| 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 | 389,238 | S/L | 39.0000 | 16,134 | 16,134 | 16,134 | |
| ARCHITECT FEES | 2000-11-03 | 2,000 | 1,232 | S/L | 39.0000 | 51 | 51 | 51 | |
| A/C SYSTEM WORK | 2005-06-30 | 3,250 | 1,624 | S/L | 39.0000 | 84 | 84 | 84 | |
| BOILERS | 2005-06-30 | 70,245 | 35,197 | S/L | 39.0000 | 1,801 | 1,801 | 1,801 | |
| EMERGENCY LIGHTS | 2005-06-30 | 2,917 | 1,465 | S/L | 39.0000 | 74 | 74 | 74 | |
| CHILLER | 2005-06-30 | 38,387 | 18,248 | S/L | 39.0000 | 984 | 984 | 984 | |
| LOAN FEES | 2005-06-30 | 2,411 | 1,211 | 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 | 4,946 | S/L | 39.0000 | 281 | 281 | 281 | |
| 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 | 28,116 | S/L | 39.0000 | 2,666 | 2,666 | 2,666 | |
| 1ST FLOOR IMPROVEMENTS | 2015-06-30 | 16,022 | 3,921 | S/L | 39.0000 | 411 | 411 | 411 | |
| SPRINKLER SYSTEM | 2016-06-30 | 97,173 | 21,285 | 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 | 2,509 | 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 | 175,313 | S/L | 39.0000 | 12,055 | |||
| DSL SOUND | 2012-06-30 | 21,699 | 6,977 | S/L | 39.0000 | 556 | |||
| SPRINKLER SYSTEM | 2016-06-30 | 52,324 | 11,461 | S/L | 39.0000 | 1,342 | |||
| PHASE 2 IMPROVEMENTS | 2018-01-01 | 318,093 | 57,094 | 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 | 36,361 | S/L | 39.0000 | 8,233 | |||
| EXHIBITS | 2021-06-30 | 24,617 | 4,308 | S/L | 20.0000 | 1,231 | |||
| HVAC SYSTEM DOWN PYMT | 2023-07-05 | 55,530 | 5,553 | S/L | 15.0000 | 3,702 | |||
| FINAL PHASE CONSTRUCTION | 2022-06-30 | 187,166 | 43,142 | 150DB | 15.0000 | 14,402 | |||
| DISPLAY PANELS, EXHIBIT UPGRADES | 2022-06-30 | 30,082 | 3,760 | S/L | 20.0000 | 1,504 | |||
| HVAC SYSTEM | 2023-07-05 | 25,110 | 2,511 | S/L | 15.0000 | 1,674 | |||
| CREATIVE CENTER DESIGN COSTS | 2023-06-30 | 50,250 | 5,025 | S/L | 15.0000 | 3,350 | |||
| CREATIVE CENTER DEMOLITION COSTS | 2023-11-18 | 18,120 | 1,309 | S/L | 15.0000 | 1,208 | |||
| CREATIVE CENTER PEDESTAL CASE | 2023-08-24 | 5,000 | 952 | S/L | 7.0000 | 715 | |||
| CREATIVE CENTER APPALACHIAN TRAD VIDEO | 2023-08-24 | 3,500 | 933 | S/L | 5.0000 | 700 | |||
| CREATIVE CENTER ART BACKGROUND FOR STAGE | 2023-12-11 | 7,000 | 1,083 | S/L | 7.0000 | 1,000 | |||
| EELCTRONIC DOOR CONTROLS | 2023-04-14 | 8,213 | 2,053 | S/L | 7.0000 | 1,173 | |||
| CREATIVE CENTER HVAC | 2024-02-16 | 39,230 | 2,179 | S/L | 15.0000 | 2,616 | |||
| CREATIVE CENTER ARCHITECT | 2024-03-25 | 5,956 | 298 | S/L | 15.0000 | 397 | |||
| CREATIVE CENTER DESIGN & EQUIPMENT | 2024-12-26 | 11,900 | S/L | 7.0000 | 1,700 | ||||
| GRINDER PUMP SYSTEM | 2025-08-04 | 20,566 | S/L | 15.0000 | 571 | ||||
| CREATIVE CENTER IMPROVEMENTS | 2025-12-31 | 209,247 | S/L | 15.0000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBIZ INVESTMENT ACCOUNT | FMV | 336,302 | 336,302 |
| CTF ENDOWMENT INVESTMENT ACCT | FMV | 41,356 | 41,356 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 2,940,987 | 1,012,977 | 1,928,010 | 1,609,600 |
| LAND | 30,000 | 30,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST UNITED BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 130,720 |
| Balance Due | 20,018 |
| 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 | 3,643 | 3,643 | 3,643 | |
| POSTAGE | 140 | 140 | 140 | |
| BANK FEES | 38 | 38 | 38 | |
| REPAIRS | 8,798 | 8,798 | 8,798 | |
| JANITORIAL | 9,000 | 9,000 | 9,000 | |
| MISCELLANEOUS | 3 | 3 | 3 | |
| COMPUTER EXPENSES | 300 | 300 | 300 | |
| ROOM RENTAL EXPENSES | 11,068 | 11,068 | 11,068 | |
| EXPENSES | ||||
| JANITORIAL | 11,000 | 11,000 | ||
| BANK FEES | 47 | 47 | ||
| DUES AND SUBSCRIPTIONS | 397 | 397 | ||
| REPAIRS | 10,753 | 10,753 | ||
| CASUAL LABOR | 23,178 | 23,178 | ||
| MUSUEM SUPPLIES | 16,480 | 16,480 | ||
| TRAINING EXPENSES | 10,175 | 10,175 | ||
| ELEVATOR | 4,452 | 4,452 | ||
| TELEPHONE | 6,488 | 6,488 | ||
| ADVERTISING & PROMOTION | 914 | 914 | ||
| VOLUNTEER EXPENSE | 1,471 | 1,471 | ||
| COMPUTER EXPENSES | 367 | 367 | ||
| WHISKEY REBELLION EXPENSES | 12,249 | 12,249 | ||
| MURDER MYSTERY EXPENSES | 1,316 | 1,316 | ||
| MISCELLANEOUS | ||||
| POSTAGE | 169 | 169 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 40,679 |
| 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 | 12,380 | 12,380 | ||
| LOBBYIST | 3,750 | 3,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 10,208 | 10,208 | ||
| INVESTMENT INCOME TAX | 1,092 | 1,092 | ||
| LICENSES & PERMITS | 17 | 17 | ||
| GAMING TAX |