| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,550 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2022-03-28 | 14,502 | 5,318 | 5.0000 | 2,900 | 8,218 |
| 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 | 2022-03-28 | 2,750,000 | |||||||
| BUILDING | 2022-03-28 | 2,750,000 | 126,335 | S/L | 39.0000 | 70,513 | |||
| HVAC | 2024-12-20 | 62,249 | 150DB | 15.0000 | 37,661 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,812,249 | 234,509 | 2,577,740 | |
| 2,750,000 | 2,750,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,630 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLOSING AND STARTUP COSTS | 70,919 | 55,107 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUSEUM | ||||
| COST OF GOODS SOLD | 6,493 | 6,493 | ||
| MUSEUM GIFT SHOP | ||||
| COST OF GOODS SOLD | 12,338 | 12,338 | ||
| WORKSHOPS & CONCERTS | ||||
| COST OF GOODS SOLD | 11,589 | 11,589 | ||
| EXPENSES | ||||
| INSURANCE | 33,966 | |||
| SUPPLIES | 3,593 | |||
| OFFICE EXP | 11,711 | |||
| REPAIRS & MAINTENANCE | 20,558 | |||
| ADVERTISING | 13,708 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MUSEUM | 39,047 | 39,047 | |
| MUSEUM GIFT SHOP | 22,780 | 22,780 | |
| WORKSHOPS & CONCERTS | 67,570 | 67,570 | |
| ROOM RENTALS | 24,170 | 24,170 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE-CONVENT | 450,000 | 400,000 |
| LOAN PAYABLE-CAPE COUNTRY CLUB | 4,321,865 | 4,207,523 |
| LOAN-SJ GAS | 32,996 | |
| DUE CMPSC FOUNDATION | 20,941 | -44,816 |
| SALES TAX PAYABLE | 127 | 1,914 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,500 |