| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,451 | 7,451 |
| 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 | 2014-12-31 | 3,000 | 1,800 | S/L | 5.0000 | 600 | |||
| BUILDING | 2015-06-15 | 355,000 | 23,136 | S/L | 39.0000 | 9,102 | |||
| AIR CONDITIONING | 2015-02-02 | 9,730 | 717 | S/L | 39.0000 | 250 | |||
| UPGRADE TO LIGHTING GRID | 2015-02-03 | 4,960 | 366 | S/L | 39.0000 | 127 | |||
| NEW ROOF | 2016-09-15 | 14,950 | 495 | S/L | 39.0000 | 383 | |||
| SOFTWARE | 2016-08-08 | 749 | 583 | 200DB | 3.0000 | 111 | |||
| PROJECTOR AND COMPUTER | 2016-06-30 | 1,979 | 1,029 | 200DB | 5.0000 | 380 | |||
| VIDEO DISPLAY UNIT | 2017-09-19 | 1,500 | 300 | 200DB | 5.0000 | 480 | |||
| BUILDING IMPROVEMENT - FIRE FIGHTER SALES/SER | 2017-01-17 | 6,046 | 149 | S/L | 39.0000 | 155 | |||
| NEW STAGE FLOOR | 2018-01-03 | 2,500 | S/L | 39.0000 | 61 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 400,414 | 40,226 | 360,188 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 8,502 | 8,502 |
| Item No. | 1 |
|---|---|
| Lender's Name | HANS AND VIRGINIA GRUENERT |
| Lender's Title | |
| Original Amount of Loan | 18378 |
| Balance Due | 18378 |
| Date of Note | 2013-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | STANDARD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 220,247 |
| Date of Note | 2015-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE TO AFFILIATE | 1,325 | 1,325 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND PROMOTION | 13,872 | 13,872 | ||
| OFFICE EXPENSE | 9,295 | 9,295 | ||
| INSURANCE | 12,150 | 12,150 | ||
| CONCESSION SUPPLIES | 3,553 | 3,553 | ||
| CONTRACT SERVICES | 8,506 | 8,506 | ||
| UTILITIES | 15,310 | 15,310 | ||
| REPAIRS & MAINTENANCE | 8,829 | 8,829 | ||
| PARKING LOT RENTAL | 1,650 | 1,650 | ||
| AUTO REIMBURSEMENTS | 380 | 380 | ||
| SUPPLIES & MATERIALS | 3,349 | 3,349 | ||
| STAGE PROPS & MATERIALS | 20 | 20 | ||
| TELEPHONE | 3,056 | 3,056 | ||
| MEALS | 2,967 | 2,967 | ||
| MISCELLANEOUS | 365 | 365 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REAL PROPERTY RENT | 46,350 | 46,350 | |
| OTHER EXEMPT INCOME | 7,247 | 7,247 | |
| TUITION | 2,550 | 2,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 6,288 | 5,215 |
| PAYROLL & OTHER LIABILITIES | 5,340 | 1,699 |
| GARNISHMENT | 45 | |
| OTHER | 1,535 |
| Name | Address |
|---|---|
| HANS GRUENERT |
26 E MAIN STREET 300 CARNEGIE,PA15106 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 300 | 300 |