| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 91,500 | 45,750 | 0 | 45,750 |
| 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 | 18,399,996 | 15.0000 | 1,533,333 | 19,933,329 | ||
| PRODUCTION COSTS - OPRY SALUTE | 2019-02-01 | 589,975 | 54,081 | 10.0000 | 58,998 | 113,079 |
| 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 | 277,700 | SL | 3.64 % | 23,147 | 23,147 | ||
| LINDEN 91 BLDG - DOD VAL | 2004-06-10 | 1,640,000 | 715,628 | SL | 3.64 % | 59,630 | 59,630 | ||
| LINDEN 91 IMPROVEMENTS | 2008-06-30 | 35,012 | 14,694 | SL | 3.64 % | 1,273 | 1,273 | ||
| WASHINGTON BLDG - DOD VAL | 2004-06-10 | 425,033 | 130,776 | SL | 2.56 % | 10,898 | |||
| NEW ROOF-LINDEN 85 | 2011-12-01 | 27,390 | 14,760 | SL | 15.0000 | 1,826 | 1,826 | ||
| WASHINGTON BL-IMPROV | 2011-07-01 | 245,569 | 139,154 | SL | 15.0000 | 16,371 | |||
| WASHINGTON BL-IMPROV | 2012-03-05 | 32,544 | 16,998 | SL | 15.0000 | 2,170 | |||
| WASHINGTON BL-F&F | 2013-03-04 | 17,756 | 17,336 | SL | 7.0000 | 420 | |||
| WASHINGTON BL-IMPROV | 2013-07-23 | 25,510 | 10,915 | SL | 15.0000 | 1,701 | |||
| LINDEN 85 IMPROVEMENTS | 2013-12-12 | 2,924 | 1,186 | SL | 15.0000 | 195 | 195 | ||
| LINDEN 91 IMPROVEMENTS | 2013-12-17 | 33,043 | 13,218 | SL | 15.0000 | 2,203 | 2,203 | ||
| RAY CHARLES MUSEUM | 2009-01-01 | 382,668 | 204,089 | SL | 15.0000 | 25,511 | |||
| WASHINGTON BL - F&F | 2014-07-16 | 8,317 | 6,435 | SL | 7.0000 | 1,188 | |||
| WASHINGTON BL - IMPROV | 2014-07-01 | 49,920 | 18,304 | SL | 15.0000 | 3,328 | |||
| LINDEN 91 IMPROVEMENTS | 2014-07-01 | 23,202 | 8,508 | SL | 15.0000 | 1,547 | 1,547 | ||
| WASHINGTON BL - IMPROV | 2015-07-23 | 35,462 | 10,441 | SL | 15.0000 | 2,364 | |||
| LINDEN 85 IMPROVEMENTS | 2015-07-01 | 16,600 | 4,981 | SL | 15.0000 | 1,107 | 1,107 | ||
| LINDEN 91 IMPROVEMENTS | 2015-07-01 | 82,637 | 24,791 | SL | 15.0000 | 5,509 | 5,509 | ||
| COMPUTER EQUIPMENT | 2015-07-01 | 13,558 | 12,204 | SL | 5.0000 | 1,354 | |||
| LINDEN 85 IMPROVEMENTS | 2016-10-03 | 14,800 | 3,208 | SL | 15.0000 | 987 | 987 | ||
| LINDEN 91 IMPROVEMENTS | 2016-07-01 | 88,831 | 20,727 | SL | 15.0000 | 5,922 | 5,922 | ||
| LINDEN 85 IMPROVEMENTS | 2008-06-30 | 6,100 | 2,561 | SL | 3.64 % | 222 | 222 | ||
| OFFICE EQUIPMENT | 2016-07-01 | 8,026 | 5,618 | SL | 5.0000 | 1,605 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 510,130 | 70,852 | SL | 15.0000 | 34,009 | |||
| COMPUTER EQUIPMENT | 2017-01-30 | 2,944 | 1,718 | SL | 5.0000 | 589 | |||
| LINDEN 85 - ROOF | 2017-06-22 | 24,000 | 4,000 | SL | 15.0000 | 1,600 | 1,600 | ||
| LINDEN 91 IMPROVEMENTS | 2017-07-01 | 22,408 | 3,735 | SL | 15.0000 | 1,494 | 1,494 | ||
| WASHINGTON BL - IMPROV | 2017-07-01 | 57,840 | 9,640 | SL | 15.0000 | 3,856 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 341,096 | 47,375 | SL | 15.0000 | 22,740 | |||
| WASHINGTON BL - IMPROV | 2018-01-16 | 6,890 | 880 | SL | 15.0000 | 459 | |||
| LINDEN 85 IMPROVEMENTS | 2018-07-01 | 69,455 | 6,945 | SL | 15.0000 | 4,630 | 4,630 | ||
| LINDEN 91 IMPROVEMENTS | 2018-06-01 | 13,760 | 1,452 | SL | 15.0000 | 917 | 917 | ||
| STUDIO EQUIPMENT | 2019-06-01 | 7,463 | 871 | SL | 5.0000 | 1,493 | |||
| OFFICE EQUIPMENT | 2019-07-01 | 15,171 | 1,517 | SL | 5.0000 | 3,034 | |||
| MASTER RECORDING EQUIPMEN | 2019-04-01 | 8,120 | 1,218 | SL | 5.0000 | 1,624 | |||
| LINDEN 85 IMPROVEMENTS | 2019-07-01 | 234,000 | 7,800 | SL | 15.0000 | 15,600 | 15,600 | ||
| LINDEN 91 IMPROVEMENTS | 2019-07-01 | 207,237 | 6,908 | SL | 15.0000 | 13,816 | 13,816 | ||
| WASHINGTON BL - IMPROV | 2019-07-01 | 16,420 | 547 | SL | 15.0000 | 1,095 | |||
| WASHINGTON BL - F&F | 2019-10-01 | 16,152 | 577 | SL | 7.0000 | 2,307 | |||
| WASHINGTON BL - ROOF | 2020-06-30 | 46,780 | SL | 1.39 % | 651 | ||||
| LINDEN 85 IMPROVEMENTS | 2020-05-08 | 48,502 | SL | 15.0000 | 2,156 | 2,156 | |||
| LINDEN 85 RETROFIT | 2020-12-29 | 226,184 | SL | 0.15 % | 344 | 344 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,261,250 | 1,276,928 | 984,322 | 3,805,800 |
| Improvements | 1,191,434 | 1,191,434 | ||
| Land | 3,613,750 | 3,613,750 | 6,568,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 158,734 | 152,799 | 5,935 | |
| Machinery and Equipment | 2,192,661 | 2,150,520 | 42,141 | |
| Buildings | 802,668 | 376,003 | 426,665 | 2,100,000 |
| Improvements | 1,380,549 | 427,510 | 953,039 | 1,600,000 |
| Land | 780,000 | 780,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 333,958 | 166,979 | 0 | 166,979 |
| 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 | 585,894 | 526,896 | 526,896 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 45,774 | 22,887 | 22,887 | |
| Amortization | 1,592,331 | 1,533,333 | ||
| BANK CHARGES | 466 | 233 | 233 | |
| COMPUTER EXPENSE | 15,227 | 7,614 | 7,613 | |
| DUES & SUBSCRIPTIONS | 3,394 | 1,697 | 1,697 | |
| GARDENING | 8,175 | 4,087 | 4,088 | |
| INSURANCE | 169,670 | 84,835 | 84,835 | |
| INTERNET | 27,178 | 13,589 | 13,589 | |
| LICENSES AND FEES | 3,845 | 1,922 | 1,923 | |
| OFFICE EXPENSE | 1,594 | 797 | 797 | |
| PEST CONTROL | 536 | 268 | 268 | |
| PLUMBING & ELECTRICAL | 1,826 | 913 | 913 | |
| POSTAGE & FREIGHT | 2,988 | 1,494 | 1,494 | |
| PROMOTION | 1,561 | 781 | 780 | |
| Rental Expenses | 258,445 | 258,445 | ||
| REPAIRS & MAINTENANCE | 22,448 | 11,224 | 11,224 | |
| SECURITY | 20,646 | 10,323 | 10,323 | |
| SUPPLIES | 7,704 | 3,852 | 3,852 | |
| TELEPHONE | 51,353 | 25,677 | 25,676 | |
| TRASH SERVICE | 3,562 | 1,781 | 1,781 | |
| UTILITIES | 22,420 | 11,210 | 11,210 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALBUM INCOME | 79,138 | 79,138 | |
| LICENSING/MERCHANDISE | 765 | 765 | |
| MASTER LICENSE REVENUE | 171,650 | 171,650 | |
| MISCELLANEOUS INCOME | 10,124 | 10,124 | |
| OIL & GAS LEASE | 1,584 | 1,584 | |
| PUBLISHING INCOME | 185,216 | 185,216 | |
| ROYALTY RECEIPTS | 1,389,689 | 1,389,689 |
| Description | Amount |
|---|---|
| AMORTIZATION ON RETURN NOT ON BOOKS | 1,533,333 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 62,820 | 60,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 61,684 | 30,842 | 0 | 30,842 |
| OTHER | 17,947 | 8,974 | 0 | 8,973 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 17,037 | 8,519 | 8,518 | |
| PAYROLL TAXES | 41,618 | 20,809 | 20,809 | |
| PROPERTY TAX | 34,619 | 17,309 | 17,310 | |
| STATE TAXES | 10 | 5 | 5 |