| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 141,000 | 70,500 | 0 | 70,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| MASTER RECORDING- DOD VAL | 2008-01-01 | 23,000,000 | 15,333,330 | 15.0000 | 1,533,333 | 16,866,663 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LINDEN 85 BLDG - DOD VAL | 2004-06-10 | 636,600 | 231,400 | SL | 3.64 % | 23,147 | 23,147 | ||
| LINDEN 91 BLDG - DOD VAL | 2004-06-10 | 1,640,000 | 596,351 | SL | 3.64 % | 59,630 | 59,630 | ||
| LINDEN 91 IMPROVEMENTS | 2008-06-30 | 35,012 | 12,148 | SL | 3.64 % | 1,273 | 1,273 | ||
| WASHINGTON BLDG - DOD VAL | 2004-06-10 | 425,033 | 108,980 | SL | 2.56 % | 10,898 | |||
| NEW ROOF-LINDEN 85 | 2011-12-01 | 27,390 | 11,108 | SL | 15.0000 | 1,826 | 1,826 | ||
| PARKING LOT-IMP WASH BL | 2011-04-05 | 19,040 | 18,360 | SL | 7.0000 | 680 | |||
| WASHINGTON BL-IMPROV | 2011-07-01 | 245,569 | 106,412 | SL | 15.0000 | 16,371 | |||
| WASHINGTON BL-F&F | 2011-04-11 | 21,499 | 20,729 | SL | 7.0000 | 770 | |||
| WASHINGTON BL-F&F | 2012-11-08 | 32,811 | 24,216 | SL | 7.0000 | 4,687 | |||
| WASHINGTON BL-IMPROV | 2012-03-05 | 32,544 | 12,658 | SL | 15.0000 | 2,170 | |||
| WASHINGTON BL-F&F | 2013-03-04 | 17,756 | 12,262 | SL | 7.0000 | 2,537 | |||
| WASHINGTON BL-IMPROV | 2013-07-23 | 25,510 | 7,513 | SL | 15.0000 | 1,701 | |||
| LINDEN 85 IMPROVEMENTS | 2013-12-12 | 2,924 | 796 | SL | 15.0000 | 195 | 195 | ||
| LINDEN 91 IMPROVEMENTS | 2013-12-17 | 33,043 | 8,812 | SL | 15.0000 | 2,203 | 2,203 | ||
| RAY CHARLES MUSEUM | 2009-01-01 | 382,668 | 153,067 | SL | 15.0000 | 25,511 | |||
| OFFICE EQUIPMENT | 2013-11-18 | 3,686 | 3,009 | SL | 5.0000 | 677 | |||
| WASHINGTON BL - F&F | 2014-07-16 | 8,317 | 4,059 | SL | 7.0000 | 1,188 | |||
| WASHINGTON BL - IMPROV | 2014-07-01 | 49,920 | 11,648 | SL | 15.0000 | 3,328 | |||
| LINDEN 91 IMPROVEMENTS | 2014-07-01 | 23,202 | 5,414 | SL | 15.0000 | 1,547 | 1,547 | ||
| COMPUTER EQUIPMENT | 2014-07-01 | 12,475 | 8,733 | SL | 5.0000 | 2,495 | |||
| WASHINGTON BL - IMPROV | 2015-07-23 | 35,462 | 5,713 | SL | 15.0000 | 2,364 | |||
| LINDEN 85 IMPROVEMENTS | 2015-07-01 | 16,600 | 2,767 | SL | 15.0000 | 1,107 | 1,107 | ||
| LINDEN 91 IMPROVEMENTS | 2015-07-01 | 82,637 | 13,773 | SL | 15.0000 | 5,509 | 5,509 | ||
| COMPUTER EQUIPMENT | 2015-07-01 | 13,558 | 6,780 | SL | 5.0000 | 2,712 | |||
| SOFTWARE | 2015-07-01 | 11,641 | 9,700 | SL | 3.0000 | 1,941 | |||
| LINDEN 85 IMPROVEMENTS | 2016-10-03 | 14,800 | 1,234 | SL | 15.0000 | 987 | 987 | ||
| LINDEN 91 IMPROVEMENTS | 2016-07-01 | 88,831 | 8,883 | SL | 15.0000 | 5,922 | 5,922 | ||
| LINDEN 85 IMPROVEMENTS | 2008-06-30 | 6,100 | 2,117 | SL | 3.64 % | 222 | 222 | ||
| OFFICE EQUIPMENT | 2016-07-01 | 8,026 | 2,408 | SL | 5.0000 | 1,605 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 510,130 | 2,834 | SL | 15.0000 | 34,009 | |||
| AUTO | 2016-04-28 | 71,969 | 23,990 | SL | 5.0000 | 14,394 | |||
| COMPUTER EQUIPMENT | 2017-01-30 | 2,944 | 540 | SL | 5.0000 | 589 | |||
| LINDEN 85 - ROOF | 2017-06-22 | 24,000 | 800 | SL | 15.0000 | 1,600 | 1,600 | ||
| LINDEN 91 IMPROVEMENTS | 2017-07-01 | 22,408 | 747 | SL | 15.0000 | 1,494 | 1,494 | ||
| WASHINGTON BL - IMPROV | 2017-07-01 | 57,840 | 1,928 | SL | 15.0000 | 3,856 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 341,096 | 1,895 | SL | 15.0000 | 22,740 | |||
| WASHINGTON BL - IMPROV | 2018-01-16 | 6,890 | SL | 15.0000 | 421 | ||||
| LINDEN 85 IMPROVEMENTS | 2018-07-01 | 69,455 | SL | 15.0000 | 2,315 | 2,315 | |||
| LINDEN 91 IMPROVEMENTS | 2018-06-01 | 13,760 | SL | 15.0000 | 535 | 535 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,261,250 | 1,005,863 | 1,255,387 | 2,761,250 |
| Improvements | 475,511 | 475,511 | ||
| Land | 3,613,750 | 3,613,750 | 4,763,750 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 142,582 | 140,023 | 2,559 | |
| Machinery and Equipment | 2,233,876 | 2,169,446 | 64,430 | |
| Buildings | 802,668 | 555,057 | 247,611 | 2,100,000 |
| Improvements | 1,317,349 | 1,317,349 | 1,600,000 | |
| Land | 780,000 | 780,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 452,804 | 226,402 | 0 | 226,402 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 3,396,000 | 3,396,000 | 3,396,000 |
| PRODUCTION COSTS | 589,975 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 48,138 | 24,069 | 24,069 | |
| Amortization | 1,533,333 | 1,533,333 | ||
| BANK CHARGES | 253 | 127 | 126 | |
| COMPUTER EXPENSE | 2,757 | 1,378 | 1,379 | |
| DUES & SUBSCRIPTIONS | 995 | 498 | 497 | |
| GARDENING | 5,125 | 2,563 | 2,562 | |
| INSURANCE | 173,108 | 86,554 | 86,554 | |
| INTERNET | 33,347 | 16,673 | 16,674 | |
| LICENSES AND FEES | 3,119 | 1,560 | 1,559 | |
| MEETINGS | 1,225 | 613 | 612 | |
| OFFICE EXPENSE | 5,476 | 2,738 | 2,738 | |
| PEST CONTROL | 644 | 322 | 322 | |
| PLUMBING & ELECTRICAL | 9,690 | 4,845 | 4,845 | |
| POSTAGE & FREIGHT | 2,412 | 1,206 | 1,206 | |
| PROMOTION | 11,149 | 5,574 | 5,575 | |
| Rental Expenses | 269,075 | 269,075 | ||
| REPAIRS & MAINTENANCE | 12,784 | 6,392 | 6,392 | |
| SECURITY | 46,628 | 23,314 | 23,314 | |
| SPECIAL EVENTS | 5,700 | 2,850 | 2,850 | |
| SUPPLIES | 19,687 | 9,843 | 9,844 | |
| TELEPHONE | 14,584 | 7,292 | 7,292 | |
| TRASH SERVICE | 3,393 | 1,696 | 1,697 | |
| UTILITIES | 20,087 | 10,044 | 10,043 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALBUM INCOME | 39,722 | 39,722 | |
| LICENSING/MERCHANDISE | 342,897 | 342,897 | |
| MASTER LICENSE REVENUE | 129,397 | 129,397 | |
| MISCELLANEOUS INCOME | 165,155 | 165,155 | |
| OIL & GAS LEASE | 2,906 | 2,906 | |
| PUBLISHING INCOME | 255,574 | 255,574 | |
| ROYALTY RECEIPTS | 1,649,485 | 1,649,485 |
| Description | Amount |
|---|---|
| AMORTIZATION ON RETURN NOT ON BOOKS | 1,533,333 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 55,540 | 60,180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARCHIVE | 7,000 | 3,500 | 0 | 3,500 |
| CONSULTANTS | 7,860 | 3,930 | 0 | 3,930 |
| OTHER | 4,099 | 2,050 | 0 | 2,049 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 105 | 53 | 52 | |
| PAYROLL TAXES | 45,643 | 22,821 | 22,822 | |
| PROPERTY TAX | 32,995 | 16,497 | 16,498 | |
| STATE TAXES | 10 | 5 | 5 |