| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 68,813 | 13,763 | 49,858 | 18,955 |
| 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 | 9,135 | 120.000000000000 | 1,044 | 1,044 | 1,044 | 10,179 |
| 3222-3228 LOCUST-COMMISSION | 2018-09-07 | 10,000 | 10,000 | 36.000000000000 | 0 | 0 | 10,000 | |
| LOAN FEES | 2022-07-11 | 7,508 | 2,253 | 60.000000000000 | 1,502 | 1,502 | 1,502 | 3,755 |
| 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 | 125,550 | 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 | 7,010 | SL | 15.000000000000 | 719 | 719 | 719 | |
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 2014-07-01 | 172,560 | 41,847 | 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 | 78,835 | 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 | 2,808 | 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 | 255,343 | 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 | 255,343 | 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 | 242,565 | SL | 39.000000000000 | 28,961 | 0 | 28,961 | |
| CIRCUS TENT | 2016-12-28 | 150,000 | 150,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AUDIO VISUAL AND AUDIO EQUIPMENT | 2016-11-01 | 74,066 | 74,066 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KITCHEN APPLIANCES | 2016-09-15 | 3,496 | 3,493 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS-3300 SAMUEL SHEPARD DRIVE | 2016-12-01 | 3,638 | 655 | 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 | 3,919 | SL | 39.000000000000 | 550 | 0 | 550 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 43,799 | SL | 39.000000000000 | 6,147 | 0 | 6,147 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2016-11-01 | 26,626 | 26,626 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2016-11-01 | 239,746 | 43,799 | SL | 39.000000000000 | 6,147 | 6,147 | 6,147 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 35,695 | SL | 39.000000000000 | 5,636 | 5,636 | 5,636 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2017-08-31 | 219,815 | 35,933 | SL | 39.000000000000 | 5,636 | 0 | 5,636 | |
| FURNITURE AND FIXTURES | 2017-05-03 | 3,500 | 3,333 | SL | 7.000000000000 | 167 | 0 | 167 | |
| IMPROVEMENTS - BIG TOP | 2017-11-09 | 121,269 | 19,043 | 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 | 229,156 | SL | 39.000000000000 | 37,412 | 0 | 37,412 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2017-11-16 | 955,481 | 150,061 | SL | 39.000000000000 | 24,499 | 0 | 24,499 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2017-11-16 | 14,900 | 12,951 | SL | 7.000000000000 | 1,949 | 0 | 1,949 | |
| IMPROVEMENTS-501 N GRAND | 2017-02-02 | 1,420 | 248 | 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 | 41,081 | 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 | 2,419 | SL | 15.000000000000 | 377 | 0 | 377 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 15,595 | SL | 39.000000000000 | 2,924 | 2,924 | 2,924 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2018-08-31 | 114,053 | 15,595 | SL | 39.000000000000 | 2,924 | 0 | 2,924 | |
| LAND IMPROVEMENTS - BIG TOP | 2018-08-31 | 295,568 | 105,093 | SL | 15.000000000000 | 19,705 | 0 | 19,705 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 25,000 | 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 | 9,433 | SL | 39.000000000000 | 2,264 | 2,264 | 2,264 | |
| FURNITURE AND FIXTURES-3610 GRANDEL | 2018-08-31 | 3,431 | 2,613 | SL | 7.000000000000 | 490 | 0 | 490 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2018-08-31 | 21,456 | 2,933 | SL | 39.000000000000 | 550 | 0 | 550 | |
| IMPROVEMENTS - N 13TH ST | 2018-10-31 | 4,200 | 558 | SL | 39.000000000000 | 108 | 0 | 108 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2018-08-31 | 2,250 | 309 | SL | 39.000000000000 | 58 | 0 | 58 | |
| EARTHWAYS HOUSE | 2019-07-30 | 410,000 | 46,432 | SL | 39.000000000000 | 10,513 | 0 | 10,513 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2019-11-30 | 6,850 | 726 | SL | 39.000000000000 | 176 | 0 | 176 | |
| FURNITURE AND FIXTURES | 2019-05-24 | 2,057 | 1,347 | SL | 7.000000000000 | 294 | 0 | 294 | |
| LAND IMPROVEMENTS - BIG TOP | 2019-09-30 | 9,467 | 2,682 | SL | 15.000000000000 | 631 | 0 | 631 | |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 2019-06-30 | 208,580 | 24,293 | SL | 39.000000000000 | 5,348 | 0 | 5,348 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 99,325 | SL | 39.000000000000 | 23,838 | 23,838 | 23,838 | |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 2019-05-31 | 16,922 | 5,170 | SL | 15.000000000000 | 1,128 | 1,128 | 1,128 | |
| 3301 WASHINGTON AVE BUILDING | 2019-11-01 | 233,995 | 25,000 | 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 | 9,433 | SL | 39.000000000000 | 2,264 | 0 | 2,264 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2019-11-01 | 929,698 | 99,325 | SL | 39.000000000000 | 23,838 | 0 | 23,838 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 625 | SL | 39.000000000000 | 163 | 163 | 163 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2020-02-29 | 6,350 | 625 | SL | 39.000000000000 | 163 | 0 | 163 | |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2020-07-31 | 188,250 | 16,492 | SL | 39.000000000000 | 4,827 | 0 | 4,827 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 13,701 | SL | 39.000000000000 | 4,010 | 4,010 | 4,010 | |
| 3301 WASHINGTON AVE IMPROVEMENTS | 2020-07-31 | 156,402 | 13,701 | SL | 39.000000000000 | 4,010 | 0 | 4,010 | |
| LAND IMPROVEMENTS - BIG TOP | 2020-10-31 | 143,538 | 30,302 | SL | 15.000000000000 | 9,569 | 0 | 9,569 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2020-07-31 | 131,955 | 11,559 | SL | 39.000000000000 | 3,383 | 0 | 3,383 | |
| 501 N GRAND | 2020-06-30 | 39,310 | 3,528 | SL | 39.000000000000 | 1,008 | 0 | 1,008 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | 1,778 | SL | 39.000000000000 | 762 | 0 | 762 | |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 2021-08-31 | 29,728 | 1,778 | SL | 39.000000000000 | 762 | 762 | 762 | |
| FURNITURE AND FIXTURES 3224 LOCUST | 2021-05-31 | 52,096 | 19,225 | SL | 7.000000000000 | 7,442 | 0 | 7,442 | |
| IMPROVEMENTS - BIG TOP | 2021-05-31 | 76,561 | 5,071 | SL | 39.000000000000 | 1,963 | 0 | 1,963 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-04-05 | 4,474 | 316 | SL | 39.000000000000 | 115 | 0 | 115 | |
| EARTHWAYS HOUSE IMPROVEMENTS | 2021-07-12 | 3,568 | 228 | SL | 39.000000000000 | 91 | 0 | 91 | |
| LAND IMPROVEMENT - 3312 DELMAR | 2021-06-01 | 1,580 | 271 | SL | 15.000000000000 | 105 | 0 | 105 | |
| 2021 IMPROVEMENTS | 2021-06-30 | 538,811 | 34,540 | 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 | 7,945 | 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 | 257 | SL | 39.000000000000 | 154 | 154 | 154 | |
| 3701 GRANDEL SQ BUILDING | 2022-12-01 | 1,447,178 | 40,199 | 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 | 14,440 | SL | 39.000000000000 | 11,552 | 11,552 | 11,552 | |
| 3318 2022 IMPROVEMENTS | 2022-05-01 | 841,231 | 35,950 | SL | 39.000000000000 | 21,570 | 21,570 | 21,570 | |
| 3701 2022 IMPROVEMENTS | 2022-12-01 | 123,786 | 3,439 | SL | 39.000000000000 | 3,174 | 3,174 | 3,174 | |
| 2022 BIG TOP IMPROVEMENTS | 2022-09-30 | 15,000 | 481 | 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 | 343 | SL | 39.000000000000 | 217 | 0 | 217 | |
| 3200 SAMUEL SHEPARD BUILDING | 2022-05-23 | 8,456 | 343 | 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 | 1,373 | 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 | 1,373 | SL | 39.000000000000 | 867 | 867 | 867 | |
| MATI SIGNAGE | 2022-09-09 | 15,291 | 1,359 | SL | 15.000000000000 | 1,019 | 0 | 1,019 | |
| MATI ENTRANCE | 2022-09-09 | 54,433 | 4,839 | 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 | 880 | SL | 39.000000000000 | 2,112 | 2,112 | 2,112 | |
| 2023 IMPROVEMENTS | 2023-05-31 | 250,753 | 3,751 | SL | 39.000000000000 | 6,430 | 6,430 | 6,430 | |
| 3701 2023 IMPROVEMENTS | 2023-07-31 | 571,096 | 6,101 | SL | 39.000000000000 | 14,643 | 14,643 | 14,643 | |
| 15 IPADS WITH STANDS | 2023-10-12 | 7,170 | 359 | SL | 5.000000000000 | 1,434 | 0 | 1,434 | |
| KAF ART COLLECTION 2023 ADDITIONS | 2023-09-27 | 4,752 | NC | 0 % | 0 | 0 | 0 | ||
| 2013 CHEVROLET TRUCK | 2024-03-12 | 9,325 | 200DB | 5.000000000000 | 6,341 | 0 | 1,554 | ||
| KAF ART COLLECTION 2024 ADDITIONS | 2024-10-15 | 11,600 | NC | 0 % | 0 | 0 | 0 | ||
| 2024 IMPROVEMENTW - BODEGA | 2024-12-27 | 28,761 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| 3701 2024 IMPROVEMENTS | 2024-08-09 | 69,545 | SL | 39.000000000000 | 743 | 743 | 743 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 517,681 | 138,823 | 378,858 | 378,858 |
| LAND | 76,350 | 0 | 76,350 | 76,350 |
| LEASE COSTS | 10,441 | 10,179 | 262 | 262 |
| PARKING LOT-3301 SAMUEL SHEPARD DRIVE | 71,060 | 0 | 71,060 | 71,060 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 21,558 | 18,508 | 3,050 | 3,050 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 5,050 | 3,145 | 1,905 | 1,905 |
| 3225-3227 LOCUST-PARKING LOT | 100,543 | 0 | 100,543 | 100,543 |
| 3222-3228 LOCUST-BUILDING | 1,251,122 | 287,422 | 963,700 | 963,700 |
| 3222-3228 LOCUST-LAND | 5,965 | 0 | 5,965 | 5,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 49,946 | 189,800 | 189,800 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 41,331 | 178,484 | 178,484 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 18,519 | 95,534 | 95,534 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 31,000 | 202,995 | 202,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 11,697 | 76,587 | 76,587 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 123,163 | 806,535 | 806,535 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 16,922 | 6,298 | 10,624 | 10,624 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 788 | 5,562 | 5,562 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 17,711 | 138,691 | 138,691 |
| 3222-3228 LOCUST-COMMISSION | 10,000 | 10,000 | 0 | 0 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 2,540 | 27,188 | 27,188 |
| 2021 IMPROVEMENTS | 538,811 | 48,356 | 490,455 | 490,455 |
| 3318 WASHINGTON AVE BUILDING | 185,923 | 12,712 | 173,211 | 173,211 |
| 3318 WASHINGTON AVE LAND | 30,000 | 0 | 30,000 | 30,000 |
| 3318 2021 IMPROVEMENTS | 6,000 | 411 | 5,589 | 5,589 |
| 3701 GRANDEL SQ BUILDING | 1,447,178 | 77,306 | 1,369,872 | 1,369,872 |
| 3701 GRANDEL SQ LAND | 160,000 | 0 | 160,000 | 160,000 |
| 2022 IMPROVEMENTS | 450,518 | 25,992 | 424,526 | 424,526 |
| LOAN FEES | 7,508 | 3,755 | 3,753 | 3,753 |
| 3318 2022 IMPROVEMENTS | 841,231 | 57,520 | 783,711 | 783,711 |
| 3701 2022 IMPROVEMENTS | 123,786 | 6,613 | 117,173 | 117,173 |
| 3200 SAMUEL SHEPARD BUILDING | 8,456 | 560 | 7,896 | 7,896 |
| 3204 SAMUEL SHEPARD - BUILDING | 33,824 | 2,240 | 31,584 | 31,584 |
| 3707 & 3711 GRANDEL SQ LAND | 112,219 | 0 | 112,219 | 112,219 |
| 3318 2023 IMPROVEMENTS | 82,369 | 2,992 | 79,377 | 79,377 |
| 2023 IMPROVEMENTS | 250,753 | 10,181 | 240,572 | 240,572 |
| 3701 2023 IMPROVEMENTS | 571,096 | 20,744 | 550,352 | 550,352 |
| 2024 IMPROVEMENTW - BODEGA | 28,761 | 0 | 28,761 | 28,761 |
| 3701 2024 IMPROVEMENTS | 69,545 | 743 | 68,802 | 68,802 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING-3300 SAMUEL SHEPARD DRIVE | 172,560 | 46,271 | 126,289 | 126,289 |
| LAND | 25,450 | 0 | 25,450 | 25,450 |
| PROJECTION EQUIPMENT | 1,890 | 1,890 | 0 | 0 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 370,208 | 88,327 | 281,881 | 281,881 |
| 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 | 287,422 | 963,700 | 963,700 |
| 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 | 271,526 | 857,999 | 857,999 |
| 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 | 748 | 2,890 | 2,890 |
| LAND IMPROVEMENTS-3301 SAMUEL SHEPARD DRIVE | 850 | 0 | 850 | 850 |
| BUILDING ROOF-3300 SAMUEL SHEPARD DRIVE | 21,434 | 4,469 | 16,965 | 16,965 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 239,746 | 49,946 | 189,800 | 189,800 |
| FURNITURE AND FIXTURES 3224 LOCUST | 26,626 | 26,626 | 0 | 0 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 219,815 | 41,569 | 178,246 | 178,246 |
| FURNITURE AND FIXTURES | 3,500 | 3,500 | 0 | 0 |
| IMPROVEMENTS - BIG TOP | 121,269 | 22,152 | 99,117 | 99,117 |
| LAND-3401 WASH AVE BIG TOP | 1,001,612 | 0 | 1,001,612 | 1,001,612 |
| BUILDING-3610 GRANDEL SQUARE | 1,459,133 | 266,568 | 1,192,565 | 1,192,565 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 955,481 | 174,560 | 780,921 | 780,921 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 14,900 | 14,900 | 0 | 0 |
| IMPROVEMENTS-501 N GRAND | 1,420 | 284 | 1,136 | 1,136 |
| 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 | 47,281 | 194,519 | 194,519 |
| 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 | 2,796 | 2,863 | 2,863 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 114,053 | 18,519 | 95,534 | 95,534 |
| LAND IMPROVEMENTS - BIG TOP | 295,568 | 124,798 | 170,770 | 170,770 |
| FURNITURE AND FIXTURES-3610 GRANDEL | 3,431 | 3,103 | 328 | 328 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 21,456 | 3,483 | 17,973 | 17,973 |
| IMPROVEMENTS - N 13TH ST | 4,200 | 666 | 3,534 | 3,534 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 2,250 | 367 | 1,883 | 1,883 |
| EARTHWAYS HOUSE | 410,000 | 56,945 | 353,055 | 353,055 |
| EARTHWAYS HOUSE IMPROVEMENTS | 6,850 | 902 | 5,948 | 5,948 |
| FURNITURE AND FIXTURES | 2,057 | 1,641 | 416 | 416 |
| LAND IMPROVEMENTS - BIG TOP | 9,467 | 3,313 | 6,154 | 6,154 |
| IMPROVEMENTS-3610 GRANDEL SQUARE | 208,580 | 29,641 | 178,939 | 178,939 |
| 3301 WASHINGTON AVE BUILDING | 233,995 | 31,000 | 202,995 | 202,995 |
| 3301 WASHINGTON AVE LAND | 16,696 | 0 | 16,696 | 16,696 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 88,284 | 11,697 | 76,587 | 76,587 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 929,698 | 123,163 | 806,535 | 806,535 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 6,350 | 788 | 5,562 | 5,562 |
| 3310 SAMUEL SHEPARD DRIVE-IMPROVEMENTS | 188,250 | 21,319 | 166,931 | 166,931 |
| 3301 WASHINGTON AVE IMPROVEMENTS | 156,402 | 17,711 | 138,691 | 138,691 |
| LAND IMPROVEMENTS - BIG TOP | 143,538 | 39,871 | 103,667 | 103,667 |
| EARTHWAYS HOUSE IMPROVEMENTS | 131,955 | 14,942 | 117,013 | 117,013 |
| 501 N GRAND | 39,310 | 4,536 | 34,774 | 34,774 |
| BUILDING IMPROVEMENTS 3222-3228 LOCUST | 29,728 | 2,540 | 27,188 | 27,188 |
| FURNITURE AND FIXTURES 3224 LOCUST | 52,096 | 26,667 | 25,429 | 25,429 |
| IMPROVEMENTS - BIG TOP | 76,561 | 7,034 | 69,527 | 69,527 |
| EARTHWAYS HOUSE IMPROVEMENTS | 4,474 | 431 | 4,043 | 4,043 |
| EARTHWAYS HOUSE IMPROVEMENTS | 3,568 | 319 | 3,249 | 3,249 |
| LAND IMPROVEMENT - 3312 DELMAR | 1,580 | 376 | 1,204 | 1,204 |
| KAF ART COLLECTION | 122,100 | 0 | 122,100 | 122,100 |
| 2022 BIG TOP IMPROVEMENTS | 15,000 | 866 | 14,134 | 14,134 |
| 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 | 560 | 7,896 | 7,896 |
| 3200 SAMUEL SHEPARD - LAND | 8,333 | 0 | 8,333 | 8,333 |
| 3204 SAMUEL SHEPARD - BUILDING | 33,824 | 2,240 | 31,584 | 31,584 |
| 3204 SAMUEL SHEPARD - LAND | 33,333 | 0 | 33,333 | 33,333 |
| MATI SIGNAGE | 15,291 | 2,378 | 12,913 | 12,913 |
| MATI ENTRANCE | 54,433 | 8,468 | 45,965 | 45,965 |
| 15 IPADS WITH STANDS | 7,170 | 1,793 | 5,377 | 5,377 |
| KAF ART COLLECTION 2023 ADDITIONS | 4,752 | 0 | 4,752 | 4,752 |
| 2013 CHEVROLET TRUCK | 9,325 | 6,341 | 2,984 | 2,984 |
| KAF ART COLLECTION 2024 ADDITIONS | 11,600 | 0 | 11,600 | 11,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 76,683 | 0 | 50,280 | 26,403 |
| 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. | 3 |
|---|---|
| Lender's Name | KAF DELMAR INC |
| Lender's Title | |
| Original Amount of Loan | 1600000 |
| Balance Due | 1614137 |
| Date of Note | 2024-11 |
| Maturity Date | 2032-12 |
| Repayment Terms | QUARTERLY |
| Interest Rate | 7.500000000000 |
| Security Provided by Borrower | |
| 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 | US SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 499,900 |
| Balance Due | 489,617 |
| 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. | 3 |
|---|---|
| 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 | 462,023 |
| 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. | 4 |
|---|---|
| Lender's Name | SIMMONS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,440,000 |
| Balance Due | 1,344,522 |
| 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. | 5 |
|---|---|
| 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 |
| Item No. | 6 |
|---|---|
| Lender's Name | BROTHERS LAZAROFF LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 650,000 |
| Balance Due | 650,000 |
| Date of Note | 2024-02 |
| Maturity Date | 2026-12 |
| Repayment Terms | |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | KAF DELMAR INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,600,000 |
| Balance Due | 1,614,137 |
| Date of Note | 2024-11 |
| Maturity Date | 2032-12 |
| Repayment Terms | QUARTERLY |
| Interest Rate | 7.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | CATALYTIC HOLDINGS LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 1,000,000 |
| Date of Note | 2024-08 |
| Maturity Date | |
| Repayment Terms | MONTHLY |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | LANDMARKS ASSOCIATION OF ST LOUIS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | 2024-01 |
| Maturity Date | 2029-01 |
| Repayment Terms | INTEREST MONTHLY PAYMENTS, FINAL PAYMENT INCLUDES PRINCIPAL LUMP SUM |
| Interest Rate | 5.300000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | RIO VISTA FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,490,975 |
| Date of Note | 2024-10 |
| Maturity Date | 2031-10 |
| Repayment Terms | MONTHLY |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | ADVANCE CHARITABLE MISSION |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | BUSEY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 350,000 |
| Balance Due | 350,000 |
| Date of Note | 2024-03 |
| Maturity Date | 2026-03 |
| Repayment Terms | INTEREST MONTHLY PAYMENTS, FINAL PAYMENT INCLUDES PRINCIPAL LUMP SUM |
| Interest Rate | 8.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | LINE OF CREDIT |
| 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 | 746,590 | 705,775 | 705,775 |
| 3214-3225 OLIVE ST/THE KEY - NOT YET PLACED IN SERVICE | 0 | 809,194 | 809,194 |
| OLIVE CATALYTIC DISBURSEMENT HOLDING ACCOUNT | 0 | 1,000,000 | 1,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 63,328 | 0 | 41,523 | 21,805 |
| ART RENTAL EXPENSE | 60,528 | 0 | 39,687 | 20,841 |
| ARTIST/PROGRAM FEES | 1,078,323 | 0 | 621,532 | 456,791 |
| ARTIST-MUSIC | 245,305 | 0 | 67,767 | 177,538 |
| AUDIO VISUAL EXPENSE | 17,998 | 0 | 11,801 | 6,197 |
| BANK AND MERCHANT FEES | 28,571 | 0 | 18,733 | 9,838 |
| CLEANING SERVICES | 339,399 | 0 | 222,538 | 116,861 |
| COMMUNITY ENGAGEMENT | 1,019 | 0 | 668 | 351 |
| DUES AND SUBSCRIPTIONS | 20,206 | 0 | 13,249 | 6,957 |
| ENTERTAINMENT | 800 | 0 | 0 | 0 |
| INSURANCE | 201,923 | 78,411 | 159,395 | 42,527 |
| IT/WEBSITE | 11,591 | 0 | 7,600 | 3,991 |
| MAINTENANCE | 218,586 | 0 | 143,323 | 75,263 |
| MARKETING | 275,880 | 0 | 76,214 | 199,666 |
| OFFICE EXPENSE | 6,294 | 0 | 4,127 | 2,167 |
| PAYROLL PROCESSING FEES | 9,335 | 0 | 6,121 | 3,214 |
| PENALTIES | 197 | 0 | 0 | 0 |
| PRODUCTION/LOGISTICS | 490,726 | 0 | 135,566 | 355,160 |
| PROFESSIONAL DEVELOPMENT | 1,731 | 0 | 1,135 | 596 |
| RENT EXPENSE | 44,058 | 0 | 28,888 | 15,170 |
| REPAIRS | 141,830 | 0 | 92,995 | 48,835 |
| SECURITY AND SAFETY | 268,477 | 0 | 176,035 | 92,442 |
| STATIONERY & PRINTING | 8,058 | 0 | 5,284 | 2,774 |
| TAXES AND LICENSES | 27,472 | 0 | 18,013 | 9,459 |
| TELEPHONE/INTERNET | 30,604 | 0 | 20,067 | 10,537 |
| CLEANING SERVICES | 32,849 | 32,849 | 32,849 | 0 |
| TELEPHONE/INTERNET | 0 | 0 | 0 | 0 |
| EVENT EXPENSE | 100,068 | 100,068 | 100,068 | 0 |
| EVENT EXPENSE | 186 | 186 | 186 | 0 |
| EVENT EXPENSE | 32,881 | 32,881 | 32,881 | 0 |
| EVENT EXPENSE | 40,500 | 40,500 | 40,500 | 0 |
| EVENT EXPENSE | 614 | 614 | 614 | 0 |
| EVENT EXPENSE | 2,997 | 2,997 | 2,997 | 0 |
| AMORTIZATION | 2,546 | 2,546 | 2,546 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TICKETING REVENUE | 368,190 | 368,190 | |
| NON INVESTMENT RENTAL INCOME | 751,863 | 751,863 | |
| SPONSORSHIP INCOME | 428,084 | 428,084 | |
| MERCHANDISE INCOME | 11,262 | 11,262 | |
| OTHER INCOME | 1,745 | 1,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MO-2ENT PAYABLE | 2,000 | 0 |
| UNDEPOSITED FUNDS | 0 | 4,369 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 76,401 | 0 | 50,095 | 26,306 |
| PROFESSIONAL FEES | 337,574 | 0 | 221,341 | 116,233 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 33,216 | 33,216 | 33,216 | 0 |
| REAL ESTATE TAX | 31,324 | 31,324 | 31,324 | 0 |
| REAL ESTATE TAX | 9,439 | 9,439 | 9,439 | 0 |
| REAL ESTATE TAX | 2,473 | 2,473 | 2,473 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 3333 WASHINGTON INC |
3224 LOCUST ST STE 401 SAINT LOUIS,MO63103 |
85-1392710 | RENTAL PAYMENTS TO CONTROLLED ORGANIZATION | 104,417 |
| KAF DELMAR INC |
3224 LOCUST ST STE 401 SAINT LOUIS,MO63103 |
33-2078190 | N/A IN 2024 | 0 |
| Total | 104,417 | |||