| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,180 | 0 | 0 | 8,180 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - CONFERENCE CENTER | 2011-01-31 | 996,000 | 305,392 | SL | 39.000000000000 | 25,538 | 0 | 25,538 | |
| LAND | 2011-01-31 | 204,000 | L | 0 | 0 | 0 | |||
| BLD IMP - CARPETING | 2012-05-01 | 5,076 | 5,076 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLD IMP - A/C UNIT | 2012-06-30 | 2,800 | 759 | SL | 39.000000000000 | 72 | 0 | 72 | |
| MUSICAL EQUIP-61 MUSETTE PIPES FOR WURLIZTER | 2014-03-01 | 5,946 | NC | 0 % | 0 | 0 | 0 | ||
| WURLITZER ORGAN (2,368 PIPES IN 34 RANKS) | 2019-01-31 | 100,000 | NC | 0 % | 0 | 0 | 0 | ||
| BLD IMP - ROOF | 2019-08-31 | 44,282 | 3,783 | SL | 39.000000000000 | 1,135 | 0 | 1,135 | |
| BLD IMP - A/C UNIT | 2019-08-31 | 10,493 | 897 | SL | 39.000000000000 | 269 | 0 | 269 | |
| BLD IMP - FURNACE | 2020-09-01 | 23,400 | 1,400 | SL | 39.000000000000 | 600 | 0 | 600 | |
| BLD IMP - LIGHTING | 2022-11-01 | 7,325 | 31 | SL | 39.000000000000 | 188 | 0 | 188 | |
| LAND IMP - LANDSCAPING STONE WORK | 2023-05-15 | 14,140 | SL | 15.000000000000 | 628 | 0 | 628 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - CONFERENCE CENTER | 996,000 | 330,930 | 665,070 | 665,070 |
| LAND | 204,000 | 0 | 204,000 | 204,000 |
| BLD IMP - CARPETING | 5,076 | 5,076 | 0 | 0 |
| BLD IMP - A/C UNIT | 2,800 | 831 | 1,969 | 1,969 |
| WURLITZER ORGAN (2,368 PIPES IN 34 RANKS) | 100,000 | 0 | 100,000 | 100,000 |
| BLD IMP - ROOF | 44,282 | 4,918 | 39,364 | 39,364 |
| BLD IMP - A/C UNIT | 10,493 | 1,166 | 9,327 | 9,327 |
| BLD IMP - FURNACE | 23,400 | 2,000 | 21,400 | 21,400 |
| BLD IMP - LIGHTING | 7,325 | 219 | 7,106 | 7,106 |
| LAND IMP - LANDSCAPING STONE WORK | 14,140 | 628 | 13,512 | 13,512 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUSICAL EQUIP-61 MUSETTE PIPES FOR WURLIZTER | 5,946 | 5,946 | 5,946 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUILDING & GROUND REPAIRS & MAINTENANCE | 6,534 | 0 | 0 | 6,534 |
| INSURANCE | 16,142 | 0 | 0 | 16,142 |
| MARKETING & ADVERTISING EXPENSE | 5 | 0 | 0 | 5 |
| UTILITIES | 12,589 | 0 | 0 | 12,589 |
| MUSICAL MAINTENANCE | 19,460 | 0 | 0 | 19,460 |
| MISC. SUPPLIES | 202 | 0 | 0 | 202 |
| ANNIVERSARY EVENT | 3,446 | 0 | 0 | 3,446 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,572 | 0 | 0 | 2,572 |
| PROPERTY TAXES | 8,130 | 0 | 0 | 8,130 |