| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 | 990 | |||
| COMMERCIAL, CUMBERLAND, MD | 810 | 810 | 810 |
| 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 | 373,104 | S/L | 39.0000 | 16,134 | 16,134 | 16,134 | |
| ARCHITECT FEES | 2000-11-03 | 2,000 | 1,181 | S/L | 39.0000 | 51 | 51 | 51 | |
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 1,541 | S/L | 39.0000 | 83 | 83 | 83 | |
| BOILERS | 2005-06-30 | 70,245 | 33,396 | S/L | 39.0000 | 1,801 | 1,801 | 1,801 | |
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 1,390 | S/L | 39.0000 | 75 | 75 | 75 | |
| CHILLER | 2005-06-30 | 38,387 | 17,264 | S/L | 39.0000 | 984 | 984 | 984 | |
| LOAN FEES | 2005-06-30 | 2,411 | 1,149 | 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 | 4,664 | 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 | 25,449 | S/L | 39.0000 | 2,667 | 2,667 | 2,667 | |
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | 3,510 | S/L | 39.0000 | 411 | 411 | 411 | |
| SPRINKLER SYSTEM | 2016-06-30 | 97,173 | 18,794 | S/L | 39.0000 | 2,491 | 2,491 | 2,491 | |
| KITCHEN EQUIPMENT | 2011-06-30 | 3,242 | 3,242 | 200DB | 7.0000 | ||||
| ELECTRONIC DOOR CONTROLS | 2023-04-14 | 10,038 | 1,075 | S/L | 7.0000 | 1,434 | 1,434 | 1,434 | |
| 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 | 163,257 | S/L | 39.0000 | 12,056 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 6,420 | S/L | 39.0000 | 557 | |||
| SPRINKLER SYSTEM | 2016-06-30 | 52,324 | 10,120 | S/L | 39.0000 | 1,341 | |||
| PHASE 2 IMPROVEMENTS | 2018-01-01 | 318,093 | 48,937 | S/L | 39.0000 | 8,157 | |||
| 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 | 28,129 | S/L | 39.0000 | 8,232 | |||
| EXHIBITS | 2021-06-30 | 24,617 | 3,077 | S/L | 20.0000 | 1,231 | |||
| HVAC SYSTEM DOWN PYMT | 2023-07-05 | 55,530 | 1,851 | S/L | 15.0000 | 3,702 | |||
| FINAL PHASE CONSTRUCTION | 2022-06-30 | 187,166 | 27,139 | 150DB | 15.0000 | 16,003 | |||
| DISPLAY PANELS, EXHIBIT UPGRADES | 2022-06-30 | 30,082 | 2,256 | S/L | 20.0000 | 1,504 | |||
| HVAC SYSTEM | 2023-07-05 | 25,110 | 837 | S/L | 15.0000 | 1,674 | |||
| CREATIVE CENTER DESIGN COSTS | 2023-06-30 | 50,250 | 1,675 | S/L | 15.0000 | 3,350 | |||
| CREATIVE CENTER DEMOLITION COSTS | 2023-11-18 | 18,120 | 101 | S/L | 15.0000 | 1,208 | |||
| CREATIVE CENTER PEDESTAL CASE | 2023-08-24 | 5,000 | 238 | S/L | 7.0000 | 714 | |||
| CREATIVE CENTER APPALACHIAN TRAD VIDEO | 2023-08-24 | 3,500 | 233 | S/L | 5.0000 | 700 | |||
| CREATIVE CENTER ART BACKGROUND FOR STAGE | 2023-12-11 | 7,000 | 83 | S/L | 7.0000 | 1,000 | |||
| EELCTRONIC DOOR CONTROLS | 2023-04-14 | 8,213 | 880 | S/L | 7.0000 | 1,173 | |||
| CREATIVE CENTER HVAC | 2024-02-16 | 39,230 | S/L | 15.0000 | 2,179 | ||||
| CREATIVE CENTER ARCHITECT | 2024-03-25 | 5,956 | S/L | 15.0000 | 298 | ||||
| CREATIVE CENTER DESIGN & EQUIPMENT | 2024-12-26 | 11,900 | S/L | 7.0000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 297,263 | 297,263 |
| CTF ENDOWMENT INVESTMENT ACCT | FMV | 35,070 | 35,070 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 2,711,175 | 920,217 | 1,790,958 | 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 | 23,631 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL, CUMBERLAND, MD | ||||
| ELEVATOR | 2,975 | 2,975 | 2,975 | |
| POSTAGE | 67 | 67 | 67 | |
| BANK FEES | 40 | 40 | 40 | |
| REPAIRS | 11,474 | 11,474 | 11,474 | |
| JANITORIAL | 8,601 | 8,601 | 8,601 | |
| MISCELLANEOUS | 97 | 97 | 97 | |
| COMPUTER EXPENSES | 1,789 | 1,789 | 1,789 | |
| ROOM RENTAL EXPENSES | 9,961 | 9,961 | 9,961 | |
| EXPENSES | ||||
| JANITORIAL | 10,512 | 10,512 | ||
| BANK FEES | 49 | 49 | ||
| DUES AND SUBSCRIPTIONS | 517 | 517 | ||
| REPAIRS | 14,024 | 14,024 | ||
| CASUAL LABOR | 14,876 | 14,876 | ||
| MUSUEM SUPPLIES | 10,494 | 10,494 | ||
| OFFICE EXPENSES | ||||
| ELEVATOR | 3,636 | 3,636 | ||
| TELEPHONE | 5,543 | 5,543 | ||
| ADVERTISING & PROMOTION | 1,780 | 1,780 | ||
| VOLUNTEER EXPENSE | 1,940 | 1,940 | ||
| COMPUTER EXPENSES | 2,187 | 2,187 | ||
| WHISKEY REBELLION EXPENSES | 14,801 | 14,801 | ||
| ORNAMENT FUNDRAISER | 1,318 | 1,318 | ||
| MISCELLANEOUS | ||||
| POSTAGE | 82 | 82 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 41,284 |
| 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 | 10,199 | 10,199 | ||
| LOBBYIST | 11,250 | 11,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 10,300 | 10,300 | ||
| INVESTMENT INCOME TAX | ||||
| LICENSES & PERMITS | 400 | 400 | ||
| GAMING TAX | 33 | 33 |