| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 35,361 | 7,072 | 18,388 | 9,901 |
| 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 | 2,871 | 120.000000000000 | 1,044 | 1,044 | 1,044 | 3,915 |
| 3333 WASH AVE COMMISIONS | 2018-09-07 | 10,000 | 36.000000000000 | 1,111 | 1,111 | 1,111 | 1,111 |
| 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 | 45,912 | 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 | 2,696 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 15,303 | 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 | 756 | SL | 5.000000000000 | 189 | 0 | 189 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2015-09-01 | 370,208 | 21,757 | SL | 39.000000000000 | 9,492 | 0 | 9,492 | |
| STAGE LIGHTING AND EQUIPMENT | 2015-09-01 | 65,645 | 21,882 | SL | 7.000000000000 | 9,378 | 0 | 9,378 | |
| FURNITURE AND FIXTURES | 2015-09-01 | 25,895 | 8,631 | SL | 7.000000000000 | 3,699 | 0 | 3,699 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2015-08-31 | 5,050 | 786 | SL | 15.000000000000 | 337 | 337 | 337 | |
| 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 | 62,869 | SL | 39.000000000000 | 32,079 | 32,079 | 32,079 | |
| 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 | 62,869 | SL | 39.000000000000 | 32,079 | 0 | 32,079 | |
| 3222-3228 LOCUST-LAND | 2016-01-01 | 5,965 | L | 0 | 0 | 0 | |||
| FURNITURE AND FIXTURES | 2016-01-01 | 47,150 | 13,472 | SL | 7.000000000000 | 6,736 | 0 | 6,736 | |
| 501 N GRAND-CONDOMINIUM | 2015-08-01 | 1,129,525 | 68,799 | SL | 39.000000000000 | 28,961 | 0 | 28,961 | |
| CIRCUS TENT | 2016-12-28 | 150,000 | 21,429 | SL | 7.000000000000 | 21,429 | 0 | 21,429 | |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 2016-11-01 | 74,066 | 12,344 | SL | 7.000000000000 | 10,581 | 0 | 10,581 | |
| KITCHEN APPLIANCES | 2016-09-15 | 3,496 | 665 | SL | 7.000000000000 | 499 | 0 | 499 | |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 2016-12-01 | 3,638 | 97 | SL | 39.000000000000 | 93 | 0 | 93 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2016-12-01 | 850 | L | 0 | 0 | 0 | |||
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 2016-11-01 | 21,434 | 619 | SL | 39.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 6,917 | SL | 39.000000000000 | 6,147 | 0 | 6,147 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2016-11-01 | 26,626 | 4,438 | SL | 7.000000000000 | 3,804 | 0 | 3,804 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 6,917 | SL | 39.000000000000 | 6,147 | 6,147 | 6,147 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 1,879 | SL | 39.000000000000 | 5,636 | 5,636 | 5,636 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 2,117 | SL | 39.000000000000 | 5,636 | 0 | 5,636 | |
| FURNITURE AND FIXTURES | 2017-05-03 | 3,500 | 333 | SL | 7.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS - BIG TOP | 2017-11-09 | 121,269 | 389 | SL | 39.000000000000 | 3,109 | 0 | 3,109 | |
| LAND-3401 WASH AVE BIG TOP | 2017-08-03 | 1,001,612 | L | 0 | 0 | 0 | |||
| BUILDING-3610 GRANDEL SQUARE | 2017-11-16 | 1,459,133 | 4,684 | SL | 39.000000000000 | 37,412 | 0 | 37,412 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2017-11-16 | 955,481 | 3,067 | SL | 39.000000000000 | 24,499 | 0 | 24,499 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2017-11-16 | 14,900 | 177 | SL | 7.000000000000 | 2,129 | 0 | 2,129 | |
| IMPROVEMENTS-501 N GRAND | 2017-02-02 | 1,420 | 32 | SL | 39.000000000000 | 36 | 0 | 36 | |
| LAND-3300 DELMAR BLVD | 2017-12-14 | 5,687 | L | 0 | 0 | 0 | |||
| LAND-3312 DELMAR BLVD | 2017-04-26 | 9,593 | L | 0 | 0 | 0 | |||
| LOAN COST-GRANDEL | 2017-11-16 | 1,000 | 17 | SL | 5.000000000000 | 200 | 0 | 200 | |
| BUILDING NORTH 13TH ST | 2017-05-01 | 241,800 | 3,881 | SL | 39.000000000000 | 6,200 | 0 | 6,200 | |
| LAND NORTH 13TH ST | 2017-05-01 | 15,600 | L | 0 | 0 | 0 | |||
| VACANT LAND NORTH 13TH ST | 2017-05-01 | 2,600 | L | 0 | 0 | 0 | |||
| LAND-3610 GRANDEL SQUARE | 2017-11-16 | 173,800 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS 3300 SAMUEL SHEPARD | 2017-08-07 | 5,659 | 157 | SL | 15.000000000000 | 377 | 0 | 377 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | SL | 39.000000000000 | 975 | 975 | 975 | ||
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | SL | 39.000000000000 | 975 | 0 | 975 | ||
| LAND IMPROVEMENTS - BIG TOP | 2018-08-31 | 295,568 | SL | 15.000000000000 | 6,568 | 0 | 6,568 | ||
| 3301 WASHINGTON AVE BUILDING | 2019-01-01 | 467,990 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3301 WASHINGTON AVE LAND | 2019-01-01 | 33,392 | L | 0 | 0 | 0 | |||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-01-01 | 176,567 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3333 WASH AVE BUILDING | 2018-09-07 | 906,961 | SL | 39.000000000000 | 7,752 | 7,752 | 7,752 | ||
| 3333 WASH AVE LAND | 2018-09-07 | 195,057 | L | 0 | 0 | 0 | |||
| 3333 WASH AVE IMPROVEMENTS | 2018-11-15 | 19,600 | SL | 39.000000000000 | 84 | 84 | 84 | ||
| FURNITURE AND FIXTURES-3610 GRANDEL | 2018-08-31 | 3,431 | SL | 7.000000000000 | 163 | 0 | 163 | ||
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2018-08-31 | 21,456 | SL | 39.000000000000 | 183 | 0 | 183 | ||
| IMPROVEMENTS - N 13TH ST | 2018-10-31 | 4,200 | SL | 39.000000000000 | 18 | 0 | 18 | ||
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2018-08-31 | 2,250 | SL | 39.000000000000 | 19 | 0 | 19 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 517,681 | 59,185 | 458,496 | 517,681 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 3,915 | 6,526 | 10,441 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 14,194 | 7,364 | 21,558 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 1,123 | 3,927 | 5,050 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 94,948 | 1,156,174 | 1,251,122 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 13,064 | 226,682 | 239,746 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 7,515 | 212,300 | 219,815 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 975 | 113,078 | 114,053 |
| 3301 WASHINGTON AVE BUILDING | 467,990 | 0 | 467,990 | 467,990 |
| 3301 WASHINGTON AVE LAND | 33,392 | 0 | 33,392 | 33,392 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 176,567 | 0 | 176,567 | 176,567 |
| 3333 WASH AVE BUILDING | 906,961 | 7,752 | 899,209 | 906,961 |
| 3333 WASH AVE LAND | 195,057 | 0 | 195,057 | 195,057 |
| 3333 WASH AVE IMPROVEMENTS | 19,600 | 84 | 19,516 | 19,600 |
| 3333 WASH AVE COMMISIONS | 10,000 | 1,111 | 8,889 | 10,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 19,727 | 152,833 | 172,560 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,890 | 0 | 1,890 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 31,249 | 338,959 | 370,208 |
| STAGE LIGHTING AND EQUIPMENT | 65,645 | 31,260 | 34,385 | 65,645 |
| FURNITURE AND FIXTURES | 25,895 | 12,330 | 13,565 | 25,895 |
| 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 | 94,948 | 1,156,174 | 1,251,122 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| FURNITURE AND FIXTURES | 47,150 | 20,208 | 26,942 | 47,150 |
| 501 N GRAND-CONDOMINIUM | 1,129,525 | 97,760 | 1,031,765 | 1,129,525 |
| CIRCUS TENT | 150,000 | 42,858 | 107,142 | 150,000 |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 74,066 | 22,925 | 51,141 | 74,066 |
| KITCHEN APPLIANCES | 3,496 | 1,164 | 2,332 | 3,496 |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 3,638 | 190 | 3,448 | 3,638 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 850 | 0 | 850 | 850 |
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 21,434 | 1,169 | 20,265 | 21,434 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 13,064 | 226,682 | 239,746 |
| FURNITURE AND FIXTURES 3224 LOCUST | 26,626 | 8,242 | 18,384 | 26,626 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 7,753 | 212,062 | 219,815 |
| FURNITURE AND FIXTURES | 3,500 | 833 | 2,667 | 3,500 |
| IMPROVEMENTS - BIG TOP | 121,269 | 3,498 | 117,771 | 121,269 |
| LAND-3401 WASH AVE BIG TOP | 1,001,612 | 0 | 1,001,612 | 1,001,612 |
| BUILDING-3610 GRANDEL SQUARE | 1,459,133 | 42,096 | 1,417,037 | 1,459,133 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 955,481 | 27,566 | 927,915 | 955,481 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 14,900 | 2,306 | 12,594 | 14,900 |
| IMPROVEMENTS-501 N GRAND | 1,420 | 68 | 1,352 | 1,420 |
| LAND-3300 DELMAR BLVD | 5,687 | 0 | 5,687 | 5,687 |
| LAND-3312 DELMAR BLVD | 9,593 | 0 | 9,593 | 9,593 |
| LOAN COST-GRANDEL | 1,000 | 217 | 783 | 1,000 |
| BUILDING NORTH 13TH ST | 241,800 | 10,081 | 231,719 | 241,800 |
| LAND NORTH 13TH ST | 15,600 | 0 | 15,600 | 15,600 |
| VACANT LAND NORTH 13TH ST | 2,600 | 0 | 2,600 | 2,600 |
| LAND-3610 GRANDEL SQUARE | 173,800 | 0 | 173,800 | 173,800 |
| BUILDING IMPROVEMENTS 3300 SAMUEL SHEPARD | 5,659 | 534 | 5,125 | 5,659 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 975 | 113,078 | 114,053 |
| LAND IMPROVEMENTS - BIG TOP | 295,568 | 6,568 | 289,000 | 295,568 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 3,431 | 163 | 3,268 | 3,431 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 21,456 | 183 | 21,273 | 21,456 |
| IMPROVEMENTS - N 13TH ST | 4,200 | 18 | 4,182 | 4,200 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2,250 | 19 | 2,231 | 2,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 32,106 | 0 | 16,695 | 15,411 |
| Item No. | 1 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 3400000 |
| Balance Due | 3400000 |
| Date of Note | 2017-08 |
| Maturity Date | 2045-12 |
| Repayment Terms | UPON MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NON-RECOURSE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 3400000 |
| Item No. | 1 |
|---|---|
| Lender's Name | KENNETH S KRANZBERG REVOCABLE TRUST |
| Lender's Title | TRUSTEE |
| Relationship to Insider | |
| Original Amount of Loan | 3,400,000 |
| Balance Due | 3,400,000 |
| Date of Note | 2017-08 |
| Maturity Date | 2045-12 |
| Repayment Terms | UPON MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NON-RECOURSE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 3400000 |
| Item No. | 2 |
|---|---|
| Lender's Name | RELIANCE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,670,000 |
| Balance Due | 1,670,000 |
| Date of Note | 2017-11 |
| Maturity Date | 2022-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV | 1670000 |
| 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 |
|---|---|---|---|---|
| ADVERTISING | 76,961 | 0 | 40,020 | 36,941 |
| ARTIST/PROGRAM FEES | 354,073 | 0 | 184,118 | 169,955 |
| AUDIO VISUAL EXPENSE | 12,257 | 0 | 6,374 | 5,883 |
| BANK AND MERCHANT FEES | 24,339 | 0 | 12,656 | 11,683 |
| CLEANING SERVICES | 74,563 | 0 | 43,569 | 30,994 |
| DUES AND SUBSCRIPTIONS | 11,252 | 0 | 5,851 | 5,401 |
| EQUIPMENT RENTAL | 105,382 | 0 | 54,799 | 50,583 |
| INDEPENDENT CONTRACTOR | 42,148 | 0 | 21,917 | 20,231 |
| INSURANCE | 104,969 | 0 | 54,871 | 50,097 |
| IT/WEBSITE | 24,311 | 0 | 12,641 | 11,669 |
| OFFICE EXPENSE | 6,295 | 0 | 3,273 | 3,021 |
| PAYROLL PROCESSING FEES | 5,578 | 0 | 2,901 | 2,678 |
| REPAIRS AND MAINTENANCE | 125,419 | 0 | 66,218 | 60,201 |
| RESTAURANT SUPPLIES | 18,111 | 0 | 9,417 | 8,693 |
| SECURITY AND SAFETY | 38,470 | 0 | 20,005 | 18,466 |
| SUBCONTRACTORS | 45,783 | 0 | 23,807 | 21,976 |
| LICENSES | 13,153 | 0 | 6,840 | 6,313 |
| TELEPHONE/INTERNET | 15,606 | 0 | 8,952 | 6,655 |
| PROFESSIONAL DEVELOPMENT | 988 | 0 | 514 | 474 |
| ART PLACE INITIATIVE | 42,422 | 0 | 42,422 | 0 |
| RENT EXPENSE | 11,700 | 0 | 6,084 | 5,616 |
| CLEANING SERVICES | 9,224 | 9,224 | 9,224 | 0 |
| TELEPHONE/INTERNET | 1,608 | 1,608 | 1,608 | 0 |
| EVENT EXPENSE | 111,953 | 111,953 | 111,953 | 0 |
| EVENT EXPENSE | 165 | 165 | 165 | 0 |
| EVENT EXPENSE | 16,736 | 16,736 | 16,736 | 0 |
| EVENT EXPENSE | 30,698 | 30,698 | 30,698 | 0 |
| INSURANCE | 553 | 553 | 553 | 0 |
| AMORTIZATION | 2,155 | 2,155 | 2,155 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKETING REVENUE | 90,475 | 90,475 | |
| NON INVESTMENT RENTAL INCOME | 394,131 | 394,131 | |
| SPONSORSHIP INCOME | 88,900 | 88,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 64,186 | 0 | 33,376 | 30,809 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 12,820 | 0 | 0 | 0 |
| REAL ESTATE TAX | 44,312 | 0 | 44,312 | 0 |
| REAL ESTATE TAX | 30,632 | 30,632 | 30,632 | 0 |
| REAL ESTATE TAX | 31,488 | 31,488 | 31,488 | 0 |
| REAL ESTATE TAX | 252 | 252 | 252 | 0 |