| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | 976 | 976 | 976 | |
| INDIRECT ACCOUNTING FEES | 799 | 799 |
| 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 | 356,969 | S/L | 39.0000 | 16,135 | 16,135 | 16,135 | |
| ARCHITECT FEES | 2000-11-03 | 2,000 | 1,129 | S/L | 39.0000 | 52 | 52 | 52 | |
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 1,458 | S/L | 39.0000 | 83 | 83 | 83 | |
| BOILERS | 2005-06-30 | 70,245 | 31,595 | S/L | 39.0000 | 1,801 | 1,801 | 1,801 | |
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 1,315 | S/L | 39.0000 | 75 | 75 | 75 | |
| CHILLER | 2005-06-30 | 38,387 | 16,279 | S/L | 39.0000 | 985 | 985 | 985 | |
| LOAN FEES | 2005-06-30 | 2,411 | 1,087 | S/L | 39.0000 | 62 | 62 | 62 | |
| PARKING LOT | 2007-06-30 | 2,600 | 2,600 | 150DB | 15.0000 | ||||
| FLOORING | 2007-06-30 | 10,990 | 4,382 | S/L | 39.0000 | 282 | 282 | 282 | |
| 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 | 22,782 | S/L | 39.0000 | 2,667 | 2,667 | 2,667 | |
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | 3,099 | S/L | 39.0000 | 411 | 411 | 411 | |
| SPRINKLER SYSTEM | 2016-06-30 | 97,173 | 16,302 | S/L | 39.0000 | 2,492 | 2,492 | 2,492 | |
| KITCHEN EQUIPMENT | 2011-06-30 | 3,242 | 3,242 | 200DB | 7.0000 | ||||
| ELECTRONIC DOOR CONTROLS | 2023-04-14 | 10,038 | S/L | 7.0000 | 1,075 | 1,075 | 1,075 | ||
| 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 | 151,202 | S/L | 39.0000 | 12,055 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 5,864 | S/L | 39.0000 | 556 | |||
| SPRINKLER SYSTEM | 2016-06-30 | 52,324 | 8,778 | S/L | 39.0000 | 1,342 | |||
| PHASE 2 IMPROVEMENTS | 2018-01-01 | 318,093 | 40,781 | S/L | 39.0000 | 8,156 | |||
| EQUIPMENT | 2010-06-30 | 20,999 | 20,999 | 200DB | 7.0000 | ||||
| OLD EQUIPMENT | 2000-06-30 | 6,709 | |||||||
| COMPUTER | 2017-06-30 | 3,138 | 3,138 | 200DB | 5.0000 | ||||
| WINDOW BLINDS | 2000-06-30 | 780 | |||||||
| FIRST FLOOR IMPROVEMENTS | 2020-07-28 | 321,077 | 19,896 | S/L | 39.0000 | 8,233 | |||
| EXHIBITS | 2021-06-30 | 24,617 | 1,846 | S/L | 20.0000 | 1,231 | |||
| HVAC SYSTEM DOWN PYMT | 2023-07-05 | 55,530 | S/L | 15.0000 | 1,851 | ||||
| FINAL PHASE CONSTRUCTION | 2022-06-30 | 187,166 | 9,358 | 150DB | 15.0000 | 17,781 | |||
| DISPLAY PANELS, EXHIBIT UPGRADES | 2022-06-30 | 30,082 | 752 | S/L | 20.0000 | 1,504 | |||
| HVAC SYSTEM | 2023-07-05 | 25,110 | S/L | 15.0000 | 837 | ||||
| CREATIVE CENTER DESIGN COSTS | 2023-06-30 | 50,250 | S/L | 15.0000 | 1,675 | ||||
| CREATIVE CENTER DEMOLITION COSTS | 2023-11-18 | 18,120 | S/L | 15.0000 | 101 | ||||
| CREATIVE CENTER PEDESTAL CASE | 2023-08-24 | 5,000 | S/L | 7.0000 | 238 | ||||
| CREATIVE CENTER APPALACHIAN TRAD VIDEO | 2023-08-24 | 3,500 | S/L | 5.0000 | 233 | ||||
| CREATIVE CENTER ART BACKGROUND FOR STAGE | 2023-12-11 | 7,000 | S/L | 7.0000 | 83 | ||||
| EELCTRONIC DOOR CONTROLS | 2023-04-14 | 8,213 | S/L | 7.0000 | 880 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 253,450 | 253,450 |
| CTF ENDOWMENT INVESTMENT ACCT | FMV | 30,754 | 30,754 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 2,654,089 | 828,662 | 1,825,427 | 1,464,300 |
| LAND | 30,000 | 30,000 | 145,300 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST UNITED BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 130,720 |
| Balance Due | 27,038 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | ||||
| ELEVATOR | 3,087 | 3,087 | 3,087 | |
| POSTAGE | 42 | 42 | 42 | |
| BANK FEES | 115 | 115 | 115 | |
| REPAIRS | 15,929 | 15,929 | 15,929 | |
| JANITORIAL | 7,832 | 7,832 | 7,832 | |
| MISCELLANEOUS | 49 | 49 | 49 | |
| EXPENSES | ||||
| JANITORIAL | 6,408 | 6,408 | ||
| BANK FEES | 94 | 94 | ||
| DUES AND SUBSCRIPTIONS | 452 | 452 | ||
| REPAIRS | 13,033 | 13,033 | ||
| CASUAL LABOR | 8,480 | 8,480 | ||
| MUSUEM SUPPLIES | 29,907 | 29,907 | ||
| OFFICE EXPENSES | ||||
| ELEVATOR | 2,525 | 2,525 | ||
| TELEPHONE | 5,494 | 5,494 | ||
| ADVERTISING & PROMOTION | 680 | 680 | ||
| VOLUNTEER EXPENSE | 1,702 | 1,702 | ||
| COMPUTER EXPENSES | ||||
| WHISKEY REBELLION EXPENSES | 14,399 | 14,399 | ||
| MISCELLANEOUS | 40 | 40 | ||
| POSTAGE | 34 | 34 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 29,186 |
| 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 |
|---|---|---|---|---|
| PROFESSIONAL FEES | 2,461 | 2,461 | ||
| LOBBYIST | 7,525 | 7,525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,992 | 4,992 | ||
| INVESTMENT INCOME TAX | ||||
| LICENSES & PERMITS | 400 | 400 |