| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,550 | 993 | 557 | 557 |
| 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 | ||||
| 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 | 8,521 | S/L | 7.0000 | ||||
| COMPUTERS - 2004 | 2004-06-01 | 4,413 | 4,413 | S/L | 7.0000 | ||||
| TELEVISION | 2006-01-17 | 1,530 | 1,293 | S/L | 7.0000 | 219 | |||
| APPLE COMPUTER | 2006-02-13 | 2,082 | 2,082 | S/L | 5.0000 | ||||
| MAC COMPUTER | 2006-04-04 | 3,118 | 3,118 | S/L | 5.0000 | ||||
| WATER PROJECT-MONITOR | 2006-11-21 | 2,323 | 1,687 | S/L | 7.0000 | 332 | |||
| CML COMPUTER | 2007-08-21 | 1,596 | 1,383 | S/L | 5.0000 | 213 | |||
| COMPUTERS | 2007-03-04 | 14,227 | 13,753 | S/L | 5.0000 | 474 | |||
| ZOOMMANIA EQUIP | 2007-06-21 | 3,804 | 2,445 | S/L | 7.0000 | 544 | |||
| SACRED WATER LEDS | 2007-08-15 | 1,100 | 694 | S/L | 7.0000 | 157 | |||
| ULTIMATE ELCTRONICS EQUIP | 2007-10-25 | 1,110 | 661 | S/L | 7.0000 | 158 | |||
| LIGHTING | 2007-04-03 | 4,231 | 2,871 | S/L | 7.0000 | 604 | |||
| COMPUTER ANIMATION SCREENS | 2007-09-20 | 6,102 | 3,705 | S/L | 7.0000 | 871 | |||
| ICE + SNOW LIGHTING | 2007-04-10 | 3,611 | 2,450 | S/L | 7.0000 | 516 | |||
| AUTODESK SOFTWARE | 2007-04-10 | 8,150 | 7,743 | S/L | 5.0000 | 407 | |||
| CAREPT FOR SOUND GALLERY | 2007-08-21 | 1,114 | 966 | S/L | 5.0000 | 148 | |||
| FURN-FILM/VIDEO EQUP | 2008-01-10 | 1,865 | 1,066 | S/L | 7.0000 | 266 | |||
| FURN-LADDERS | 2008-08-30 | 1,050 | 500 | S/L | 7.0000 | 150 | |||
| LHI-CARPET | 2008-04-24 | 20,649 | 15,143 | S/L | 5.0000 | 4,129 | |||
| LHI-SOUND GALLERY | 2008-07-01 | 73,142 | 36,571 | S/L | 7.0000 | 10,449 | |||
| LHI-LAND IMPROVEMENTS | 2008-06-12 | 59,388 | 30,401 | S/L | 7.0000 | 8,484 | |||
| COMPUTERS-APPLE COMPUTERS | 2008-07-08 | 66,270 | 33,135 | S/L | 7.0000 | 9,467 | |||
| EQUIP-LIGHTS AND SOUND | 2009-10-23 | 10,397 | 3,218 | S/L | 7.0000 | 1,485 | |||
| LHI-SOUND GALLERY | 2009-06-04 | 2,383 | 879 | S/L | 7.0000 | 341 | |||
| LHI-LAND IMPROVEMENTS | 2009-09-18 | 4,710 | 1,514 | S/L | 7.0000 | 673 | |||
| LIGHTS/AUDIO/STAGE EQUIP | 2009-12-04 | 35,781 | 10,649 | S/L | 7.0000 | 5,112 | |||
| STORAGE FACILITY | 2009-10-04 | 105,902 | 7,943 | S/L | 30.0000 | 3,530 | |||
| LEASEHOLD IMPROVEMENTS | 2010-05-04 | 5,983 | 1,995 | S/L | 5.0000 | 1,196 | |||
| SAMSUNG | 2010-06-11 | 2,715 | 860 | S/L | 5.0000 | 543 | |||
| COMPUTER | 2010-09-07 | 2,630 | 701 | S/L | 5.0000 | 526 | |||
| FURNITURE & FIXTURES | 2011-12-02 | 3,806 | 45 | S/L | 7.0000 | 544 | |||
| SAMSON PARK | 2011-10-05 | 11,241 | 562 | S/L | 5.0000 | 2,248 | |||
| FIDDLERS GREEN | 2011-07-24 | 15,444 | 1,287 | S/L | 5.0000 | 3,089 | |||
| LEASEHOLD IMPROVEMENTS | 2011-06-08 | 14,007 | 1,634 | S/L | 5.0000 | 2,802 | |||
| LEASEHOLD IMPROVEMENTS | 2012-08-01 | 11,022 | S/L | 5.0000 | 919 | 40,546 | 22,719 | ||
| COMPUTER | 2012-02-01 | 7,367 | S/L | 5.0000 | 1,351 | ||||
| SAMSUNG PARK | 2012-05-15 | 9,880 | S/L | 5.0000 | 1,317 |
| Employee | Explanation |
|---|---|
| JOHN SCHUYLER MADDEN | |
| TATUM HAYES | |
| TIMOTHY VACCA |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS | 189,909 | 162,843 | 27,066 | 189,909 |
| FURNITURE & EQUIPMENT | 149,291 | 139,423 | 9,868 | 149,291 |
| IMPROVEMENTS | 789,251 | 606,388 | 182,863 | 789,251 |
| STORAGE BUILDING | 105,901 | 105,901 | 105,901 | |
| CONSTRUCTION IN PROGRESS | 509,236 | 509,236 | 509,236 | |
| 7,021,703 | 7,021,703 | 7,021,703 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 910 | 583 | 327 | 327 |
| Item No. | 1 |
|---|---|
| Lender's Name | NEW UMB LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 651395 |
| 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 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150000 |
| Balance Due | 150000 |
| Date of Note | 2012-11 |
| 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 | 4,297,421 | 4,312,314 | 4,312,314 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 19,228 | 12,323 | 6,905 | 6,905 |
| BANK CHARGES | 6,322 | 4,052 | 2,270 | 2,270 |
| BUSINESS MEALS AND ENTERTAINM | 14,236 | 9,124 | 5,112 | 5,112 |
| COMPUTER EXPENSE | 13,476 | 8,637 | 4,839 | 4,839 |
| DUES AND SUBSCRIPTIONS | 6,411 | 4,109 | 2,302 | 2,302 |
| EDUCATIONAL PROGRAM EXPENSES | 199,991 | 128,171 | 71,820 | 71,820 |
| GENERAL SUPPLIES | 338 | 217 | 121 | 121 |
| INSURANCE | 24,367 | 15,616 | 8,751 | 8,751 |
| LICENSE AND FEES | 906 | 581 | 325 | 325 |
| MAINTENANCE AND REPAIRS | 1,038 | 665 | 373 | 373 |
| POSTAGE | 2,240 | 1,436 | 804 | 804 |
| PERFORMANCE | 560 | 359 | 201 | 201 |
| TELEPHONE | 19,310 | 12,376 | 6,934 | 6,934 |
| MISCELLANEOUS | 5,445 | 3,489 | 1,955 | 1,955 |
| PAYROLL PROCESSING | 4,799 | 3,076 | 1,723 | 1,723 |
| PROFESSIONAL DEVELOPMENT | 6,865 | 4,400 | 2,465 | 2,465 |
| OTHER EXPENSES | 20,911 | 13,400 | 7,513 | 7,513 |
| WEBSITE | 15 | 10 | 5 | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKET SALES | 7,069 | 7,069 | |
| HUDSON GARDEN INCOME | 117,445 | 117,445 | |
| OTHER INCOME | 8,492 | 8,492 |
| Description | Amount |
|---|---|
| 2011 AMENDED RETURN | 323,723 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 385 | 247 | 138 | 138 |