| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,564 | 4,564 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DRIVEWAY & SIDEWALK REPAI | 2006-04-11 | 11,818 | 11,818 | S/L | 15.0000 | ||||
| RPR PROP SHED WALL/SIDEWA | 2006-04-11 | 7,671 | 3,299 | S/L | 39.0000 | 196 | |||
| STAGE CURTAINS | 2006-06-17 | 36,067 | 36,067 | S/L | 15.0000 | ||||
| WILLIAMS SOUND PPA SYSTEM | 2006-06-20 | 1,900 | 1,900 | S/L | 7.0000 | ||||
| BUILDING/EQUIPMENT | 1970-11-01 | 850,000 | 850,000 | S/L | 39.0000 | ||||
| SCENIC PROJECTION SYSTEM | 2007-09-17 | 26,874 | 26,874 | S/L | 10.0000 | ||||
| PROJECTOR CABINETS | 2007-09-29 | 1,609 | 1,609 | S/L | 10.0000 | ||||
| SIDE MASKING CURTAIN SYST | 2007-12-18 | 13,760 | 13,760 | S/L | 10.0000 | ||||
| AIR COND. COMPRESSOR | 2008-07-15 | 12,331 | 11,919 | S/L | 15.0000 | 412 | |||
| FLOORING | 2008-11-21 | 7,261 | 6,816 | S/L | 15.0000 | 445 | |||
| CARPET | 2008-01-16 | 5,597 | 5,565 | S/L | 15.0000 | 32 | |||
| GENERATOR | 2009-09-15 | 33,480 | 33,480 | S/L | 7.0000 | ||||
| BUILDING IMP. GENERATOR | 2009-09-15 | 19,348 | 6,613 | S/L | 39.0000 | 497 | |||
| CARPET IN LOBBY | 2009-03-15 | 5,597 | 5,161 | S/L | 15.0000 | 373 | |||
| TABLES AND CHAIRS | 2009-02-15 | 16,342 | 16,342 | S/L | 7.0000 | ||||
| TILE IN LOBBY | 2009-03-15 | 10,674 | 9,847 | S/L | 15.0000 | 712 | |||
| ROOF REPAIRS | 2009-11-15 | 6,367 | 5,585 | S/L | 15.0000 | 424 | |||
| STAGE FLOOR WATERPROOFING | 2009-02-15 | 7,332 | 6,804 | S/L | 15.0000 | 489 | |||
| ROOF REPAIR FINAL PAYMENT | 2010-02-06 | 1,866 | 1,604 | S/L | 15.0000 | 124 | |||
| AUDITORIM CHAIR REPAIRS | 2010-03-11 | 3,000 | 3,000 | S/L | 7.0000 | ||||
| SOUND SYSTEM/MIKES | 2010-07-14 | 19,196 | 19,196 | S/L | 7.0000 | ||||
| INTERCOM SYSTEM | 2010-06-18 | 20,154 | 20,154 | S/L | 7.0000 | ||||
| TOILETS LADIES ROOM | 2010-07-20 | 2,677 | 2,212 | S/L | 15.0000 | 178 | |||
| DEHUMIDIFIER | 2010-07-29 | 234 | 234 | S/L | 7.0000 | ||||
| LIGHTS | 2010-10-25 | 111 | 111 | S/L | 7.0000 | ||||
| PRINTER | 2011-03-30 | 667 | 667 | S/L | 5.0000 | ||||
| LAPTOP | 2011-04-02 | 959 | 959 | S/L | 5.0000 | ||||
| MICROSOFT OFFICE SOFTWARE | 2011-04-14 | 499 | 499 | S/L | 3.0000 | ||||
| ROOF REPAIR | 2011-09-20 | 3,663 | 2,746 | S/L | 15.0000 | 244 | |||
| LIGHT SYSTEM | 2011-09-22 | 12,293 | 12,293 | S/L | 7.0000 | ||||
| BOILER | 2011-10-07 | 23,210 | 17,405 | S/L | 15.0000 | 1,548 | |||
| ROOF REPAIR | 2011-10-11 | 20,000 | 14,997 | S/L | 15.0000 | 1,334 | |||
| SEWAGE PUMPS | 2011-11-23 | 3,447 | 2,548 | S/L | 15.0000 | 230 | |||
| SOUND BOARD | 2011-12-09 | 1,906 | 1,906 | S/L | 7.0000 | ||||
| PROJECTION SYSTEM | 2011-12-17 | 2,498 | 2,498 | S/L | 7.0000 | ||||
| CABINETS IN LIGHT BOOTH | 2012-01-24 | 5,675 | 4,167 | 150DB | 15.0000 | 335 | |||
| ROOF, B C, & D | 2012-01-24 | 19,074 | 5,359 | S/L | 39.0000 | 489 | |||
| REMOTE SWITCH FOR BOILER | 2012-01-24 | 470 | 132 | S/L | 39.0000 | 12 | |||
| SEWING ROOM COMPUTER/PRIN | 2012-02-02 | 668 | 668 | 200DB | 5.0000 | ||||
| 2 LEXICON MX200 PROCESSOR | 2012-03-29 | 428 | 428 | 200DB | 5.0000 | ||||
| 1100 MOVING LIGHTVARILITE | 2012-03-29 | 5,453 | 5,453 | 200DB | 5.0000 | ||||
| ELECTRICAL-POWER BACKSTAG | 2012-04-02 | 7,200 | 1,979 | S/L | 39.0000 | 185 | |||
| PWR SUPPLY ML5000 SND BD | 2012-04-26 | 1,525 | 1,525 | 200DB | 5.0000 | ||||
| TABLE& CIRCULAR SAWS | 2012-08-26 | 795 | 795 | 200DB | 5.0000 | ||||
| WIRELESS MIC CNTYMAN H6 | 2012-10-11 | 875 | 875 | 200DB | 5.0000 | ||||
| ARTIST BENCH | 2012-10-31 | 625 | 625 | 200DB | 7.0000 | ||||
| ELECT. WATER HEATER | 2012-11-03 | 565 | 565 | 200DB | 7.0000 | ||||
| SIDEWALKS & STEPS | 2012-07-12 | 27,849 | 20,449 | 150DB | 15.0000 | 1,644 | |||
| PIT PLATFORM | 2012-06-30 | 136 | 99 | 150DB | 15.0000 | 9 | |||
| LIGHT BOARD & MONITORS | 2012-02-02 | 10,416 | 10,416 | 200DB | 7.0000 | ||||
| GOPHER STAGE LIGHT | 2013-06-10 | 867 | 867 | 200DB | 5.0000 | ||||
| 2 WASHERS & DRYERS | 2013-08-22 | 3,078 | 3,078 | 200DB | 5.0000 | ||||
| AIR COMPRESSOR/SHOP VAC | 2013-09-17 | 258 | 258 | 200DB | 5.0000 | ||||
| RADON SYSTEM | 2013-09-17 | 2,200 | 522 | S/L | 39.0000 | 56 | |||
| WIRE CAGE WALL LAUNDRY | 2013-11-06 | 1,945 | 1,945 | 200DB | 7.0000 | ||||
| DRIVEWAY LIGHTS | 2013-12-30 | 5,000 | 1,158 | S/L | 39.0000 | 128 | |||
| ROOF & FLOORING IMPR. | 2013-09-03 | 7,780 | 1,851 | S/L | 39.0000 | 199 | |||
| ONSTAGE SOUND SYSTEM | 2014-04-03 | 4,934 | 4,934 | 200DB | 7.0000 | ||||
| OUTSIDE LIGHTS | 2014-07-07 | 14,174 | 3,073 | S/L | 39.0000 | 363 | |||
| TAYLOR ROOFING WORK | 2014-08-10 | 3,328 | 713 | S/L | 39.0000 | 86 | |||
| PC FOR CAT | 2014-08-11 | 1,605 | 1,605 | 200DB | 3.0000 | ||||
| FILING CABINETS | 2014-12-22 | 348 | 348 | 200DB | 7.0000 | ||||
| REPLACE ROOF | 2015-08-20 | 96,000 | 18,153 | S/L | 39.0000 | 2,462 | |||
| BOX OFFICE COMPUTER | 2015-04-06 | 353 | 353 | 200DB | 7.0000 | ||||
| THEATER ELECTRONICS | 2017-03-07 | 7,018 | 6,079 | 200DB | 7.0000 | 626 | |||
| VESTIBULE UPDATE | 2017-04-19 | 43,335 | 6,344 | S/L | 39.0000 | 1,111 | |||
| OFFICE & THEATER EQUIP | 2017-05-09 | 2,118 | 1,835 | 200DB | 7.0000 | 189 | |||
| COMPUTER & SCANNER | 2017-06-12 | 1,362 | 1,180 | 200DB | 7.0000 | 121 | |||
| ROOFING | 2017-09-01 | 18,252 | 2,477 | S/L | 39.0000 | 468 | |||
| VESTIBULE FLOORING | 2017-08-16 | 4,820 | 2,116 | 150DB | 15.0000 | 285 | |||
| ELECTRICAL UPDATES | 2017-10-06 | 3,191 | 426 | S/L | 39.0000 | 82 | |||
| INTERIOR REDESIGN/IMPROVE | 2018-02-14 | 219,321 | 27,422 | S/L | 39.0000 | 5,624 | |||
| IMPROVEMENTS | 2019-11-18 | 38,792 | 3,108 | S/L | 39.0000 | 995 | |||
| HIVAV REPLACEMENT | 2019-10-11 | 157,500 | 12,957 | S/L | 39.0000 | 4,038 | |||
| LIFT & LIFT GATE | 2020-01-07 | 10,363 | 5,831 | 200DB | 7.0000 | 1,295 | |||
| ELECTRIC PANEL UPDATE | 2020-06-23 | 32,070 | 2,090 | S/L | 39.0000 | 822 | |||
| IMPROVEMENTS | 2020-11-24 | 8,336 | 454 | S/L | 39.0000 | 214 | |||
| SEWING CABINETS | 2021-04-20 | 24,267 | 9,410 | 200DB | 7.0000 | 4,245 | |||
| LOBBY HVAC SYSTEM | 2021-08-23 | 98,912 | 3,487 | S/L | 39.0000 | 2,537 | |||
| FOUNDATION REPAIRS | 2022-10-27 | 14,309 | 76 | S/L | 39.0000 | 367 | |||
| MICROPHONES | 2022-11-21 | 13,185 | 471 | 200DB | 7.0000 | 3,632 | |||
| GENERATOR | 2023-05-12 | 2,064 | 200DB | 7.0000 | 295 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| INVESCO GLBL OPPORTUNITIES | PURCHASE | 2023-02 | 9,167 | 15,307 | -6,140 | |||||
| ISH CORE S&P MC | 2021-08 | PURCHASE | 2023-02 | 5,659 | 5,659 | |||||
| ISH RSL1000 GRWT | 2021-08 | PURCHASE | 2023-02 | 10,443 | 12,364 | -1,921 | ||||
| ISH CORE S&P SC | 2021-08 | PURCHASE | 2023-02 | 4,478 | 4,617 | -139 | ||||
| ISHRS CR 1-5 YER | 2021-08 | PURCHASE | 2023-02 | 11,151 | 12,165 | -1,014 | ||||
| JPMORGAN SMALL CAP BLEND R6 | PURCHASE | 2023-10 | 8,574 | 10,674 | -2,100 | |||||
| JPMORGAN SMALL CAP BLEND R6 | PURCHASE | 2023-10 | 2,950 | 2,914 | 36 | |||||
| LORD ABBETT BOND DEBENTURES F3 | PURCHASE | 2023-07 | 17,966 | 21,186 | -3,220 | |||||
| PGIM JENNISON INTL OPPORT R6 | 2021-08 | PURCHASE | 2023-02 | 2,356 | 3,394 | -1,038 | ||||
| PGIM JENNISON INTL OPPORT R6 | 2021-08 | PURCHASE | 2023-02 | 3,951 | 5,692 | -1,741 | ||||
| PGIM JENNISON INTL OPPORT R6 | 2021-08 | PURCHASE | 2023-02 | 2,104 | 3,032 | -928 | ||||
| AMERICAN PRESERVATION PORT A | PURCHASE | 2023-05 | 29,951 | 31,051 | -1,100 | |||||
| AMERICAN PRESERVATION PORT A | PURCHASE | 2023-10 | 35,415 | 38,033 | -2,618 | |||||
| LORD ABBETT FLOATING RATE A | 2014-01 | PURCHASE | 2023-10 | 35,000 | 41,086 | -6,086 | ||||
| LORD ABBETT BOND DEBENTURE A | 2011-04 | PURCHASE | 2023-10 | 10,000 | 11,870 | -1,870 | ||||
| VK INSURED INCOME TR SER 100 | 2023-01 | PURCHASE | 2023-04 | 1,349 | 3,321 | -1,972 | ||||
| INVESCO GLBL OPPORTUNITIES R6 | PURCHASE | 2023-02 | 8,561 | 7,500 | 1,061 | |||||
| ISH RSL 1000 GRWT | PURCHASE | 2023-02 | 4,509 | 4,247 | 262 | |||||
| ISHRS CR 1-5 YER | PURCHASE | 2023-02 | 14,821 | 14,884 | -63 | |||||
| JPMORGAN SMALL CAP BLEND R6 | 2023-02 | PURCHASE | 2023-10 | 1,163 | 1,300 | -137 | ||||
| LORD ABBETT BOND DEBENTURE F3 | PURCHASE | 2023-07 | 9,837 | 10,000 | -163 | |||||
| PFIM JENNISON INTL OPPORT R6 | PURCHASE | 2023-02 | 6,923 | 6,000 | 923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | FMV | 4,198,465 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,113,247 | 1,374,796 | 738,451 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 7,757 | 7,757 | ||
| PLAY PRODUCTION COSTS | 39,717 | 39,717 | ||
| COSTUME CLEANING | 1,163 | 1,163 | ||
| SUPPLIES | 477 | 477 | ||
| TELEPHONE | 1,766 | 1,766 | ||
| INSURANCE | 25,683 | 25,683 | ||
| MISC | 1,030 | 1,030 | ||
| CONCESSION EXPENSES | 2,579 | 2,579 | ||
| POSTAGE | 427 | 427 | ||
| MEMBERSHIP | 856 | 856 | ||
| OFFICE SUPPLIES | 987 | 987 | ||
| KIDS SUMMER CAMP EXPENSE | 3,150 | 3,150 | ||
| SUBSCRIPTIONS | 2,017 | 2,017 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLAY PRODUCTION INCOME | 63,795 | 63,795 | |
| BUILDING RENT | 9,593 | 9,593 | |
| CONCESSION INCOME | 3,071 | 3,071 | |
| KIDS SUMMER CAMP | 2,143 | 2,143 | |
| MISC INCOME | 486 | 486 |
| Description | Amount |
|---|---|
| NET REALIZED GAIN ON INVESTMENTS | 443,414 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 4,862 | 4,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,619 | 4,619 |