| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,850 | 1,403 | 447 | 447 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN ORIGINATION FEES | 2013-12-17 | 25,625 | 7 | 305 | 231 | 74 | 305 |
| Person Name | Explanation |
|---|---|
| CYNTHIA MADDEN LEITNER | |
| BLAIR MADDEN BUI | |
| PARKER JOHNSON | |
| ERIC SILER | |
| RODNEY LONTINE | |
| KELLEY BERGMANN |
| 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 | 1,512 | S/L | 7.0000 | 18 | |||
| 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 | 2,019 | S/L | 7.0000 | 304 | |||
| CML COMPUTER | 2007-08-21 | 1,596 | 1,596 | S/L | 5.0000 | ||||
| COMPUTERS | 2007-03-04 | 14,227 | 14,227 | S/L | 5.0000 | ||||
| ZOOMMANIA EQUIP | 2007-06-21 | 3,804 | 2,989 | S/L | 7.0000 | 543 | |||
| SACRED WATER LEDS | 2007-08-15 | 1,100 | 851 | S/L | 7.0000 | 157 | |||
| ULTIMATE ELCTRONICS EQUIP | 2007-10-25 | 1,110 | 819 | S/L | 7.0000 | 159 | |||
| LIGHTING | 2007-04-03 | 4,231 | 3,475 | S/L | 7.0000 | 605 | |||
| COMPUTER ANIMATION SCREENS | 2007-09-20 | 6,102 | 4,576 | S/L | 7.0000 | 872 | |||
| ICE + SNOW LIGHTING | 2007-04-10 | 3,611 | 2,966 | S/L | 7.0000 | 516 | |||
| AUTODESK SOFTWARE | 2007-04-10 | 8,150 | 8,150 | S/L | 5.0000 | ||||
| CAREPT FOR SOUND GALLERY | 2007-08-21 | 1,114 | 1,114 | S/L | 5.0000 | ||||
| FURN-FILM/VIDEO EQUP | 2008-01-10 | 1,865 | 1,332 | S/L | 7.0000 | 267 | |||
| FURN-LADDERS | 2008-08-30 | 1,050 | 650 | S/L | 7.0000 | 150 | |||
| LHI-CARPET | 2008-04-24 | 20,649 | 19,272 | S/L | 5.0000 | 1,377 | |||
| LHI-SOUND GALLERY | 2008-07-01 | 73,142 | 47,020 | S/L | 7.0000 | 10,448 | |||
| LHI-LAND IMPROVEMENTS | 2008-06-12 | 59,388 | 38,885 | S/L | 7.0000 | 8,484 | |||
| COMPUTERS-APPLE COMPUTERS | 2008-07-08 | 66,270 | 42,602 | S/L | 7.0000 | 9,467 | |||
| EQUIP-LIGHTS AND SOUND | 2009-10-23 | 10,397 | 4,703 | S/L | 7.0000 | 1,486 | |||
| LHI-SOUND GALLERY | 2009-06-04 | 2,383 | 1,220 | S/L | 7.0000 | 340 | |||
| LHI-LAND IMPROVEMENTS | 2009-09-18 | 4,710 | 2,187 | S/L | 7.0000 | 673 | |||
| LIGHTS/AUDIO/STAGE EQUIP | 2009-12-04 | 35,781 | 15,761 | S/L | 7.0000 | 5,111 | |||
| STORAGE FACILITY | 2009-10-04 | 105,902 | 11,473 | S/L | 30.0000 | 3,530 | |||
| LEASEHOLD IMPROVEMENTS | 2010-05-04 | 5,983 | 3,191 | S/L | 5.0000 | 1,197 | |||
| SAMSUNG | 2010-06-11 | 2,715 | 1,403 | S/L | 5.0000 | 543 | |||
| COMPUTER | 2010-09-07 | 2,630 | 1,227 | S/L | 5.0000 | 526 | |||
| FURNITURE & FIXTURES | 2011-12-02 | 3,806 | 589 | S/L | 7.0000 | 544 | |||
| SAMSON PARK | 2011-10-05 | 11,241 | 2,810 | S/L | 5.0000 | 2,248 | |||
| FIDDLERS GREEN | 2011-07-24 | 15,444 | 4,376 | S/L | 5.0000 | 3,089 | |||
| LEASEHOLD IMPROVEMENTS | 2011-06-08 | 14,007 | 4,436 | S/L | 5.0000 | 2,801 | |||
| LEASEHOLD IMPROVEMENTS | 2012-08-01 | 11,022 | 919 | S/L | 5.0000 | 2,204 | |||
| COMPUTER | 2012-02-01 | 7,367 | 1,351 | S/L | 5.0000 | 1,473 | |||
| SAMSUNG PARK | 2012-05-15 | 9,880 | 1,317 | S/L | 5.0000 | 1,976 | |||
| MADDEN MUSEUM INSTALLATION | 2013-06-30 | 76,814 | S/L | 7.0000 | 5,487 | 50,605 | 16,104 | ||
| ELEMENT HOUSE CIP | 2013-12-31 | 255,967 | |||||||
| SIGN FOR COLLECTION | 2013-10-31 | 4,800 | S/L | 7.0000 | 114 |
| Employee | Explanation |
|---|---|
| JOHN SCHUYLER MADDEN | |
| TIMOTHY VACCA | |
| TATUM HAYES |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS | 208,995 | 162,843 | 46,152 | 208,995 |
| FURNITURE & EQUIPMENT | 174,618 | 150,000 | 24,618 | 174,618 |
| IMPROVEMENTS | 909,435 | 662,522 | 246,913 | 909,435 |
| STORAGE BUILDING | 105,901 | 105,901 | 105,901 | |
| CONSTRUCTION IN PROGRESS | 765,203 | 765,203 | 765,203 | |
| 6,989,229 | 6,989,229 | 6,989,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 6,968 | 5,286 | 1,682 | 1,682 |
| Item No. | 1 |
|---|---|
| Lender's Name | UMB BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150000 |
| Balance Due | 300000 |
| Date of Note | 2012-11 |
| 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 | NEW UMB LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 620392 |
| 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 | 4,312,314 | 4,314,314 | 4,314,314 |
| LOAN FEES, NET | 25,320 | 25,320 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 32,967 | 25,008 | 7,959 | 7,959 |
| BANK CHARGES | 5,425 | 4,115 | 1,310 | 1,310 |
| BUSINESS MEALS AND ENTERTAINM | 13,890 | 10,537 | 3,353 | 335 |
| COMPUTER EXPENSE | 21,208 | 16,088 | 5,120 | 5,120 |
| CONSULTING FEES | 21,930 | 16,636 | 5,294 | 5,294 |
| DUES AND SUBSCRIPTIONS | 7,677 | 5,824 | 1,853 | 1,853 |
| EDUCATIONAL PROGRAM EXPENSES | 213,673 | 162,088 | 51,585 | 51,585 |
| GENERAL SUPPLIES | 3,107 | 2,357 | 750 | 750 |
| INSURANCE | 32,305 | 24,506 | 7,799 | 7,799 |
| LICENSE AND FEES | 1,207 | 916 | 291 | 291 |
| MAINTENANCE AND REPAIRS | 300 | 228 | 72 | 72 |
| POSTAGE | 28,060 | 21,286 | 6,774 | 6,774 |
| PERFORMANCE | 1,825 | 1,384 | 441 | 441 |
| TELEPHONE | 17,623 | 13,368 | 4,255 | 4,255 |
| MISCELLANEOUS | 2,647 | 2,008 | 639 | 639 |
| PAYROLL PROCESSING | 4,967 | 3,768 | 1,199 | 1,199 |
| PROFESSIONAL DEVELOPMENT | 31,138 | 23,621 | 7,517 | 7,517 |
| VOLUNTEER RECOGNITION | 1,614 | 1,224 | 390 | 390 |
| OTHER EXPENSES | 4,400 | 3,337 | 1,063 | 1,063 |
| WEBSITE | 8,140 | 6,175 | 1,965 | 1,965 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKET SALES | 22,513 | 22,513 | |
| HUDSON GARDEN INCOME | 50,000 | 50,000 | |
| OTHER INCOME | 4,753 | 4,753 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 2,028 | 1,538 | 490 | 490 |