| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 93,500 | 46,750 | 0 | 46,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| PRODUCTION COSTS - OPRY SALUTE | 2019-02-01 | 589,975 | 231,075 | 10.0000 | 58,998 | 290,073 |
| 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 | 347,147 | SL | 3.64 % | 23,153 | 23,153 | ||
| LINDEN 91 BLDG - DOD VAL | 2004-06-10 | 1,640,000 | 894,535 | SL | 3.64 % | 59,647 | 59,647 | ||
| LINDEN 91 IMPROVEMENTS | 2008-06-30 | 35,012 | 18,513 | SL | 3.64 % | 1,273 | 1,273 | ||
| WASHINGTON BLDG - DOD VAL | 2004-06-10 | 425,033 | 163,470 | SL | 2.56 % | 10,898 | |||
| NEW ROOF-LINDEN 85 | 2011-12-01 | 27,390 | 20,238 | SL | 15.0000 | 1,826 | 1,826 | ||
| WASHINGTON BL-IMPROV | 2011-07-01 | 245,569 | 188,267 | SL | 15.0000 | 16,371 | |||
| WASHINGTON BL-IMPROV | 2012-03-05 | 32,544 | 23,508 | SL | 15.0000 | 2,170 | |||
| WASHINGTON BL-IMPROV | 2013-07-23 | 25,510 | 16,018 | SL | 15.0000 | 1,701 | |||
| LINDEN 85 IMPROVEMENTS | 2013-12-12 | 2,924 | 1,771 | SL | 15.0000 | 195 | 195 | ||
| LINDEN 91 IMPROVEMENTS | 2013-12-17 | 33,043 | 19,827 | SL | 15.0000 | 2,203 | 2,203 | ||
| RAY CHARLES MUSEUM | 2009-01-01 | 382,668 | 280,622 | SL | 15.0000 | 25,511 | |||
| WASHINGTON BL - IMPROV | 2014-07-01 | 49,920 | 28,288 | SL | 15.0000 | 3,328 | |||
| LINDEN 91 IMPROVEMENTS | 2014-07-01 | 23,202 | 13,149 | SL | 15.0000 | 1,547 | 1,547 | ||
| WASHINGTON BL - IMPROV | 2015-07-23 | 35,462 | 17,533 | SL | 15.0000 | 2,364 | |||
| LINDEN 85 IMPROVEMENTS | 2015-07-01 | 16,600 | 8,302 | SL | 15.0000 | 1,107 | 1,107 | ||
| LINDEN 91 IMPROVEMENTS | 2015-07-01 | 82,637 | 41,318 | SL | 15.0000 | 5,509 | 5,509 | ||
| LINDEN 85 IMPROVEMENTS | 2016-10-03 | 14,800 | 6,169 | SL | 15.0000 | 987 | 987 | ||
| LINDEN 91 IMPROVEMENTS | 2016-07-01 | 88,831 | 38,493 | SL | 15.0000 | 5,922 | 5,922 | ||
| LINDEN 85 IMPROVEMENTS | 2008-06-30 | 6,100 | 3,227 | SL | 3.64 % | 222 | 222 | ||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 510,130 | 172,879 | SL | 15.0000 | 34,009 | |||
| LINDEN 85 - ROOF | 2017-06-22 | 24,000 | 8,800 | SL | 15.0000 | 1,600 | 1,600 | ||
| LINDEN 91 IMPROVEMENTS | 2017-07-01 | 22,408 | 8,217 | SL | 15.0000 | 1,494 | 1,494 | ||
| WASHINGTON BL - IMPROV | 2017-07-01 | 57,840 | 21,208 | SL | 15.0000 | 3,856 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 341,096 | 115,595 | SL | 15.0000 | 22,740 | |||
| WASHINGTON BL - IMPROV | 2018-01-16 | 6,890 | 2,257 | SL | 15.0000 | 459 | |||
| LINDEN 85 IMPROVEMENTS | 2018-07-01 | 69,455 | 20,835 | SL | 15.0000 | 4,630 | 4,630 | ||
| LINDEN 91 IMPROVEMENTS | 2018-06-01 | 13,760 | 4,203 | SL | 15.0000 | 917 | 917 | ||
| STUDIO EQUIPMENT | 2019-06-01 | 7,463 | 5,350 | SL | 5.0000 | 1,493 | |||
| OFFICE EQUIPMENT | 2019-07-01 | 15,171 | 10,619 | SL | 5.0000 | 3,034 | |||
| MASTER RECORDING EQUIPMEN | 2019-04-01 | 8,120 | 6,090 | SL | 5.0000 | 1,624 | |||
| LINDEN 85 IMPROVEMENTS | 2019-07-01 | 234,000 | 54,600 | SL | 15.0000 | 15,600 | 15,600 | ||
| LINDEN 91 IMPROVEMENTS | 2019-07-01 | 207,237 | 48,356 | SL | 15.0000 | 13,816 | 13,816 | ||
| WASHINGTON BL - IMPROV | 2019-07-01 | 16,420 | 3,832 | SL | 15.0000 | 1,095 | |||
| WASHINGTON BL - F&F | 2019-10-01 | 16,152 | 7,498 | SL | 7.0000 | 2,307 | |||
| WASHINGTON BL - ROOF | 2020-06-30 | 46,780 | 3,049 | SL | 2.56 % | 1,199 | |||
| LINDEN 85 IMPROVEMENTS | 2020-05-08 | 48,502 | 8,622 | SL | 15.0000 | 3,233 | 3,233 | ||
| LINDEN 85 RETROFIT | 2020-12-29 | 226,184 | 16,792 | SL | 3.64 % | 8,224 | 8,224 | ||
| WASHINGTON BL-REBUILD BATHROOM | 2021-03-23 | 14,350 | 1,675 | SL | 15.0000 | 957 | |||
| 13 UNITS FIREPROOF CABINETS | 2021-06-17 | 68,078 | 14,588 | SL | 7.0000 | 9,725 | |||
| WASHINGTON BL- BUILD BARRIER | 2021-11-21 | 5,280 | 381 | SL | 15.0000 | 352 | |||
| WASHINGTON-AIR CONDITIONER | 2021-08-19 | 11,887 | 2,264 | SL | 7.0000 | 1,698 | |||
| RAY CHARLES MUSEUM IMPROVEMENT | 2022-05-28 | 10,575 | 411 | SL | 15.0000 | 705 | |||
| LINDEN 85 IMPROVEMENTS | 2022-07-01 | 171,309 | 5,710 | SL | 15.0000 | 11,421 | 11,421 | ||
| LINDEN 91 IMPROVEMENTS | 2022-01-01 | 82,220 | 5,481 | SL | 15.0000 | 5,481 | 5,481 | ||
| LINDEN 91 IMPROVEMENTS | 2022-07-01 | 206,326 | 6,878 | SL | 15.0000 | 13,755 | 13,755 | ||
| WASHINGTON BL - PARKING LOT | 2022-03-03 | 19,805 | 1,100 | SL | 15.0000 | 1,320 | |||
| WASHINGTON BL - ROOF | 2022-03-28 | 79,098 | 1,608 | SL | 2.56 % | 2,028 | |||
| WASHINGTON BL - IMPROVEMENTS | 2022-07-01 | 41,698 | 1,390 | SL | 15.0000 | 2,780 | |||
| WASHINGTON BL-IMPROVEMENTS | 2023-08-21 | 62,479 | SL | 15.0000 | 1,388 | ||||
| WASHINGTON BL- F&F | 2023-02-22 | 14,914 | SL | 7.0000 | 1,775 | ||||
| LINDEN 91 IMPROVEMENTS | 2023-10-30 | 457,665 | SL | 15.0000 | 5,085 | 5,085 | |||
| LINDEN 85 IMPROVEMENTS | 2023-12-06 | 46,385 | SL | 15.0000 | 258 | 258 | |||
| RAY CHARLES MUSEUM IMPROVEMENTS | 2023-07-10 | 56,760 | SL | 15.0000 | 1,892 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXCHANGE TRADED FUNDS | 530,064 | 530,064 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,261,250 | 1,790,289 | 470,961 | 3,805,800 |
| Improvements | 2,155,340 | 2,155,340 | ||
| Land | 3,613,750 | 3,613,750 | 6,568,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME SECURITIES | AT COST | 14,424,788 | 14,424,788 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 253,612 | 188,689 | 64,923 | |
| Machinery and Equipment | 2,298,424 | 2,170,413 | 128,011 | |
| Buildings | 802,668 | 528,166 | 274,502 | 2,100,000 |
| Improvements | 1,670,593 | 672,212 | 998,381 | |
| Land | 780,000 | 780,000 | 1,600,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 232,267 | 116,134 | 0 | 116,133 |
| 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 |
| OPERATING LEASES - RIGHT OF USE ASSETS | 40,199 | 23,603 | 23,603 |
| PRODUCTION COSTS | 507,901 | 856,430 | 856,430 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 51,223 | 25,612 | 25,611 | |
| Amortization | 58,998 | 58,998 | ||
| BANK CHARGES | 768 | 384 | 384 | |
| COMPUTER EXPENSE | 11,184 | 5,592 | 5,592 | |
| DUES & SUBSCRIPTIONS | 3,740 | 1,870 | 1,870 | |
| GARDENING | 8,675 | 4,338 | 4,337 | |
| INSURANCE | 315,862 | 157,931 | 157,931 | |
| INTERNET | 6,764 | 3,382 | 3,382 | |
| LICENSES AND FEES | 23,033 | 11,517 | 11,516 | |
| OFFICE EXPENSE | 8,595 | 4,298 | 4,297 | |
| PEST CONTROL | 1,604 | 802 | 802 | |
| PLUMBING & ELECTRICAL | 18,596 | 9,298 | 9,298 | |
| POSTAGE & FREIGHT | 4,494 | 2,247 | 2,247 | |
| Rental Expenses | 358,292 | 179,146 | 179,146 | |
| REPAIRS & MAINTENANCE | 17,881 | 8,941 | 8,940 | |
| SECURITY | 16,492 | 8,246 | 8,246 | |
| TELEPHONE | 44,126 | 22,063 | 22,063 | |
| TRAINING | 1,944 | 972 | 972 | |
| TRASH SERVICE | 4,275 | 2,138 | 2,137 | |
| UTILITIES | 23,133 | 11,567 | 11,566 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALBUM INCOME | 29,702 | 29,702 | |
| LICENSING/MERCHANDISE | 1,007 | 1,007 | |
| MASTER LICENSE REVENUE | 145,093 | 145,093 | |
| MISCELLANEOUS INCOME | 3,485 | 3,485 | |
| OIL & GAS LEASE | 1,955 | 1,955 | |
| PUBLISHING INCOME | 138,871 | 138,871 | |
| ROYALTY RECEIPTS | 1,321,575 | 1,321,575 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 59,810 | 71,323 |
| lease liabiltiy | 40,199 | 23,603 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 401K PLAN ADMIN FEE | 2,416 | 1,208 | 0 | 1,208 |
| COMPUTER CONSULTANT | 47,608 | 23,804 | 0 | 23,804 |
| CONSULTANTS | 3,540 | 1,770 | 0 | 1,770 |
| INVESTMENT | 16,667 | 8,334 | 0 | 8,333 |
| OTHER | 8,154 | 4,077 | 0 | 4,077 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 14,000 | 7,000 | 7,000 | |
| PAYROLL TAXES | 52,458 | 26,229 | 26,229 | |
| PROPERTY TAX | 36,820 | 18,410 | 18,410 |