| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,020 | 0 | 3,510 | 3,510 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COSTS | 2015-04-01 | 10,441 | 120.000000000000 | 783 | 783 | 783 | 783 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 517,681 | 6,093 | SL | 39.000000000000 | 13,273 | 13,273 | 13,273 | |
| LAND | 2014-07-01 | 76,350 | L | 0 | 0 | 0 | |||
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 2014-07-01 | 71,060 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2014-07-01 | 21,558 | 539 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 2,031 | SL | 39.000000000000 | 4,424 | 0 | 4,424 | |
| LAND | 2014-07-01 | 25,450 | L | 0 | 0 | 0 | |||
| PROJECTION EQUIPMENT | 2014-09-09 | 1,890 | 189 | SL | 5.000000000000 | 189 | 0 | 189 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2015-09-01 | 370,208 | SL | 39.000000000000 | 2,773 | 0 | 2,773 | ||
| STAGE LIGHTING AND EQUIPMENT | 2015-09-01 | 65,645 | SL | 7.000000000000 | 3,126 | 0 | 3,126 | ||
| FURNITURE AND FIXTURES | 2015-09-01 | 25,895 | SL | 7.000000000000 | 1,233 | 0 | 1,233 | ||
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2015-08-31 | 5,050 | SL | 15.000000000000 | 112 | 112 | 112 | ||
| 3322 SAMUEL SHEPARD DRIVE-LAND | 2015-03-18 | 32,303 | L | 0 | 0 | 0 | |||
| 3225-3227 LOCUST-PARKING LOT | 2016-01-01 | 100,543 | L | 0 | 0 | 0 | |||
| 3222-3228 LOCUST-BUILDING | 2016-01-01 | 1,251,122 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3222-3228 LOCUST-LAND | 2016-01-01 | 5,965 | L | 0 | 0 | 0 | |||
| 3225-3227 LOCUST-PARKING LOT | 2016-01-01 | 100,543 | L | 0 | 0 | 0 | |||
| 3222-3228 LOCUST-BUILDING | 2016-01-01 | 1,251,122 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3222-3228 LOCUST-LAND | 2016-01-01 | 5,965 | L | 0 | 0 | 0 | |||
| FURNITURE AND FIXTURES | 2016-01-01 | 55,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| 501 N GRAND-CONDOMINIUM | 2015-08-01 | 1,129,525 | SL | 39.000000000000 | 10,877 | 0 | 10,877 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 517,681 | 19,366 | 498,315 | 498,315 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 783 | 9,658 | 9,658 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 12,037 | 9,521 | 9,521 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 112 | 4,938 | 4,938 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 0 | 1,251,122 | 1,251,122 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 6,455 | 166,105 | 166,105 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,323 | 567 | 567 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 2,773 | 367,435 | 367,435 |
| STAGE LIGHTING AND EQUIPMENT | 65,645 | 3,126 | 62,519 | 62,519 |
| FURNITURE AND FIXTURES | 25,895 | 1,233 | 24,662 | 24,662 |
| 3322 SAMUEL SHEPARD DRIVE-LAND | 32,303 | 0 | 32,303 | 32,303 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 0 | 1,251,122 | 1,251,122 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| FURNITURE AND FIXTURES | 55,000 | 0 | 55,000 | 55,000 |
| 501 N GRAND-CONDOMINIUM | 1,129,525 | 10,877 | 1,118,648 | 1,118,648 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 9,242 | 0 | 4,621 | 4,621 |
| Item No. | 1 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 200000 |
| Balance Due | 200000 |
| Date of Note | 2015-12 |
| Maturity Date | 2018-12 |
| Repayment Terms | ANNUAL INSTALLMENTS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | DEED OF TRUST |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 200000 |
| Item No. | 2 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 2800000 |
| Balance Due | 2800000 |
| Date of Note | 2015-12 |
| Maturity Date | 2018-12 |
| Repayment Terms | ANNUAL INSTALLMENTS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | DEED OF TRUST |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 2800000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SALES TAX BOND DEPOSIT | 1,000 | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 8,650 | 0 | 0 | 8,650 |
| MANAGEMENT FEES | 129,062 | 0 | 0 | 129,062 |
| ADVERTISING | 2,065 | 0 | 0 | 2,065 |
| MEALS | 504 | 0 | 0 | 504 |
| POSTAGE | 13 | 0 | 0 | 13 |
| SUPPLIES | 6,652 | 0 | 0 | 6,652 |
| FEES | 1,444 | 0 | 0 | 1,444 |
| CONTRACT LABOR | 20,268 | 0 | 0 | 20,268 |
| OFFICE EXPENSE | 2,001 | 0 | 0 | 2,001 |
| DUES AND SUBSCRIPTIONS | 542 | 0 | 0 | 542 |
| CLEANING AND MAINTENANCE | 3,861 | 0 | 0 | 3,861 |
| SECURITY SYSTEM | 1,614 | 0 | 0 | 1,614 |
| INSURANCE | 5,749 | 5,749 | 5,749 | 0 |
| UTILITIES | 0 | 0 | 0 | 0 |
| AMORTIZATION | 783 | 783 | 783 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TLG BEAUX ARTS | 37,528 | 37,528 | 37,528 |
| MENTOR MISSOURI, INC. | 129,525 | 129,525 | 129,525 |
| NON INVESTMENT RENTAL INCOME | 103,537 | 103,537 | |
| EVENT REVENUE | 6,118 | 6,118 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTRATION FEE | 102 | 0 | 51 | 51 |
| REGISTRATION FEES | 103 | 103 | 103 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 13,734 | 13,734 | 13,734 | 0 |