| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 776 | 776 | |||
| COMMERCIAL, CUMBERLAND, MD | 955 | 955 | 955 |
| 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-PERSHING | 2000-11-03 | 30,000 | |||||||
| BUILDING-PERSHING | 2000-11-03 | 629,236 | 308,567 | S/L | 39.0000 | 16,134 | 16,134 | 16,134 | |
| ARCHITECT FEES | 2000-11-03 | 2,000 | 976 | S/L | 39.0000 | 51 | 51 | 51 | |
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 1,208 | S/L | 39.0000 | 83 | 83 | 83 | |
| BOILERS | 2005-06-30 | 70,245 | 26,191 | S/L | 39.0000 | 1,801 | 1,801 | 1,801 | |
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 1,091 | S/L | 39.0000 | 74 | 74 | 74 | |
| CHILLER | 2005-06-30 | 38,387 | 13,327 | S/L | 39.0000 | 984 | 984 | 984 | |
| LOAN FEES | 2005-06-30 | 2,411 | 902 | S/L | 39.0000 | 61 | 61 | 61 | |
| PARKING LOT | 2007-06-30 | 2,600 | 2,216 | 150DB | 15.0000 | 153 | 153 | 153 | |
| FLOORING | 2007-06-30 | 10,990 | 3,537 | S/L | 39.0000 | 281 | 281 | 281 | |
| LARGE PORTABLE STAGE | 2012-06-30 | 9,110 | 9,110 | 200DB | 7.0000 | ||||
| SMALL PORTABLE STAGE | 2012-06-30 | 3,549 | 3,549 | 200DB | 7.0000 | ||||
| COMPTROLLER BUILDOUT | 2014-06-30 | 104,005 | 14,782 | S/L | 39.0000 | 2,666 | 2,666 | 2,666 | |
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | 1,867 | S/L | 39.0000 | 410 | 410 | 410 | |
| SPRINKLER SYSTEM | 2016-06-30 | 97,173 | 8,827 | S/L | 39.0000 | 2,492 | 2,492 | 2,492 | |
| KITCHEN EQUIPMENT | 2011-06-30 | 3,242 | 3,242 | 200DB | 7.0000 | ||||
| SIGN | 2010-06-30 | 7,049 | 7,049 | 200DB | 7.0000 | ||||
| FURNITURE & TV | 2000-06-30 | 350 | |||||||
| TV MONITOR | 2012-06-30 | 1,226 | 1,226 | 200DB | 7.0000 | ||||
| MUSEUM IMPROVEMENTS | 2010-06-30 | 470,159 | 115,036 | S/L | 39.0000 | 12,055 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 4,195 | S/L | 39.0000 | 556 | |||
| SPRINKLER SYSTEM | 2016-06-30 | 52,324 | 4,753 | S/L | 39.0000 | 1,342 | |||
| PHASE 2 IMPROVEMENTS | 2018-01-01 | 318,093 | 16,312 | S/L | 39.0000 | 8,157 | |||
| EQUIPMENT | 2010-06-30 | 20,999 | 20,999 | 200DB | 7.0000 | ||||
| OLD EQUIPMENT | 2000-06-30 | 6,709 | |||||||
| COMPUTER | 2017-06-30 | 3,138 | 2,234 | 200DB | 5.0000 | 362 | |||
| WINDOW BLINDS | 2000-06-30 | 780 | |||||||
| FIRST FLOOR IMPROVEMENTS | 2020-07-28 | 321,077 | S/L | 39.0000 | 3,430 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 167,650 | 167,650 |
| CTF ENDOWMENT INVESTMENT ACCT | FMV | 31,199 | 31,199 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 2,229,464 | 622,290 | 1,607,174 | 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 | 36,387 |
| 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 | 33,613 | 45,600 | 45,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | ||||
| ELEVATOR | 3,164 | 3,164 | 3,164 | |
| POSTAGE | 212 | 212 | 212 | |
| OFFICE EXPENSES | 147 | 147 | 147 | |
| PRINTING | 23 | 23 | 23 | |
| BANK FEES | 83 | 83 | 83 | |
| COMPUTER EXPENSES | 944 | 944 | 944 | |
| REPAIRS | 10,889 | 10,889 | 10,889 | |
| JANITORIAL | 8,217 | 8,217 | 8,217 | |
| EXPENSES | ||||
| JANITORIAL | 6,723 | 6,723 | ||
| BANK FEES | 68 | 68 | ||
| DUES AND SUBSCRIPTIONS | 585 | 585 | ||
| POSTAGE | 173 | 173 | ||
| REPAIRS | 8,909 | 8,909 | ||
| CASUAL LABOR | 11,525 | 11,525 | ||
| MUSUEM SUPPLIES | 18,541 | 18,541 | ||
| OFFICE EXPENSES | 120 | 120 | ||
| ELEVATOR | 2,589 | 2,589 | ||
| TELEPHONE | 3,902 | 3,902 | ||
| ADVERTISING & PROMOTION | 9,205 | 9,205 | ||
| VOLUNTEER EXPENSE | 710 | 710 | ||
| COMPUTER EXPENSES | 773 | 773 | ||
| LEFTY GROVE EXPENSES | 2,107 | 2,107 | ||
| HOLIDAY VIDEO EXPENSES | 746 | 746 | ||
| WHISKEY REBELLION EXPENSES | 1,238 | 1,238 | ||
| MISCELLANEOUS |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 22,775 |
| 2019 CONSTRUCTION WIP PD DIRECTLY BY GRANTOR | 204,506 |
| 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 | 8,656 | 8,656 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,699 | 4,699 | ||
| INVESTMENT INCOME TAX | 222 | 222 | ||
| LICENSES & PERMITS | 415 | 415 |