| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tierra Firma Consulting | 21,728 | 0 | 0 | 21,728 |
| Kundinger, Corder & Engle, P.C. | 15,500 | 0 | 0 | 15,500 |
| Altruic Advisors | 1,500 | 0 | 0 | 1,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fiddlers Green Amphitheater and Equipment | 7,609,858 | 1,921,799 | 5,688,059 | 5,688,059 |
| Fiddlers Green Amphitheater and Equipment | 6,989,229 | 0 | 6,989,229 | 6,989,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jess L. Gries Law Offices, PC | 2,200 | 0 | 0 | 2,200 |
| John F. Forhan, P.C. | 6,120 | 0 | 0 | 6,120 |
| Item No. | 1 |
|---|---|
| Lender's Name | AMG National Trust Bank |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | 3,400,000 |
| Balance Due | 2,520,658 |
| Date of Note | 2015-09 |
| Maturity Date | 2025-09 |
| Repayment Terms | MONTHLY PRINCIPAL AND INTEREST |
| Interest Rate | 4.500000000000 |
| Security Provided by Borrower | FIDDLER'S GREEN AMPHITHEATRE & MARJORIE PARK |
| Purpose of Loan | FIDDLER'S GREEN CONSTRUCTION COSTS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 3400000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deferred rent receivable | 388,042 | 445,251 | 445,251 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Art and artist expense | 189,969 | 0 | 0 | 189,969 |
| Miscellaneous | 56,654 | 1,156 | 3,592 | 53,062 |
| Insurance | 46,501 | 0 | 0 | 46,501 |
| Equipment | 52,242 | 0 | 8,223 | 44,019 |
| Repairs and maintenance | 8,580 | 0 | 1,699 | 6,881 |
| Fundraising | 38,499 | 0 | 0 | 38,499 |
| Educational programming | 1,873 | 0 | 0 | 1,873 |
| Advertising and marketing | 35,155 | 0 | 568 | 34,587 |
| Supplies and materials | 208,080 | 0 | 6,496 | 201,584 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Fiddler's Green Amphitheatre | 2,362,088 | 2,362,088 | |
| Art Sales/Exhibitions | 2,977 | 2,977 | |
| Marjorie Park | 800 | 800 | |
| Event income | 5,809 | 5,809 | |
| Classes and workshops | 189 | 189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tierra Firma Consulting | 161,023 | 0 | 6,600 | 154,423 |
| Other professional fees | 107,847 | 0 | 6,103 | 101,744 |
| Norris Design | 7,995 | 0 | 6,962 | 1,033 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales tax | 3,820 | 0 | 0 | 3,820 |
| Property tax | 225 | 0 | 0 | 225 |
| Excise tax | 51 | 0 | 0 | 0 |