| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 95,000 | 47,500 | 0 | 47,500 |
| 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 | 290,073 | 10.0000 | 58,998 | 349,071 |
| 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 | 370,300 | SL | 3.64 % | 23,147 | 23,147 | ||
| LINDEN 91 BLDG - DOD VAL | 2004-06-10 | 1,640,000 | 954,182 | SL | 3.64 % | 59,630 | 59,630 | ||
| LINDEN 91 IMPROVEMENTS | 2008-06-30 | 35,012 | 19,786 | SL | 3.64 % | 1,273 | 1,273 | ||
| WASHINGTON BLDG - DOD VAL | 2004-06-10 | 425,033 | 174,368 | SL | 2.56 % | 10,898 | |||
| NEW ROOF-LINDEN 85 | 2011-12-01 | 27,390 | 22,064 | SL | 15.0000 | 1,826 | 1,826 | ||
| WASHINGTON BL-IMPROV | 2011-07-01 | 245,569 | 204,638 | SL | 15.0000 | 16,371 | |||
| WASHINGTON BL-IMPROV | 2012-03-05 | 32,544 | 25,678 | SL | 15.0000 | 2,170 | |||
| WASHINGTON BL-IMPROV | 2013-07-23 | 25,510 | 17,719 | SL | 15.0000 | 1,701 | |||
| LINDEN 85 IMPROVEMENTS | 2013-12-12 | 2,924 | 1,966 | SL | 15.0000 | 195 | 195 | ||
| LINDEN 91 IMPROVEMENTS | 2013-12-17 | 33,043 | 22,030 | SL | 15.0000 | 2,203 | 2,203 | ||
| WASHINGTON BL - IMPROV | 2014-07-01 | 49,920 | 31,616 | SL | 15.0000 | 3,328 | |||
| LINDEN 91 IMPROVEMENTS | 2014-07-01 | 23,202 | 14,696 | SL | 15.0000 | 1,547 | 1,547 | ||
| WASHINGTON BL - IMPROV | 2015-07-23 | 35,462 | 19,897 | SL | 15.0000 | 2,364 | |||
| LINDEN 85 IMPROVEMENTS | 2015-07-01 | 16,600 | 9,409 | SL | 15.0000 | 1,107 | 1,107 | ||
| LINDEN 91 IMPROVEMENTS | 2015-07-01 | 82,637 | 46,827 | SL | 15.0000 | 5,509 | 5,509 | ||
| LINDEN 85 IMPROVEMENTS | 2016-10-03 | 14,800 | 7,156 | SL | 15.0000 | 987 | 987 | ||
| LINDEN 91 IMPROVEMENTS | 2016-07-01 | 88,831 | 44,415 | SL | 15.0000 | 5,922 | 5,922 | ||
| LINDEN 85 IMPROVEMENTS | 2008-06-30 | 6,100 | 3,449 | SL | 3.64 % | 222 | 222 | ||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 510,130 | 206,888 | SL | 15.0000 | 34,009 | |||
| LINDEN 85 - ROOF | 2017-06-22 | 24,000 | 10,400 | SL | 15.0000 | 1,600 | 1,600 | ||
| LINDEN 91 IMPROVEMENTS | 2017-07-01 | 22,408 | 9,711 | SL | 15.0000 | 1,494 | 1,494 | ||
| WASHINGTON BL - IMPROV | 2017-07-01 | 57,840 | 25,064 | SL | 15.0000 | 3,856 | |||
| RAY CHARLES MUSEUM IMPROV | 2017-12-14 | 341,096 | 138,335 | SL | 15.0000 | 22,740 | |||
| WASHINGTON BL - IMPROV | 2018-01-16 | 6,890 | 2,716 | SL | 15.0000 | 459 | |||
| LINDEN 85 IMPROVEMENTS | 2018-07-01 | 69,455 | 25,465 | SL | 15.0000 | 4,630 | 4,630 | ||
| LINDEN 91 IMPROVEMENTS | 2018-06-01 | 13,760 | 5,120 | SL | 15.0000 | 917 | 917 | ||
| STUDIO EQUIPMENT | 2019-06-01 | 7,463 | 6,843 | SL | 5.0000 | 620 | |||
| OFFICE EQUIPMENT | 2019-07-01 | 15,171 | 13,653 | SL | 5.0000 | 1,518 | |||
| MASTER RECORDING EQUIPMEN | 2019-04-01 | 8,120 | 7,714 | SL | 5.0000 | 406 | |||
| LINDEN 85 IMPROVEMENTS | 2019-07-01 | 234,000 | 70,200 | SL | 15.0000 | 15,600 | 15,600 | ||
| LINDEN 91 IMPROVEMENTS | 2019-07-01 | 207,237 | 62,172 | SL | 15.0000 | 13,816 | 13,816 | ||
| WASHINGTON BL - IMPROV | 2019-07-01 | 16,420 | 4,927 | SL | 15.0000 | 1,095 | |||
| WASHINGTON BL - F&F | 2019-10-01 | 16,152 | 9,805 | SL | 7.0000 | 2,307 | |||
| WASHINGTON BL - ROOF | 2020-06-30 | 46,780 | 4,248 | SL | 2.56 % | 1,199 | |||
| LINDEN 85 IMPROVEMENTS | 2020-05-08 | 48,502 | 11,855 | SL | 15.0000 | 3,233 | 3,233 | ||
| LINDEN 85 RETROFIT | 2020-12-29 | 226,184 | 25,016 | SL | 3.64 % | 8,224 | 8,224 | ||
| WASHINGTON BL-REBUILD BATHROOM | 2021-03-23 | 14,350 | 2,632 | SL | 15.0000 | 957 | |||
| 13 UNITS FIREPROOF CABINETS | 2021-06-17 | 68,078 | 24,313 | SL | 7.0000 | 9,725 | |||
| WASHINGTON BL- BUILD BARRIER | 2021-11-21 | 5,280 | 733 | SL | 15.0000 | 352 | |||
| WASHINGTON-AIR CONDITIONER | 2021-08-19 | 11,887 | 3,962 | SL | 7.0000 | 1,698 | |||
| RAY CHARLES MUSEUM IMPROVEMENT | 2022-05-28 | 10,575 | 1,116 | SL | 15.0000 | 705 | |||
| LINDEN 85 IMPROVEMENTS | 2022-07-01 | 171,309 | 17,131 | SL | 15.0000 | 11,421 | 11,421 | ||
| LINDEN 91 IMPROVEMENTS | 2022-01-01 | 82,220 | 10,962 | SL | 15.0000 | 5,481 | 5,481 | ||
| LINDEN 91 IMPROVEMENTS | 2022-07-01 | 206,326 | 20,633 | SL | 15.0000 | 13,755 | 13,755 | ||
| WASHINGTON BL - PARKING LOT | 2022-03-03 | 19,805 | 2,420 | SL | 15.0000 | 1,320 | |||
| WASHINGTON BL - ROOF | 2022-03-28 | 79,098 | 3,636 | SL | 2.56 % | 2,028 | |||
| WASHINGTON BL - IMPROVEMENTS | 2022-07-01 | 41,698 | 4,170 | SL | 15.0000 | 2,780 | |||
| WASHINGTON BL-IMPROVEMENTS | 2023-08-21 | 62,479 | 1,388 | SL | 15.0000 | 4,165 | |||
| WASHINGTON BL- F&F | 2023-02-22 | 14,914 | 1,775 | SL | 7.0000 | 2,131 | |||
| LINDEN 91 IMPROVEMENTS | 2023-10-30 | 457,665 | 5,085 | SL | 15.0000 | 30,511 | 30,511 | ||
| LINDEN 85 IMPROVEMENTS | 2023-12-06 | 46,385 | 258 | SL | 15.0000 | 3,092 | 3,092 | ||
| RAY CHARLES MUSEUM IMPROVEMENTS | 2023-07-10 | 56,760 | 1,892 | SL | 15.0000 | 3,784 | |||
| STUDIO EQUIPMENT | 2023-12-31 | 105,764 | SL | 5.0000 | 21,153 | ||||
| LINDEN 91 IMPROVEMENTS | 2024-09-18 | 55,016 | SL | 15.0000 | 917 | 917 | |||
| LINDEN 85 IMPROVEMENTS | 2024-10-28 | 146,200 | SL | 15.0000 | 1,624 | 1,624 | |||
| RAY CHARLES MUSEUM IMPROV | 2024-05-09 | 33,081 | SL | 15.0000 | 1,470 | ||||
| WASHINGTON BL- MPROV | 2024-06-07 | 53,609 | SL | 15.0000 | 2,085 | ||||
| EQUIPMENT | 2024-03-06 | 11,942 | SL | 5.0000 | 1,990 | ||||
| EQUIPMENT | 2024-06-30 | 2,300 | SL | 5.0000 | 230 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXCHANGE TRADED FUNDS | 509,316 | 509,316 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,261,250 | 2,010,172 | 251,078 | 8,547,121 |
| Improvements | 2,356,556 | 2,356,556 | ||
| Land | 3,613,750 | 3,613,750 | 4,952,879 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME SECURITIES | AT COST | 15,390,075 | 15,390,075 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 253,612 | 202,419 | 51,193 | |
| Machinery and Equipment | 2,312,666 | 2,196,329 | 116,337 | |
| Buildings | 802,668 | 581,832 | 220,836 | 2,100,000 |
| Improvements | 1,757,283 | 740,513 | 1,016,770 | |
| Land | 780,000 | 780,000 | 1,600,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 333,963 | 166,982 | 0 | 166,981 |
| 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 | 23,603 | 6,065 | 6,065 |
| PRODUCTION COSTS | 856,430 | 910,210 | 910,209 |
| Description | Amount |
|---|---|
| ADJUST FOR BOOK TAX AMORTIZATION | 240,905 |
| REVERSE PRIOR YEAR CASH BASIS ADJUSTMENT | 486,597 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 66,337 | 33,169 | 33,168 | |
| Amortization | 58,998 | 58,998 | ||
| BANK CHARGES | 813 | 407 | 406 | |
| COMPUTER EXPENSE | 11,781 | 5,891 | 5,890 | |
| DUES & SUBSCRIPTIONS | 6,958 | 3,479 | 3,479 | |
| GARDENING | 10,380 | 5,190 | 5,190 | |
| INSURANCE | 329,446 | 164,723 | 164,723 | |
| INTERNET | 4,811 | 2,406 | 2,405 | |
| LICENSES AND FEES | 9,305 | 4,653 | 4,652 | |
| OFFICE EXPENSE | 14,883 | 7,442 | 7,441 | |
| PEST CONTROL | 1,930 | 965 | 965 | |
| PLUMBING & ELECTRICAL | 11,745 | 5,873 | 5,872 | |
| POSTAGE & FREIGHT | 3,734 | 1,867 | 1,867 | |
| Rental Expenses | 328,184 | 164,092 | 164,092 | |
| REPAIRS & MAINTENANCE | 27,653 | 13,827 | 13,826 | |
| SECURITY | 11,657 | 5,829 | 5,828 | |
| TELEPHONE | 58,284 | 29,142 | 29,142 | |
| TRAINING | 4,684 | 2,342 | 2,342 | |
| TRASH SERVICE | 4,489 | 2,245 | 2,244 | |
| UTILITIES | 20,971 | 10,486 | 10,485 | |
| VEHICLE | 3,057 | 1,529 | 1,528 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALBUM INCOME | 29,642 | 29,642 | |
| MASTER LICENSE REVENUE | 54,553 | 54,553 | |
| MISCELLANEOUS INCOME | 4,375 | 4,375 | |
| OIL & GAS LEASE | 1,512 | 1,512 | |
| PUBLISHING INCOME | 151,705 | 151,705 | |
| RETURN OF GRANT-UNSPENT FUNDS | 432,588 | ||
| ROYALTY RECEIPTS | 1,625,165 | 1,625,165 |
| Description | Amount |
|---|---|
| PRIOR YEAR GRANT PAYABLE DISBURSED IN CURRENT YEAR | 1,000,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 71,323 | 71,124 |
| lease liabiltiy | 23,603 | 6,065 |
| OTHER LIABILITIES | 3,033 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 401K PLAN ADMIN FEE | 2,689 | 1,345 | 0 | 1,344 |
| COMPUTER CONSULTANT | 4,225 | 2,113 | 0 | 2,112 |
| CONSULTANTS | 38,211 | 19,106 | 0 | 19,105 |
| INVESTMENT | 72,987 | 36,494 | 0 | 36,493 |
| OTHER | 3,628 | 1,814 | 0 | 1,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 30,483 | 15,241 | ||
| PAYROLL TAXES | 53,133 | 26,567 | 26,566 | |
| PROPERTY TAX | 45,353 | 22,677 | 22,676 |