| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,583 | 1,328 | 255 | 255 |
| Person Name | Explanation |
|---|---|
| CYNTHIA MADDEN LEITNER | |
| BLAIR BROWN | |
| PARKER JOHNSON | |
| ERIC SILER | |
| RODNEY LONTINE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REPAIR | 1993-12-17 | 676 | 676 | S/L | 7.0000 | ||||
| COMPUTERS | 1994-12-15 | 1,796 | 1,796 | S/L | 7.0000 | ||||
| MAC | 1995-01-06 | 400 | 400 | S/L | 7.0000 | ||||
| PERFORMA MEMORY UPGRADE | 1995-01-20 | 440 | 440 | S/L | 7.0000 | ||||
| COMPUTERS | 1996-09-19 | 380 | 380 | S/L | 7.0000 | ||||
| COMPUTERS | 1996-12-20 | 2,085 | 2,085 | S/L | 7.0000 | ||||
| FONT SOFTWARE | 1997-02-10 | 291 | 291 | S/L | 7.0000 | ||||
| COMPUTER UPGRADE | 1997-03-10 | 255 | 255 | S/L | 7.0000 | ||||
| 2 NEW COMPUTERS | 1997-08-21 | 3,800 | 3,800 | S/L | 7.0000 | ||||
| NEW COMPUTERS | 2000-02-14 | 4,115 | 4,115 | S/L | 7.0000 | ||||
| NEW COMPUTERS | 2000-02-29 | 2,998 | 2,998 | S/L | 7.0000 | ||||
| LAPTOP | 2002-07-31 | 2,115 | 2,115 | S/L | 7.0000 | ||||
| COMPUTER | 2002-10-13 | 1,688 | 1,688 | S/L | 7.0000 | ||||
| COMPUTER | 2002-03-27 | 2,189 | 2,189 | S/L | 7.0000 | ||||
| COMPUTER | 2003-12-31 | 5,078 | 5,078 | S/L | 7.0000 | ||||
| PHONE SYSTEM | 1997-10-01 | 9,825 | 9,825 | S/L | 5.0000 | ||||
| FURNITURE & EQUIPMENT | 1994-12-31 | 14,401 | 14,401 | S/L | 5.0000 | ||||
| CHAIRS | 1996-09-17 | 897 | 897 | S/L | 5.0000 | ||||
| ADJUSTMENT | 1999-12-31 | 41,217 | 41,217 | S/L | 5.0000 | ||||
| FURNITURE | 2000-06-16 | 2,589 | 2,589 | S/L | 5.0000 | ||||
| SINAGE | 1993-12-31 | 46,862 | 46,862 | S/L | 7.0000 | ||||
| SINAGE | 1994-12-31 | 6,425 | 6,425 | S/L | 7.0000 | ||||
| SINAGE | 1995-12-31 | 1,161 | 1,161 | S/L | 7.0000 | ||||
| ENGLEWOOD SPACE | 2000-01-01 | 566,881 | 566,881 | S/L | 7.0000 | 49,709 | 9,554 | ||
| IMPROVEMENTS | 2001-12-19 | 2,151 | 2,151 | S/L | 7.0000 | ||||
| GALLERY LIGHTING | 2002-07-20 | 24,690 | 24,690 | S/L | 7.0000 | ||||
| SAMPSON PARK | 1994-12-31 | 649,229 | |||||||
| FIDDLER'S GREEN AMPHITHEATRE | 1982-01-01 | 6,340,000 | |||||||
| FURNITURE & EQUIP-2004 | 2004-06-01 | 8,521 | 8,014 | S/L | 7.0000 | 507 | |||
| COMPUTERS - 2004 | 2004-06-01 | 4,413 | 4,150 | S/L | 7.0000 | 263 | |||
| TELEVISION | 2006-01-17 | 1,530 | 1,075 | S/L | 7.0000 | 218 | |||
| APPLE COMPUTER | 2006-02-13 | 2,082 | 2,047 | S/L | 5.0000 | 35 | |||
| MAC COMPUTER | 2006-04-04 | 3,118 | 2,962 | S/L | 5.0000 | 156 | |||
| WATER PROJECT-MONITOR | 2006-11-21 | 2,323 | 1,355 | S/L | 7.0000 | 332 | |||
| CML COMPUTER | 2007-08-21 | 1,596 | 1,064 | S/L | 5.0000 | 319 | |||
| COMPUTERS | 2007-03-04 | 14,227 | 10,907 | S/L | 5.0000 | 2,846 | |||
| ZOOMMANIA EQUIP | 2007-06-21 | 3,804 | 1,902 | S/L | 7.0000 | 543 | |||
| SACRED WATER LEDS | 2007-08-15 | 1,100 | 537 | S/L | 7.0000 | 157 | |||
| ULTIMATE ELCTRONICS EQUIP | 2007-10-25 | 1,110 | 502 | S/L | 7.0000 | 159 | |||
| LIGHTING | 2007-04-03 | 4,231 | 2,267 | S/L | 7.0000 | 604 | |||
| COMPUTER ANIMATION SCREENS | 2007-09-20 | 6,102 | 2,833 | S/L | 7.0000 | 872 | |||
| ICE + SNOW LIGHTING | 2007-04-10 | 3,611 | 1,934 | S/L | 7.0000 | 516 | |||
| AUTODESK SOFTWARE | 2007-04-10 | 8,150 | 6,113 | S/L | 5.0000 | 1,630 | |||
| CAREPT FOR SOUND GALLERY | 2007-08-21 | 1,114 | 743 | S/L | 5.0000 | 223 | |||
| FURN-FILM/VIDEO EQUP | 2008-01-10 | 1,865 | 799 | S/L | 7.0000 | 267 | |||
| FURN-LADDERS | 2008-08-30 | 1,050 | 350 | S/L | 7.0000 | 150 | |||
| LHI-CARPET | 2008-04-24 | 20,649 | 11,013 | S/L | 5.0000 | 4,130 | |||
| LHI-SOUND GALLERY | 2008-07-01 | 73,142 | 26,122 | S/L | 7.0000 | 10,449 | |||
| LHI-LAND IMPROVEMENTS | 2008-06-12 | 59,388 | 21,917 | S/L | 7.0000 | 8,484 | |||
| COMPUTERS-APPLE COMPUTERS | 2008-07-08 | 66,270 | 23,668 | S/L | 7.0000 | 9,467 | |||
| EQUIP-LIGHTS AND SOUND | 2009-10-23 | 10,397 | 1,733 | S/L | 7.0000 | 1,485 | |||
| LHI-SOUND GALLERY | 2009-06-04 | 2,383 | 539 | S/L | 7.0000 | 340 | |||
| LHI-LAND IMPROVEMENTS | 2009-09-18 | 4,710 | 841 | S/L | 7.0000 | 673 | |||
| LIGHTS/AUDIO/STAGE EQUIP | 2009-12-04 | 35,781 | 5,538 | S/L | 7.0000 | 5,111 | |||
| STORAGE FACILITY | 2009-10-04 | 105,902 | 4,413 | S/L | 30.0000 | 3,530 | |||
| LEASEHOLD IMPROVEMENTS | 2010-05-04 | 5,983 | 798 | S/L | 5.0000 | 1,197 | |||
| SAMSUNG | 2010-06-11 | 2,715 | 317 | S/L | 5.0000 | 543 | |||
| COMPUTER | 2010-09-07 | 2,630 | 175 | S/L | 5.0000 | 526 | |||
| FURNITURE & FIXTURES | 2011-12-02 | 3,806 | S/L | 7.0000 | 45 | ||||
| SAMSON PARK | 2011-10-05 | 11,241 | S/L | 5.0000 | 562 | ||||
| FIDDLERS GREEN | 2011-07-24 | 15,444 | S/L | 5.0000 | 1,287 | ||||
| LEASEHOLD IMPROVEMENTS | 2011-06-08 | 14,007 | S/L | 5.0000 | 1,634 |
| Employee | Explanation |
|---|---|
| LONNIE HANZON | |
| TATUM HAYES | |
| SCHUYLER MADDEN |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF EASEMENT | PURCHASE | 1,500,000 | 1,910 | 1,498,090 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS | 182,541 | 151,292 | 31,249 | 182,541 |
| FURNITURE & EQUIPMENT | 149,291 | 100,000 | 49,291 | 149,291 |
| IMPROVEMENTS | 778,229 | 600,000 | 178,229 | 779,229 |
| STORAGE BUILDING | 105,902 | 100,000 | 5,902 | 105,902 |
| 7,011,824 | 7,011,824 | 7,011,824 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 165,766 |
| Item No. | 1 |
|---|---|
| Lender's Name | UMB LOAN 1 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | UMB BANK LOAN 2 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | UMB BANK LOAN 3 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | NEW UMB LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 680184 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART COLLECTION | 4,290,069 | 4,297,421 | 4,297,421 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 13,097 | 10,985 | 2,112 | 2,112 |
| BANK CHARGES | 6,145 | 5,154 | 991 | 991 |
| BUSINESS MEALS AND ENTERTAINM | 16,918 | 14,190 | 2,728 | 2,728 |
| COMPUTER EXPENSE | 27,830 | 23,343 | 4,487 | 4,487 |
| DUES AND SUBSCRIPTIONS | 6,355 | 5,330 | 1,025 | 1,025 |
| EDUCATIONAL PROGRAM EXPENSES | 461,360 | 386,979 | 74,381 | 74,381 |
| GENERAL SUPPLIES | 272 | 228 | 44 | 44 |
| INSURANCE | 22,327 | 18,727 | 3,600 | 3,600 |
| LICENSE AND FEES | 313 | 263 | 50 | 50 |
| MAINTENANCE AND REPAIRS | 7,752 | 6,502 | 1,250 | 1,250 |
| POSTAGE | 12,967 | 10,876 | 2,091 | 2,091 |
| PERFORMANCE | 2,875 | 2,411 | 464 | 464 |
| TELEPHONE | 21,716 | 18,215 | 3,501 | 3,501 |
| MISCELLANEOUS | 4,720 | 3,959 | 761 | 761 |
| PAYROLL PROCESSING | 4,503 | 3,315 | 1,188 | 1,188 |
| PROFESSIONAL DEVELOPMENT | 20,083 | 16,845 | 3,238 | 3,238 |
| OTHER EXPENSES | 875 | 734 | 141 | 141 |
| WEBSITE | 15 | 13 | 2 | 2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKET SALES | 15,487 | 15,487 | |
| ART SALES | 8,129 | 8,129 | |
| HUDSON GARDEN INCOME | 207,122 | 207,122 | |
| HUDSON GARDEN EXPENSE | -267 | -267 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 9,179 | 7,699 | 1,480 | 1,480 |