2014-12-15 | 8,096 | 1,935 | 180.000000000000 | 540 | 0 | 0 | 2,475 |
| WEBSITE | 2015-08-21 | 13,420 | 13,047 | 36.000000000000 | 373 | 0 | 0 | 13,420 |
| CAT5 NETWORK | 2015-11-14 | 3,660 | 3,253 | 36.000000000000 | 407 | 0 | 0 | 3,660 |
| NETWORK & FIREWALL | 2015-12-15 | 3,180 | 2,738 | 36.000000000000 | 442 | 0 | 0 | 3,180 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOUND SYSTEM | 2007-09-17 | 670 | 670 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2008-01-14 | 794 | 794 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ADDITIONAL LIGHTING | 2007-08-28 | 1,821 | 1,274 | 150DB | 15.000000000000 | 122 | 0 | 0 | |
| LAND | 2008-03-14 | 123,200 | L | 0 | 0 | 0 | |||
| ICE MAKER | 2012-05-02 | 1,763 | 1,684 | 200DB | 7.000000000000 | 79 | 0 | 0 | |
| GEO THERMAL FILTER | 2012-08-03 | 4,040 | 4,040 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM CAMERA | 2013-08-28 | 1,206 | 1,190 | 200DB | 5.000000000000 | 16 | 0 | 0 | |
| IP CART SET (IMAGINATION PLAYGROUND) | 2013-11-26 | 5,925 | 5,673 | 200DB | 5.000000000000 | 252 | 0 | 0 | |
| IMAGINATION PLAYGROUND CARPET | 2014-04-09 | 1,817 | 1,361 | 200DB | 7.000000000000 | 159 | 0 | 0 | |
| CHAIRS | 2014-04-23 | 21,079 | 15,788 | 200DB | 7.000000000000 | 1,840 | 0 | 0 | |
| GEO THERMAL PUMP | 2013-11-05 | 3,315 | 1,022 | 150DB | 15.000000000000 | 221 | 0 | 0 | |
| DIMMERS & LED LAMPS | 2015-07-13 | 6,555 | 3,689 | 200DB | 7.000000000000 | 819 | 0 | 0 | |
| 3 DESKS | 2015-09-16 | 8,071 | 4,542 | 200DB | 7.000000000000 | 1,008 | 0 | 0 | |
| COPIER | 2015-09-18 | 3,685 | 2,624 | 200DB | 5.000000000000 | 424 | 0 | 0 | |
| PHONE SYSTEM | 2015-11-16 | 2,327 | 1,309 | 200DB | 7.000000000000 | 291 | 0 | 0 | |
| DVR FOR SECURITY CAMERAS | 2015-12-11 | 737 | 525 | 200DB | 5.000000000000 | 85 | 0 | 0 | |
| SANUS PREMIUM SERIES FLAT PANEL TV | 2016-03-11 | 717 | 511 | 200DB | 5.000000000000 | 82 | 0 | 0 | |
| REFRIGERATOR REACH-IN SOLID DOOR | 2016-06-29 | 1,598 | 1,138 | 5.000000000000 | 184 | 0 | 0 | ||
| WELL REPLACEMENT EQUIPMENT | 2015-08-08 | 2,518 | 420 | 150DB | 15.000000000000 | 168 | 0 | 0 | |
| PRIDE NEON SIGNS | 2016-07-27 | 10,768 | 4,176 | 200DB | 7.000000000000 | 1,883 | 0 | 0 | |
| DISHWASHER | 2016-08-23 | 3,774 | 1,963 | 200DB | 5.000000000000 | 724 | 0 | 0 | |
| HOT WATER HEATER | 2016-09-02 | 7,768 | 4,040 | 200DB | 5.000000000000 | 1,491 | 0 | 0 | |
| BAR REFRIGERATOR | 2017-06-30 | 1,807 | 939 | 200DB | 5.000000000000 | 347 | 0 | 0 | |
| BAR REFRIGERATOR | 2017-06-30 | 1,807 | 939 | 200DB | 5.000000000000 | 347 | 0 | 0 | |
| BUILDING | 2008-03-14 | 976,800 | 257,766 | SL | 39.000000000000 | 25,046 | 0 | 0 | |
| REFRIGERATOR, REACH-IN, 2-SECTION, FULL-DOORS | 2018-05-29 | 4,509 | 658 | 200DB | 5.000000000000 | 1,443 | 0 | 0 | |
| CEILING FANS | 2017-08-11 | 3,097 | 103 | 150DB | 15.000000000000 | 207 | 0 | 0 | |
| CLIMATE CONTROLLER | 2017-09-28 | 9,602 | 320 | 150DB | 15.000000000000 | 640 | 0 | 0 | |
| STREET COBBLES | 2017-09-20 | 3,776 | 126 | 150DB | 15.000000000000 | 252 | 0 | 0 | |
| RETAINING WALL | 2017-10-04 | 9,490 | 316 | 150DB | 15.000000000000 | 633 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FB&T INVESTMENTS | 614,570 | 614,570 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FB&T INVESTMENTS | 2,005,718 | 2,005,718 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FB&T INVESTMENTS | FMV | 211,243 | 211,243 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 123,200 | 0 | 123,200 | 123,200 |
| BUILDING | 976,800 | 282,813 | 693,987 | 976,800 |
| LEASEHOLD IMPROVEMENTS | 37,656 | 9,864 | 27,792 | 37,656 |
| FURNITURE & EQUIPMENT | 87,377 | 65,931 | 21,446 | 87,377 |
| INTANGIBLE | 28,356 | 22,734 | 5,622 | 28,356 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAXES | 2,576 | 2,576 |
| Description | Amount |
|---|---|
| 990-PF INCOME TAXES PAID | 1,044 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 9,854 | 0 | 0 | 9,854 |
| BANK SERVICE CHARGES/CC FEES | 5,369 | 0 | 0 | 5,369 |
| DUES & SUBSCRIPTIONS | 876 | 0 | 0 | 876 |
| MUSEUM EVENTS EXPENSE | 5,930 | 0 | 0 | 5,930 |
| REPAIRS | 1,532 | 0 | 0 | 1,532 |
| INSURANCE | 9,831 | 0 | 0 | 9,831 |
| MAINTENANCE | 34,019 | 0 | 0 | 34,019 |
| OFFICE SUPPLIES | 1,048 | 0 | 0 | 1,048 |
| MUSEUM SUPPLIES | 395 | 0 | 0 | 395 |
| UTILITIES | 19,900 | 0 | 0 | 19,900 |
| PRIVATE EVENTS EXPENSE | 42,982 | 0 | 0 | 42,982 |
| GIFTS | 173 | 0 | 0 | 173 |
| POSTAGE AND DELIVERY | 60 | 0 | 0 | 60 |
| COMPUTER EXPENSE | 7,936 | 0 | 0 | 7,936 |
| PROPERTY ASSESSMENT | 109 | 0 | 0 | 109 |
| INVESTMENT FEES | 19,095 | 19,095 | 0 | 0 |
| MEETING EXPENSE | 2,899 | 0 | 0 | 2,899 |
| CONFERENCES/DEVELOPMENT | 460 | 0 | 0 | 460 |
| SMALL EQUIPMENT PURCHASES | 831 | 0 | 0 | 831 |
| UNIFORMS | 59 | 0 | 0 | 59 |
| HIRING | 104 | 0 | 0 | 104 |
| AMORTIZATION | 1,762 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BEVERAGE SALES | 79,015 | 79,015 | |
| EQUIPMENT RENTAL | 7,999 | 7,999 | |
| BARTENDING | 11,589 | 11,589 | |
| MUSEUM EVENTS | 10,962 | 10,962 | |
| ROOM RENTAL | 115,200 | 115,200 | |
| OTHER | 4,093 | 4,093 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 30,539 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 10 | 5 | 0 | 5 |
| CONSULTING | 28,755 | 14,378 | 0 | 14,377 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| R/E TAXES | 1,898 | 0 | 0 | 1,898 |
| PAYROLL TAXES | 13,635 | 0 | 0 | 13,635 |