| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 25,114 | 5,023 | 8,438 | 16,676 |
| 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 | 6,003 | 120.000000000000 | 1,044 | 1,044 | 1,044 | 7,047 |
| 3222-3228 LOCUST-COMMISSION | 2018-09-07 | 10,000 | 7,777 | 36.000000000000 | 2,223 | 2,223 | 2,223 | 10,000 |
| 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 | 85,731 | 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 | 4,853 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 28,575 | 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 | 1,890 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2015-09-01 | 370,208 | 50,359 | SL | 39.000000000000 | 9,492 | 0 | 9,492 | |
| STAGE LIGHTING AND EQUIPMENT | 2015-09-01 | 65,645 | 50,016 | SL | 7.000000000000 | 9,378 | 0 | 9,378 | |
| FURNITURE AND FIXTURES | 2015-09-01 | 25,895 | 19,728 | SL | 7.000000000000 | 3,699 | 0 | 3,699 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2015-08-31 | 5,050 | 1,797 | 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 | 159,106 | 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 | 159,106 | 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 | 33,680 | SL | 7.000000000000 | 6,736 | 0 | 6,736 | |
| 501 N GRAND-CONDOMINIUM | 2015-08-01 | 1,129,525 | 155,682 | SL | 39.000000000000 | 28,961 | 0 | 28,961 | |
| CIRCUS TENT | 2016-12-28 | 150,000 | 85,716 | SL | 7.000000000000 | 21,429 | 0 | 21,429 | |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 2016-11-01 | 74,066 | 44,087 | SL | 7.000000000000 | 10,581 | 0 | 10,581 | |
| KITCHEN APPLIANCES | 2016-09-15 | 3,496 | 2,162 | SL | 7.000000000000 | 499 | 0 | 499 | |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 2016-12-01 | 3,638 | 376 | 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 | 2,269 | SL | 39.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 25,358 | SL | 39.000000000000 | 6,147 | 0 | 6,147 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2016-11-01 | 26,626 | 15,850 | SL | 7.000000000000 | 3,804 | 0 | 3,804 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 25,358 | SL | 39.000000000000 | 6,147 | 6,147 | 6,147 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 18,787 | SL | 39.000000000000 | 5,636 | 5,636 | 5,636 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 19,025 | SL | 39.000000000000 | 5,636 | 0 | 5,636 | |
| FURNITURE AND FIXTURES | 2017-05-03 | 3,500 | 1,833 | SL | 7.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS - BIG TOP | 2017-11-09 | 121,269 | 9,716 | 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 | 116,920 | SL | 39.000000000000 | 37,412 | 0 | 37,412 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2017-11-16 | 955,481 | 76,564 | SL | 39.000000000000 | 24,499 | 0 | 24,499 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2017-11-16 | 14,900 | 6,564 | SL | 7.000000000000 | 2,129 | 0 | 2,129 | |
| IMPROVEMENTS-501 N GRAND | 2017-02-02 | 1,420 | 140 | 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 | 617 | SL | 5.000000000000 | 200 | 0 | 200 | |
| BUILDING NORTH 13TH ST | 2017-05-01 | 241,800 | 22,481 | 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 | 1,288 | SL | 15.000000000000 | 377 | 0 | 377 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 6,823 | SL | 39.000000000000 | 2,924 | 2,924 | 2,924 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 6,823 | SL | 39.000000000000 | 2,924 | 0 | 2,924 | |
| LAND IMPROVEMENTS - BIG TOP | 2018-08-31 | 295,568 | 45,978 | SL | 15.000000000000 | 19,705 | 0 | 19,705 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 7,000 | SL | 39.000000000000 | 6,000 | 6,000 | 6,000 | |
| 3301 WASHINGTON AVE LAND | 2019-11-01 | 16,696 | L | 0 | 0 | 0 | |||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 88,284 | 2,641 | SL | 39.000000000000 | 2,264 | 2,264 | 2,264 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2018-08-31 | 3,431 | 1,143 | SL | 7.000000000000 | 490 | 0 | 490 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2018-08-31 | 21,456 | 1,283 | SL | 39.000000000000 | 550 | 0 | 550 | |
| IMPROVEMENTS - N 13TH ST | 2018-10-31 | 4,200 | 234 | SL | 39.000000000000 | 108 | 0 | 108 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2018-08-31 | 2,250 | 135 | SL | 39.000000000000 | 58 | 0 | 58 | |
| EARTHWAYS HOUSE | 2019-07-30 | 410,000 | 14,893 | SL | 39.000000000000 | 10,513 | 0 | 10,513 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2019-11-30 | 6,850 | 198 | SL | 39.000000000000 | 176 | 0 | 176 | |
| FURNITURE AND FIXTURES | 2019-05-24 | 2,057 | 465 | SL | 7.000000000000 | 294 | 0 | 294 | |
| LAND IMPROVEMENTS - BIG TOP | 2019-09-30 | 9,467 | 789 | SL | 15.000000000000 | 631 | 0 | 631 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2019-06-30 | 208,580 | 8,249 | SL | 39.000000000000 | 5,348 | 0 | 5,348 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 27,811 | SL | 39.000000000000 | 23,838 | 23,838 | 23,838 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2019-05-31 | 16,922 | 1,786 | SL | 15.000000000000 | 1,128 | 1,128 | 1,128 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 7,000 | SL | 39.000000000000 | 6,000 | 0 | 6,000 | |
| 3301 WASHINGTON AVE LAND | 2019-11-01 | 16,696 | L | 0 | 0 | 0 | |||
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 88,284 | 2,641 | SL | 39.000000000000 | 2,264 | 0 | 2,264 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 27,811 | SL | 39.000000000000 | 23,838 | 0 | 23,838 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 136 | SL | 39.000000000000 | 163 | 163 | 163 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 136 | SL | 39.000000000000 | 163 | 0 | 163 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2020-07-31 | 188,250 | 2,011 | SL | 39.000000000000 | 4,827 | 0 | 4,827 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 1,671 | SL | 39.000000000000 | 4,010 | 4,010 | 4,010 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 1,671 | SL | 39.000000000000 | 4,010 | 0 | 4,010 | |
| LAND IMPROVEMENTS - BIG TOP | 2020-10-31 | 143,538 | 1,595 | SL | 15.000000000000 | 9,569 | 0 | 9,569 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2020-07-31 | 131,955 | 1,410 | SL | 39.000000000000 | 3,383 | 0 | 3,383 | |
| 501 N GRAND | 2020-06-30 | 39,310 | 504 | SL | 39.000000000000 | 1,008 | 0 | 1,008 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | SL | 39.000000000000 | 254 | 0 | 254 | ||
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | SL | 39.000000000000 | 254 | 254 | 254 | ||
| FURNITURE AND FIXTURES 3224 LOCUST | 2021-05-31 | 52,096 | SL | 7.000000000000 | 4,341 | 0 | 4,341 | ||
| IMPROVEMENTS - BIG TOP | 2021-05-31 | 76,561 | SL | 39.000000000000 | 1,145 | 0 | 1,145 | ||
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-04-05 | 4,474 | SL | 39.000000000000 | 86 | 0 | 86 | ||
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-07-12 | 3,568 | SL | 39.000000000000 | 46 | 0 | 46 | ||
| LAND IMPROVEMENT - 3312 DELMAR | 2021-06-01 | 1,580 | SL | 15.000000000000 | 61 | 0 | 61 | ||
| 2021 IMPROVEMENTS | 2021-06-30 | 538,811 | SL | 39.000000000000 | 6,908 | 6,908 | 6,908 | ||
| KAF ART COLLECTION | 2021-12-31 | 122,100 | NC | 0 % | 0 | 0 | 0 | ||
| 3318 WASHINGTON AVE BUILDING | 185,923 | NC | 0 % | 0 | 0 | 0 | |||
| 3318 WASHINGTON AVE LAND | 30,000 | NC | 0 % | 0 | 0 | 0 | |||
| 3318 2021 IMPROVEMENTS | 6,000 | NC | 0 % | 0 | 0 | 0 | |||
| 3701 GRANDEL SQ BUILDING | 1,447,178 | NC | 0 % | 0 | 0 | 0 | |||
| 3701 GRANDEL SQ LAND | 160,000 | NC | 0 % | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 517,681 | 99,004 | 418,677 | 418,677 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 7,047 | 3,394 | 3,394 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 16,351 | 5,207 | 5,207 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 2,134 | 2,916 | 2,916 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 191,185 | 1,059,937 | 1,059,937 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 31,505 | 208,241 | 208,241 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 24,423 | 195,392 | 195,392 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 9,747 | 104,306 | 104,306 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 13,000 | 220,995 | 220,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 4,905 | 83,379 | 83,379 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 51,649 | 878,049 | 878,049 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 16,922 | 2,914 | 14,008 | 14,008 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 299 | 6,051 | 6,051 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 5,681 | 150,721 | 150,721 |
| 3222-3228 LOCUST-COMMISSION | 10,000 | 10,000 | 0 | 0 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 254 | 29,474 | 29,474 |
| 2021 IMPROVEMENTS | 538,811 | 6,908 | 531,903 | 531,903 |
| 3318 WASHINGTON AVE BUILDING | 185,923 | 0 | 185,923 | 185,923 |
| 3318 WASHINGTON AVE LAND | 30,000 | 0 | 30,000 | 30,000 |
| 3318 2021 IMPROVEMENTS | 6,000 | 0 | 6,000 | 6,000 |
| 3701 GRANDEL SQ BUILDING | 1,447,178 | 0 | 1,447,178 | 1,447,178 |
| 3701 GRANDEL SQ LAND | 160,000 | 0 | 160,000 | 160,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 32,999 | 139,561 | 139,561 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,890 | 0 | 0 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 59,851 | 310,357 | 310,357 |
| STAGE LIGHTING AND EQUIPMENT | 65,645 | 59,394 | 6,251 | 6,251 |
| FURNITURE AND FIXTURES | 25,895 | 23,427 | 2,468 | 2,468 |
| 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 | 191,185 | 1,059,937 | 1,059,937 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| FURNITURE AND FIXTURES | 47,150 | 40,416 | 6,734 | 6,734 |
| 501 N GRAND-CONDOMINIUM | 1,129,525 | 184,643 | 944,882 | 944,882 |
| CIRCUS TENT | 150,000 | 107,145 | 42,855 | 42,855 |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 74,066 | 54,668 | 19,398 | 19,398 |
| KITCHEN APPLIANCES | 3,496 | 2,661 | 835 | 835 |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 3,638 | 469 | 3,169 | 3,169 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 850 | 0 | 850 | 850 |
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 21,434 | 2,819 | 18,615 | 18,615 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 31,505 | 208,241 | 208,241 |
| FURNITURE AND FIXTURES 3224 LOCUST | 26,626 | 19,654 | 6,972 | 6,972 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 24,661 | 195,154 | 195,154 |
| FURNITURE AND FIXTURES | 3,500 | 2,333 | 1,167 | 1,167 |
| IMPROVEMENTS - BIG TOP | 121,269 | 12,825 | 108,444 | 108,444 |
| LAND-3401 WASH AVE BIG TOP | 1,001,612 | 0 | 1,001,612 | 1,001,612 |
| BUILDING-3610 GRANDEL SQUARE | 1,459,133 | 154,332 | 1,304,801 | 1,304,801 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 955,481 | 101,063 | 854,418 | 854,418 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 14,900 | 8,693 | 6,207 | 6,207 |
| IMPROVEMENTS-501 N GRAND | 1,420 | 176 | 1,244 | 1,244 |
| 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 | 817 | 183 | 183 |
| BUILDING NORTH 13TH ST | 241,800 | 28,681 | 213,119 | 213,119 |
| 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 | 1,665 | 3,994 | 3,994 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 9,747 | 104,306 | 104,306 |
| LAND IMPROVEMENTS - BIG TOP | 295,568 | 65,683 | 229,885 | 229,885 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 3,431 | 1,633 | 1,798 | 1,798 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 21,456 | 1,833 | 19,623 | 19,623 |
| IMPROVEMENTS - N 13TH ST | 4,200 | 342 | 3,858 | 3,858 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2,250 | 193 | 2,057 | 2,057 |
| EARTHWAYS HOUSE | 410,000 | 25,406 | 384,594 | 384,594 |
| EARTHWAYS HOUSE IMPROVEMENTS | 6,850 | 374 | 6,476 | 6,476 |
| FURNITURE AND FIXTURES | 2,057 | 759 | 1,298 | 1,298 |
| LAND IMPROVEMENTS - BIG TOP | 9,467 | 1,420 | 8,047 | 8,047 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 208,580 | 13,597 | 194,983 | 194,983 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 13,000 | 220,995 | 220,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 4,905 | 83,379 | 83,379 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 51,649 | 878,049 | 878,049 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 299 | 6,051 | 6,051 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 188,250 | 6,838 | 181,412 | 181,412 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 5,681 | 150,721 | 150,721 |
| LAND IMPROVEMENTS - BIG TOP | 143,538 | 11,164 | 132,374 | 132,374 |
| EARTHWAYS HOUSE IMPROVEMENTS | 131,955 | 4,793 | 127,162 | 127,162 |
| 501 N GRAND | 39,310 | 1,512 | 37,798 | 37,798 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 254 | 29,474 | 29,474 |
| FURNITURE AND FIXTURES 3224 LOCUST | 52,096 | 4,341 | 47,755 | 47,755 |
| IMPROVEMENTS - BIG TOP | 76,561 | 1,145 | 75,416 | 75,416 |
| EARTHWAYS HOUSE IMPROVEMENTS | 4,474 | 86 | 4,388 | 4,388 |
| EARTHWAYS HOUSE IMPROVEMENTS | 3,568 | 46 | 3,522 | 3,522 |
| LAND IMPROVEMENT - 3312 DELMAR | 1,580 | 61 | 1,519 | 1,519 |
| KAF ART COLLECTION | 122,100 | 0 | 122,100 | 122,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 30,063 | 0 | 5,111 | 24,952 |
| 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 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | RELIANCE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,670,000 |
| Balance Due | 0 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,139,242 |
| Balance Due | 2,417,461 |
| Date of Note | 2020-12 |
| Maturity Date | 2023-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,445,380 |
| Date of Note | 2020-12 |
| Maturity Date | 2023-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | US SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 149,900 |
| Balance Due | 149,900 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | DISASTER ASSISTANCE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | ST LOUIS NEW MARKETS TAX CREDIT FUND 59 LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 538,811 |
| Balance Due | 538,811 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | MONTHLY |
| Interest Rate | 5.250000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | REAL ESTATE IMPROVEMENTS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| 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 | 169,956 | 0 | 28,891 | 141,059 |
| ARTIST/PROGRAM FEES | 696,323 | 0 | 91,175 | 605,148 |
| AUDIO VISUAL EXPENSE | 53,782 | 0 | 9,143 | 44,639 |
| BANK AND MERCHANT FEES | 9,547 | 0 | 1,623 | 7,924 |
| CLEANING SERVICES | 86,542 | 0 | 14,712 | 71,830 |
| DUES AND SUBSCRIPTIONS | 24,982 | 0 | 4,247 | 20,735 |
| COMMUNITY ENGAGEMENT | 551 | 0 | 94 | 457 |
| INDEPENDENT CONTRACTOR | 30,686 | 0 | 5,217 | 25,469 |
| INSURANCE | 101,243 | 0 | 17,211 | 84,032 |
| IT/WEBSITE | 14,503 | 0 | 2,465 | 12,037 |
| OFFICE EXPENSE | 5,151 | 0 | 876 | 4,275 |
| PAYROLL PROCESSING FEES | 6,814 | 0 | 1,158 | 5,656 |
| REPAIRS | 102,825 | 0 | 17,480 | 85,344 |
| MERCHANDISE | 4,617 | 0 | 785 | 3,832 |
| SECURITY AND SAFETY | 127,487 | 0 | 21,673 | 105,817 |
| TAXES AND LICENSES | 18,292 | 0 | 3,110 | 15,185 |
| TELEPHONE/INTERNET | 20,239 | 0 | 3,441 | 16,798 |
| PROFESSIONAL DEVELOPMENT | 1,230 | 0 | 209 | 1,021 |
| RENT EXPENSE | 14,400 | 0 | 2,448 | 11,952 |
| MAINTENANCE | 163,539 | 0 | 27,802 | 135,737 |
| ART RENTAL EXPENSE | 44,365 | 0 | 7,542 | 36,823 |
| CLEANING SERVICES | 13,766 | 13,766 | 13,766 | 0 |
| TELEPHONE/INTERNET | 427 | 427 | 427 | 0 |
| EVENT EXPENSE | 31,547 | 31,547 | 31,547 | 0 |
| EVENT EXPENSE | 0 | 0 | 0 | 0 |
| EVENT EXPENSE | 1,933 | 1,933 | 1,933 | 0 |
| EVENT EXPENSE | 46,698 | 46,698 | 46,698 | 0 |
| EVENT EXPENSE | 336 | 336 | 336 | 0 |
| EVENT EXPENSE | 7,170 | 7,170 | 7,170 | 0 |
| AMORTIZATION | 3,267 | 3,267 | 3,267 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKETING REVENUE | 93,348 | 93,348 | |
| NON INVESTMENT RENTAL INCOME | 327,673 | 327,673 | |
| SPONSORSHIP INCOME | 25,000 | 25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 43,686 | 0 | 7,427 | 36,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 31,750 | 31,750 | 31,750 | 0 |
| REAL ESTATE TAX | 30,959 | 30,959 | 30,959 | 0 |
| REAL ESTATE TAX | 357 | 357 | 357 | 0 |