| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 6,000 | 0 | 6,000 | 0 |
| 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 | 2019-08-15 | 2,070,765 | 226,479 | ALT | 2.50 % | 51,769 | 5,177 | 2,588 | |
| Camera and related items | 2019-08-15 | 10,480 | 5,141 | SL | 9.0000 | 1,164 | |||
| Computers & related items | 2019-08-15 | 7,655 | 6,762 | SL | 5.0000 | 893 | |||
| T-shirt customizing equip | 2019-08-15 | 8,035 | 3,944 | SL | 9.0000 | 893 | |||
| Furniture and Furnishing | 2019-08-15 | 47,290 | 20,886 | SL | 10.0000 | 4,729 | 473 | 236 | |
| Guitars | 2019-08-15 | 83,750 | 41,101 | SL | 9.0000 | 9,306 | |||
| Recording Studio Equipment | 2019-08-15 | 261,179 | 128,172 | SL | 9.0000 | 29,020 | |||
| Projector - Program | 2019-07-18 | 15,956 | 7,831 | SL | 9.0000 | 1,773 | |||
| IT System and Backup | 2019-05-16 | 5,800 | 2,952 | SL | 9.0000 | 644 | |||
| BUILDINGS | 2020-03-04 | 15,579 | 1,475 | SL | 2.50 % | 389 | |||
| Smoke Detection Monitoring System | 2021-06-30 | 39,627 | 2,519 | SL | 2.50 % | 991 | |||
| Smoke Detection Monitoring System | 2021-07-31 | 68,039 | 4,182 | SL | 2.50 % | 1,701 | |||
| Building Improvements | 2022-02-28 | 31,484 | 1,476 | SL | 2.50 % | 787 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 47,290 | 25,615 | 21,675 | 21,675 |
| Machinery and Equipment | 392,855 | 239,596 | 153,259 | 153,259 |
| Buildings | 2,225,494 | 291,768 | 1,933,726 | 2,098,486 |
| Land | 485,735 | 485,735 | 458,014 | |
| Miscellaneous | 851,625 | 21,800 | 829,825 | 750,285 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 11,710 | 0 | 11,710 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM AFFILIATES | 5,363 | 5,562 | 5,562 |
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 9,253 | 358 | 8,885 | |
| BANK CHARGES | 2,079 | 239 | 1,646 | |
| Cleaning Services | 11,328 | 566 | 9,629 | |
| CRM Database | 1,930 | 1,930 | ||
| Dues and Subscriptions | 1,286 | 1,178 | 108 | |
| Employee Benefits | 25,360 | 2,879 | 22,481 | |
| Event Production | 11,921 | 11,921 | ||
| Food | 14,044 | 14,044 | ||
| Insurance | 22,014 | 2,201 | 19,813 | |
| Landscaping | 1,800 | 90 | 1,530 | |
| License & Fees | 2,768 | 19 | 2,711 | |
| Miscellaneous | 618 | 107 | 511 | |
| Postage | 1,067 | 1,067 | ||
| Professional Development | 382 | 382 | ||
| Purchased Services | 3,382 | 3,382 | ||
| Rental Expenses | 10,479 | 10,479 | ||
| Rental Expenses - Classified | -10,479 | |||
| Repairs and maintenance | 14,712 | 642 | 13,935 | |
| Security | 4,346 | 217 | 3,694 | |
| Software Licenses | 4,807 | 4,099 | 633 | |
| Stipends | 21,972 | 21,972 | ||
| Supplies | 22,005 | 665 | 20,551 | |
| Telephone | 2,602 | 651 | 1,691 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STUDIO Income | 10,140 | 10,140 |
| Description | Amount |
|---|---|
| nondividend distributions | 5,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisory fees | 76,734 | 76,734 | 0 | 0 |
| IT Services | 1,679 | 0 | 1,679 | 0 |
| Purchased services | 47,132 | 0 | 45,459 | 865 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 38,444 | 6,170 | 32,212 | |
| Property Taxes | 35,251 | 1,763 | 29,963 | |
| Sec. 4940 Taxes | 2,121 | 2,121 | ||
| Taxes - Other | 224 | 224 |