| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 26,820 | 5,364 | 10,728 | 16,092 |
| 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 | 8,091 | 120.000000000000 | 1,044 | 1,044 | 1,044 | 9,135 |
| 3222-3228 LOCUST-COMMISSION | 2018-09-07 | 10,000 | 10,000 | 36.000000000000 | 0 | 0 | 10,000 | |
| LOAN FEES | 2022-07-11 | 7,508 | 751 | 60.000000000000 | 1,502 | 1,502 | 1,502 | 2,253 |
| 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 | 112,277 | 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 | 6,291 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 37,423 | 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 | 69,343 | SL | 39.000000000000 | 9,492 | 0 | 9,492 | |
| STAGE LIGHTING AND EQUIPMENT | 2015-09-01 | 65,645 | 65,645 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE AND FIXTURES | 2015-09-01 | 25,895 | 25,895 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2015-08-31 | 5,050 | 2,471 | 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 | 223,264 | 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 | 223,264 | 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 | 47,150 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 501 N GRAND-CONDOMINIUM | 2015-08-01 | 1,129,525 | 213,604 | SL | 39.000000000000 | 28,961 | 0 | 28,961 | |
| CIRCUS TENT | 2016-12-28 | 150,000 | 128,574 | SL | 7.000000000000 | 21,426 | 0 | 21,426 | |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 2016-11-01 | 74,066 | 65,249 | SL | 7.000000000000 | 8,817 | 0 | 8,817 | |
| KITCHEN APPLIANCES | 2016-09-15 | 3,496 | 3,160 | SL | 7.000000000000 | 333 | 0 | 333 | |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 2016-12-01 | 3,638 | 562 | 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 | 3,369 | SL | 39.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 37,652 | SL | 39.000000000000 | 6,147 | 0 | 6,147 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2016-11-01 | 26,626 | 23,458 | SL | 7.000000000000 | 3,168 | 0 | 3,168 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 37,652 | SL | 39.000000000000 | 6,147 | 6,147 | 6,147 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 30,059 | SL | 39.000000000000 | 5,636 | 5,636 | 5,636 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 30,297 | SL | 39.000000000000 | 5,636 | 0 | 5,636 | |
| FURNITURE AND FIXTURES | 2017-05-03 | 3,500 | 2,833 | SL | 7.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS - BIG TOP | 2017-11-09 | 121,269 | 15,934 | 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 | 191,744 | SL | 39.000000000000 | 37,412 | 0 | 37,412 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2017-11-16 | 955,481 | 125,562 | SL | 39.000000000000 | 24,499 | 0 | 24,499 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2017-11-16 | 14,900 | 10,822 | SL | 7.000000000000 | 2,129 | 0 | 2,129 | |
| IMPROVEMENTS-501 N GRAND | 2017-02-02 | 1,420 | 212 | 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 | 1,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDING NORTH 13TH ST | 2017-05-01 | 241,800 | 34,881 | 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 | 2,042 | SL | 15.000000000000 | 377 | 0 | 377 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 12,671 | SL | 39.000000000000 | 2,924 | 2,924 | 2,924 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 12,671 | SL | 39.000000000000 | 2,924 | 0 | 2,924 | |
| LAND IMPROVEMENTS - BIG TOP | 2018-08-31 | 295,568 | 85,388 | SL | 15.000000000000 | 19,705 | 0 | 19,705 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 19,000 | 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 | 7,169 | SL | 39.000000000000 | 2,264 | 2,264 | 2,264 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2018-08-31 | 3,431 | 2,123 | SL | 7.000000000000 | 490 | 0 | 490 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2018-08-31 | 21,456 | 2,383 | SL | 39.000000000000 | 550 | 0 | 550 | |
| IMPROVEMENTS - N 13TH ST | 2018-10-31 | 4,200 | 450 | SL | 39.000000000000 | 108 | 0 | 108 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2018-08-31 | 2,250 | 251 | SL | 39.000000000000 | 58 | 0 | 58 | |
| EARTHWAYS HOUSE | 2019-07-30 | 410,000 | 35,919 | SL | 39.000000000000 | 10,513 | 0 | 10,513 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2019-11-30 | 6,850 | 550 | SL | 39.000000000000 | 176 | 0 | 176 | |
| FURNITURE AND FIXTURES | 2019-05-24 | 2,057 | 1,053 | SL | 7.000000000000 | 294 | 0 | 294 | |
| LAND IMPROVEMENTS - BIG TOP | 2019-09-30 | 9,467 | 2,051 | SL | 15.000000000000 | 631 | 0 | 631 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2019-06-30 | 208,580 | 18,945 | SL | 39.000000000000 | 5,348 | 0 | 5,348 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 75,487 | SL | 39.000000000000 | 23,838 | 23,838 | 23,838 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2019-05-31 | 16,922 | 4,042 | SL | 15.000000000000 | 1,128 | 1,128 | 1,128 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 19,000 | 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 | 7,169 | SL | 39.000000000000 | 2,264 | 0 | 2,264 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 75,487 | SL | 39.000000000000 | 23,838 | 0 | 23,838 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 462 | SL | 39.000000000000 | 163 | 163 | 163 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 462 | SL | 39.000000000000 | 163 | 0 | 163 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2020-07-31 | 188,250 | 11,665 | SL | 39.000000000000 | 4,827 | 0 | 4,827 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 9,691 | SL | 39.000000000000 | 4,010 | 4,010 | 4,010 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 9,691 | SL | 39.000000000000 | 4,010 | 0 | 4,010 | |
| LAND IMPROVEMENTS - BIG TOP | 2020-10-31 | 143,538 | 20,733 | SL | 15.000000000000 | 9,569 | 0 | 9,569 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2020-07-31 | 131,955 | 8,176 | SL | 39.000000000000 | 3,383 | 0 | 3,383 | |
| 501 N GRAND | 2020-06-30 | 39,310 | 2,520 | SL | 39.000000000000 | 1,008 | 0 | 1,008 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | 1,016 | SL | 39.000000000000 | 762 | 0 | 762 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | 1,016 | SL | 39.000000000000 | 762 | 762 | 762 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2021-05-31 | 52,096 | 11,783 | SL | 7.000000000000 | 7,442 | 0 | 7,442 | |
| IMPROVEMENTS - BIG TOP | 2021-05-31 | 76,561 | 3,108 | SL | 39.000000000000 | 1,963 | 0 | 1,963 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-04-05 | 4,474 | 201 | SL | 39.000000000000 | 115 | 0 | 115 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-07-12 | 3,568 | 137 | SL | 39.000000000000 | 91 | 0 | 91 | |
| LAND IMPROVEMENT - 3312 DELMAR | 2021-06-01 | 1,580 | 166 | SL | 15.000000000000 | 105 | 0 | 105 | |
| 2021 IMPROVEMENTS | 2021-06-30 | 538,811 | 20,724 | SL | 39.000000000000 | 13,816 | 13,816 | 13,816 | |
| KAF ART COLLECTION | 2021-12-31 | 122,100 | NC | 0 % | 0 | 0 | 0 | ||
| 3318 WASHINGTON AVE BUILDING | 2022-05-01 | 185,923 | 3,178 | SL | 39.000000000000 | 4,767 | 4,767 | 4,767 | |
| 3318 WASHINGTON AVE LAND | 2022-05-01 | 30,000 | L | 0 | 0 | 0 | |||
| 3318 2021 IMPROVEMENTS | 2022-05-01 | 6,000 | 103 | SL | 39.000000000000 | 154 | 154 | 154 | |
| 3701 GRANDEL SQ BUILDING | 2022-12-01 | 1,447,178 | 3,092 | SL | 39.000000000000 | 37,107 | 37,107 | 37,107 | |
| 3701 GRANDEL SQ LAND | 2022-12-01 | 160,000 | L | 0 | 0 | 0 | |||
| 2022 IMPROVEMENTS | 2022-09-30 | 450,518 | 2,888 | SL | 39.000000000000 | 11,552 | 11,552 | 11,552 | |
| 3318 2022 IMPROVEMENTS | 2022-05-01 | 841,231 | 14,380 | SL | 39.000000000000 | 21,570 | 21,570 | 21,570 | |
| 3701 2022 IMPROVEMENTS | 2022-12-01 | 123,786 | 265 | SL | 39.000000000000 | 3,174 | 3,174 | 3,174 | |
| 2022 BIG TOP IMPROVEMENTS | 2022-09-30 | 15,000 | 96 | SL | 39.000000000000 | 385 | 0 | 385 | |
| SUN THEATRE PARKING LOT | 2022-08-18 | 551,150 | L | 0 | 0 | 0 | |||
| KAF ART COLLECTION 2022 ADDITIONS | 2022-05-01 | 3,739 | NC | 0 % | 0 | 0 | 0 | ||
| 3200 SAMUEL SHEPARD - BUILDING | 2022-05-23 | 8,456 | 126 | SL | 39.000000000000 | 217 | 0 | 217 | |
| 3200 SAMUEL SHEPARD BUILDING | 2022-05-23 | 8,456 | 126 | SL | 39.000000000000 | 217 | 217 | 217 | |
| 3200 SAMUEL SHEPARD - LAND | 2022-05-23 | 8,333 | L | 0 | 0 | 0 | |||
| 3204 SAMUEL SHEPARD - BUILDING | 2022-05-23 | 33,824 | 506 | SL | 39.000000000000 | 867 | 0 | 867 | |
| 3204 SAMUEL SHEPARD - LAND | 2022-05-23 | 33,333 | L | 0 | 0 | 0 | |||
| 3204 SAMUEL SHEPARD - BUILDING | 2022-05-23 | 33,824 | 506 | SL | 39.000000000000 | 867 | 867 | 867 | |
| MATI SIGNAGE | 2022-09-09 | 15,291 | 340 | SL | 15.000000000000 | 1,019 | 0 | 1,019 | |
| MATI ENTRANCE | 2022-09-09 | 54,433 | 1,210 | SL | 15.000000000000 | 3,629 | 0 | 3,629 | |
| 3707 & 3711 GRANDEL SQ LAND | 2022-08-08 | 112,219 | L | 0 | 0 | 0 | |||
| 3318 2023 IMPROVEMENTS | 2023-07-18 | 82,369 | SL | 39.000000000000 | 880 | 880 | 880 | ||
| 2023 IMPROVEMENTS | 2023-05-31 | 250,753 | SL | 39.000000000000 | 3,751 | 3,751 | 3,751 | ||
| 3701 2023 IMPROVEMENTS | 2023-07-31 | 571,096 | SL | 39.000000000000 | 6,101 | 6,101 | 6,101 | ||
| 15 IPADS WITH STANDS | 2023-10-12 | 7,170 | SL | 5.000000000000 | 359 | 0 | 359 | ||
| KAF ART COLLECTION 2023 ADDITIONS | 2023-09-27 | 4,752 | 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 | 125,550 | 392,131 | 392,131 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 9,135 | 1,306 | 1,306 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 17,789 | 3,769 | 3,769 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 2,808 | 2,242 | 2,242 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 255,343 | 995,779 | 995,779 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 43,799 | 195,947 | 195,947 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 35,695 | 184,120 | 184,120 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 15,595 | 98,458 | 98,458 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 25,000 | 208,995 | 208,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 9,433 | 78,851 | 78,851 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 99,325 | 830,373 | 830,373 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 16,922 | 5,170 | 11,752 | 11,752 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 625 | 5,725 | 5,725 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 13,701 | 142,701 | 142,701 |
| 3222-3228 LOCUST-COMMISSION | 10,000 | 10,000 | 0 | 0 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 1,778 | 27,950 | 27,950 |
| 2021 IMPROVEMENTS | 538,811 | 34,540 | 504,271 | 504,271 |
| 3318 WASHINGTON AVE BUILDING | 185,923 | 7,945 | 177,978 | 177,978 |
| 3318 WASHINGTON AVE LAND | 30,000 | 0 | 30,000 | 30,000 |
| 3318 2021 IMPROVEMENTS | 6,000 | 257 | 5,743 | 5,743 |
| 3701 GRANDEL SQ BUILDING | 1,447,178 | 40,199 | 1,406,979 | 1,406,979 |
| 3701 GRANDEL SQ LAND | 160,000 | 0 | 160,000 | 160,000 |
| 2022 IMPROVEMENTS | 450,518 | 14,440 | 436,078 | 436,078 |
| LOAN FEES | 7,508 | 2,253 | 5,255 | 5,255 |
| 3318 2022 IMPROVEMENTS | 841,231 | 35,950 | 805,281 | 805,281 |
| 3701 2022 IMPROVEMENTS | 123,786 | 3,439 | 120,347 | 120,347 |
| 3200 SAMUEL SHEPARD BUILDING | 8,456 | 343 | 8,113 | 8,113 |
| 3204 SAMUEL SHEPARD - BUILDING | 33,824 | 1,373 | 32,451 | 32,451 |
| 3707 & 3711 GRANDEL SQ LAND | 112,219 | 0 | 112,219 | 112,219 |
| 3318 2023 IMPROVEMENTS | 82,369 | 880 | 81,489 | 81,489 |
| 2023 IMPROVEMENTS | 250,753 | 3,751 | 247,002 | 247,002 |
| 3701 2023 IMPROVEMENTS | 571,096 | 6,101 | 564,995 | 564,995 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 41,847 | 130,713 | 130,713 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,890 | 0 | 0 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 78,835 | 291,373 | 291,373 |
| STAGE LIGHTING AND EQUIPMENT | 65,645 | 65,645 | 0 | 0 |
| FURNITURE AND FIXTURES | 25,895 | 25,895 | 0 | 0 |
| 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 | 255,343 | 995,779 | 995,779 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| FURNITURE AND FIXTURES | 47,150 | 47,150 | 0 | 0 |
| 501 N GRAND-CONDOMINIUM | 1,129,525 | 242,565 | 886,960 | 886,960 |
| CIRCUS TENT | 150,000 | 150,000 | 0 | 0 |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 74,066 | 74,066 | 0 | 0 |
| KITCHEN APPLIANCES | 3,496 | 3,493 | 3 | 3 |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 3,638 | 655 | 2,983 | 2,983 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 850 | 0 | 850 | 850 |
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 21,434 | 3,919 | 17,515 | 17,515 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 43,799 | 195,947 | 195,947 |
| FURNITURE AND FIXTURES 3224 LOCUST | 26,626 | 26,626 | 0 | 0 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 35,933 | 183,882 | 183,882 |
| FURNITURE AND FIXTURES | 3,500 | 3,333 | 167 | 167 |
| IMPROVEMENTS - BIG TOP | 121,269 | 19,043 | 102,226 | 102,226 |
| LAND-3401 WASH AVE BIG TOP | 1,001,612 | 0 | 1,001,612 | 1,001,612 |
| BUILDING-3610 GRANDEL SQUARE | 1,459,133 | 229,156 | 1,229,977 | 1,229,977 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 955,481 | 150,061 | 805,420 | 805,420 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 14,900 | 12,951 | 1,949 | 1,949 |
| IMPROVEMENTS-501 N GRAND | 1,420 | 248 | 1,172 | 1,172 |
| 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 | 1,000 | 0 | 0 |
| BUILDING NORTH 13TH ST | 241,800 | 41,081 | 200,719 | 200,719 |
| 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 | 2,419 | 3,240 | 3,240 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 15,595 | 98,458 | 98,458 |
| LAND IMPROVEMENTS - BIG TOP | 295,568 | 105,093 | 190,475 | 190,475 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 3,431 | 2,613 | 818 | 818 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 21,456 | 2,933 | 18,523 | 18,523 |
| IMPROVEMENTS - N 13TH ST | 4,200 | 558 | 3,642 | 3,642 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2,250 | 309 | 1,941 | 1,941 |
| EARTHWAYS HOUSE | 410,000 | 46,432 | 363,568 | 363,568 |
| EARTHWAYS HOUSE IMPROVEMENTS | 6,850 | 726 | 6,124 | 6,124 |
| FURNITURE AND FIXTURES | 2,057 | 1,347 | 710 | 710 |
| LAND IMPROVEMENTS - BIG TOP | 9,467 | 2,682 | 6,785 | 6,785 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 208,580 | 24,293 | 184,287 | 184,287 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 25,000 | 208,995 | 208,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 9,433 | 78,851 | 78,851 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 99,325 | 830,373 | 830,373 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 625 | 5,725 | 5,725 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 188,250 | 16,492 | 171,758 | 171,758 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 13,701 | 142,701 | 142,701 |
| LAND IMPROVEMENTS - BIG TOP | 143,538 | 30,302 | 113,236 | 113,236 |
| EARTHWAYS HOUSE IMPROVEMENTS | 131,955 | 11,559 | 120,396 | 120,396 |
| 501 N GRAND | 39,310 | 3,528 | 35,782 | 35,782 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 1,778 | 27,950 | 27,950 |
| FURNITURE AND FIXTURES 3224 LOCUST | 52,096 | 19,225 | 32,871 | 32,871 |
| IMPROVEMENTS - BIG TOP | 76,561 | 5,071 | 71,490 | 71,490 |
| EARTHWAYS HOUSE IMPROVEMENTS | 4,474 | 316 | 4,158 | 4,158 |
| EARTHWAYS HOUSE IMPROVEMENTS | 3,568 | 228 | 3,340 | 3,340 |
| LAND IMPROVEMENT - 3312 DELMAR | 1,580 | 271 | 1,309 | 1,309 |
| KAF ART COLLECTION | 122,100 | 0 | 122,100 | 122,100 |
| 2022 BIG TOP IMPROVEMENTS | 15,000 | 481 | 14,519 | 14,519 |
| SUN THEATRE PARKING LOT | 551,150 | 0 | 551,150 | 551,150 |
| KAF ART COLLECTION 2022 ADDITIONS | 3,739 | 0 | 3,739 | 3,739 |
| 3200 SAMUEL SHEPARD - BUILDING | 8,456 | 343 | 8,113 | 8,113 |
| 3200 SAMUEL SHEPARD - LAND | 8,333 | 0 | 8,333 | 8,333 |
| 3204 SAMUEL SHEPARD - BUILDING | 33,824 | 1,373 | 32,451 | 32,451 |
| 3204 SAMUEL SHEPARD - LAND | 33,333 | 0 | 33,333 | 33,333 |
| MATI SIGNAGE | 15,291 | 1,359 | 13,932 | 13,932 |
| MATI ENTRANCE | 54,433 | 4,839 | 49,594 | 49,594 |
| 15 IPADS WITH STANDS | 7,170 | 359 | 6,811 | 6,811 |
| KAF ART COLLECTION 2023 ADDITIONS | 4,752 | 0 | 4,752 | 4,752 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 55,535 | 0 | 13,884 | 41,651 |
| 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. | 2 |
|---|---|
| Lender's Name | KRANZBERG FAMILY FOUNDATION |
| Lender's Title | |
| Original Amount of Loan | 4300000 |
| Balance Due | 4300000 |
| Date of Note | 2023-12 |
| Maturity Date | 2028-12 |
| Repayment Terms | INTEREST ONLY, PRINCIPAL UPON MATURITY |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSEY BANK PAYOFF |
| 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 | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,139,242 |
| Balance Due | 0 |
| 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. | 3 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 0 |
| 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 | US SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 499,900 |
| Balance Due | 500,000 |
| 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. | 5 |
|---|---|
| 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 | 488,971 |
| 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 |
| Item No. | 6 |
|---|---|
| Lender's Name | SIMMONS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,440,000 |
| Balance Due | 1,412,662 |
| Date of Note | 2022-07 |
| Maturity Date | 2027-07 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.780000000000 |
| Security Provided by Borrower | 3301 WASHINGTON AVENUE ST. LOUIS, MO |
| Purpose of Loan | REAL ESTATE IMPROVEMENTS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | KRANZBERG FAMILY FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,300,000 |
| Balance Due | 4,300,000 |
| Date of Note | 2023-12 |
| Maturity Date | 2028-12 |
| Repayment Terms | INTEREST ONLY, PRINCIPAL UPON MATURITY |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSEY BANK PAYOFF |
| 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 |
| SERIES B REVENUE BOND-CONFLUENCE ACADEMY PROJECT | 791,076 | 746,590 | 746,590 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 66,103 | 0 | 16,526 | 49,577 |
| ART RENTAL EXPENSE | 52,888 | 0 | 13,222 | 39,666 |
| ARTIST/PROGRAM FEES | 345,507 | 0 | 49,028 | 296,477 |
| ARTIST-MUSIC | 1,067,042 | 0 | 520,528 | 546,514 |
| AUDIO VISUAL EXPENSE | 18,410 | 0 | 4,602 | 13,808 |
| BANK AND MERCHANT FEES | 23,493 | 0 | 5,873 | 17,620 |
| BAD DEBTS | 4,082 | 0 | 1,020 | 3,062 |
| CLEANING SERVICES | 154,001 | 0 | 38,501 | 115,500 |
| COMMUNITY ENGAGEMENT | 46 | 0 | 12 | 34 |
| DEVELOPMENT/ACTIVATION | 173,160 | 0 | 84,471 | 88,689 |
| DUES AND SUBSCRIPTIONS | 22,970 | 0 | 5,743 | 17,227 |
| EQUIPMENT RENTAL | 5,200 | 0 | 1,300 | 3,900 |
| INSURANCE | 163,443 | 80,670 | 117,924 | 45,519 |
| IT/WEBSITE | 6,890 | 0 | 1,722 | 5,168 |
| MAINTENANCE | 209,147 | 0 | 52,287 | 156,860 |
| MARKETING | 219,392 | 0 | 107,024 | 112,368 |
| OFFICE EXPENSE | 2,633 | 0 | 659 | 1,974 |
| PAYROLL PROCESSING FEES | 8,496 | 0 | 2,124 | 6,372 |
| PENALTIES | 2,664 | 0 | 0 | 0 |
| PRODUCTION/LOGISTICS | 293,274 | 0 | 143,066 | 150,208 |
| RENT EXPENSE | 15,600 | 0 | 3,900 | 11,700 |
| REPAIRS | 41,598 | 0 | 10,400 | 31,198 |
| SECURITY AND SAFETY | 194,106 | 0 | 48,526 | 145,580 |
| TAXES AND LICENSES | 16,938 | 0 | 4,234 | 12,704 |
| TELEPHONE/INTERNET | 25,477 | 0 | 6,369 | 19,108 |
| CLEANING SERVICES | 13,924 | 13,924 | 13,924 | 0 |
| TELEPHONE/INTERNET | 0 | 0 | 0 | 0 |
| EVENT EXPENSE | 45,124 | 45,124 | 45,124 | 0 |
| EVENT EXPENSE | 0 | 0 | 0 | 0 |
| EVENT EXPENSE | 4,064 | 4,064 | 4,064 | 0 |
| EVENT EXPENSE | 149,130 | 149,130 | 149,130 | 0 |
| EVENT EXPENSE | 1,011 | 1,011 | 1,011 | 0 |
| EVENT EXPENSE | 4,942 | 4,942 | 4,942 | 0 |
| AMORTIZATION | 2,546 | 2,546 | 2,546 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKETING REVENUE | 393,823 | 393,823 | |
| NON INVESTMENT RENTAL INCOME | 671,284 | 671,284 | |
| SPONSORSHIP INCOME | 380,839 | 380,839 | |
| MERCHANDISE INCOME | 15,207 | 15,207 | |
| OTHER INCOME | 864 | 864 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MO-2ENT PAYABLE | 0 | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 63,349 | 0 | 15,837 | 47,512 |
| PROFESSIONAL FEES | 75,000 | 0 | 18,750 | 56,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 31,851 | 31,851 | 31,851 | 0 |
| REAL ESTATE TAX | 30,036 | 30,036 | 30,036 | 0 |
| REAL ESTATE TAX | 8,921 | 8,921 | 8,921 | 0 |
| REAL ESTATE TAX | 2,371 | 2,371 | 2,371 | 0 |