| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 16,129 | 12,861 | 3,268 | 3,268 |
| 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 | 305 | 7.0000 | 3,661 | 2,919 | 742 | 3,966 |
| 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 | 1,530 | S/L | 7.0000 | ||||
| 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 | 2,323 | S/L | 7.0000 | ||||
| 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 | 3,532 | S/L | 7.0000 | 272 | |||
| SACRED WATER LEDS | 2007-08-15 | 1,100 | 1,008 | S/L | 7.0000 | 92 | |||
| ULTIMATE ELCTRONICS EQUIP | 2007-10-25 | 1,110 | 978 | S/L | 7.0000 | 132 | |||
| LIGHTING | 2007-04-03 | 4,231 | 4,080 | S/L | 7.0000 | 151 | |||
| COMPUTER ANIMATION SCREENS | 2007-09-20 | 6,102 | 5,448 | S/L | 7.0000 | 654 | |||
| ICE + SNOW LIGHTING | 2007-04-10 | 3,611 | 3,482 | S/L | 7.0000 | 129 | |||
| 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 | 1,599 | S/L | 7.0000 | 266 | |||
| FURN-LADDERS | 2008-08-30 | 1,050 | 800 | S/L | 7.0000 | 150 | |||
| LHI-CARPET | 2008-04-24 | 20,649 | 20,649 | S/L | 5.0000 | ||||
| LHI-SOUND GALLERY | 2008-07-01 | 73,142 | 57,468 | S/L | 7.0000 | 10,449 | |||
| LHI-LAND IMPROVEMENTS | 2008-06-12 | 59,388 | 47,369 | S/L | 7.0000 | 8,484 | |||
| COMPUTERS-APPLE COMPUTERS | 2008-07-08 | 66,270 | 52,069 | S/L | 7.0000 | 9,467 | |||
| EQUIP-LIGHTS AND SOUND | 2009-10-23 | 10,397 | 6,189 | S/L | 7.0000 | 1,485 | |||
| LHI-SOUND GALLERY | 2009-06-04 | 2,383 | 1,560 | S/L | 7.0000 | 341 | |||
| LHI-LAND IMPROVEMENTS | 2009-09-18 | 4,710 | 2,860 | S/L | 7.0000 | 673 | |||
| LIGHTS/AUDIO/STAGE EQUIP | 2009-12-04 | 35,781 | 20,872 | S/L | 7.0000 | 5,112 | |||
| STORAGE FACILITY | 2009-10-04 | 105,902 | 15,003 | S/L | 30.0000 | 3,530 | |||
| LEASEHOLD IMPROVEMENTS | 2010-05-04 | 5,983 | 4,388 | S/L | 5.0000 | 1,197 | |||
| SAMSUNG | 2010-06-11 | 2,715 | 1,946 | S/L | 5.0000 | 543 | |||
| COMPUTER | 2010-09-07 | 2,630 | 1,753 | S/L | 5.0000 | 526 | |||
| FURNITURE & FIXTURES | 2011-12-02 | 3,806 | 1,133 | S/L | 7.0000 | 543 | |||
| SAMSON PARK | 2011-10-05 | 11,241 | 5,058 | S/L | 5.0000 | 2,248 | |||
| FIDDLERS GREEN | 2011-07-24 | 15,444 | 7,465 | S/L | 5.0000 | 3,088 | |||
| LEASEHOLD IMPROVEMENTS | 2011-06-08 | 14,007 | 7,237 | S/L | 5.0000 | 2,801 | |||
| LEASEHOLD IMPROVEMENTS | 2012-08-01 | 11,022 | 3,123 | S/L | 5.0000 | 2,204 | |||
| COMPUTER | 2012-02-01 | 7,367 | 2,824 | S/L | 5.0000 | 1,474 | |||
| SAMSUNG PARK | 2012-05-15 | 9,880 | 3,293 | S/L | 5.0000 | 1,976 | |||
| MADDEN MUSEUM INSTALLATION | 2013-06-30 | 76,814 | 5,487 | S/L | 7.0000 | 10,973 | |||
| ELEMENT HOUSE CIP | 2013-12-31 | 255,967 | |||||||
| SIGN FOR COLLECTION | 2013-10-31 | 4,800 | 114 | S/L | 7.0000 | 686 | |||
| FURN/FIXT SOLAR AND GENERATOR | 2013-06-19 | 19,936 | S/L | 7.0000 | 2,848 | ||||
| OFFICE CHAIR | 2013-11-01 | 592 | S/L | 5.0000 | 118 | ||||
| COMPUTERS-2013 | 2013-07-01 | 19,086 | S/L | 5.0000 | 3,817 | ||||
| ELEMENT HOUSE FURNITURE | 2014-11-01 | 14,796 | S/L | 5.0000 | 493 | ||||
| FIDDLERS GREEN AMP. | 2014-04-23 | 69,221 | S/L | 30.0000 | 1,538 | ||||
| COMPUTERS-2014 | 2014-06-01 | 6,166 | S/L | 5.0000 | 719 | 63,137 | 16,042 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTERS | 162,935 | 162,935 | ||
| FURNITURE & EQUIPMENT | 189,014 | 189,014 | ||
| IMPROVEMENTS | 967,761 | 967,761 | ||
| STORAGE BUILDING | 105,901 | 105,901 | ||
| CONSTRUCTION IN PROGRESS | 822,244 | 822,244 | ||
| FGA CONSTRUCTION | 4,991,010 | 1,108,220 | 3,882,790 | |
| 6,989,229 | 6,989,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 2,209 | 1,761 | 448 | 448 |
| 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 | 586622 |
| 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 CONSTRUCTION LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2731507 |
| Balance Due | 2731507 |
| 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 | 4,314,314 | 4,320,164 | |
| LOAN FEES, NET | 25,320 | 21,659 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 23,833 | 19,004 | 4,829 | 4,829 |
| BANK CHARGES | 3,616 | 2,883 | 733 | 733 |
| BUSINESS MEALS AND ENTERTAINM | 16,393 | 13,072 | 3,321 | 3,321 |
| COMPUTER EXPENSE | 6,165 | 4,916 | 1,249 | 1,249 |
| CONSULTING FEES | 8,270 | 6,594 | 1,676 | 1,676 |
| DUES AND SUBSCRIPTIONS | 5,614 | 4,477 | 1,137 | 1,137 |
| EDUCATIONAL PROGRAM EXPENSES | 213,210 | 170,011 | 43,199 | 43,199 |
| GENERAL SUPPLIES | 13,157 | 10,491 | 2,666 | 2,666 |
| INSURANCE | 77,139 | 61,510 | 15,629 | 15,629 |
| LICENSE AND FEES | 375 | 299 | 76 | 76 |
| MAINTENANCE AND REPAIRS | 2,269 | 1,809 | 460 | 460 |
| POSTAGE | 13,605 | 10,848 | 2,757 | 2,757 |
| PERFORMANCE | ||||
| TELEPHONE | 16,855 | 13,440 | 3,415 | 3,415 |
| MISCELLANEOUS | 23,983 | 19,124 | 4,859 | 4,859 |
| PAYROLL PROCESSING | 4,967 | 3,961 | 1,006 | 1,006 |
| PROFESSIONAL DEVELOPMENT | 17,406 | 13,879 | 3,527 | 3,527 |
| VOLUNTEER RECOGNITION | 1,000 | 797 | 203 | 203 |
| OTHER EXPENSES | ||||
| WEBSITE | 5,349 | 4,265 | 1,084 | 1,084 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKET SALES | 8,007 | 8,007 | |
| HUDSON GARDEN INCOME | 50,000 | 50,000 | |
| FGA GC FEES | 129,999 | 129,999 | |
| OTHER INCOME | 25,577 | 25,577 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 3,969 | 3,165 | 804 | 804 |