| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,600 | 0 | 1,600 | 1,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| New toilets | 2012-10-10 | 224 | 91 | 7.0000 | 8 | ||||
| security system upgrade | 2012-08-31 | 786 | 91 | 7.0000 | 37 | ||||
| Heat pump ugrades | 2012-08-31 | 4,139 | 91 | 39.5000 | 35 | ||||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 44 | 91 | 39.5000 | 523 | |||
| phone system | 2010-09-22 | 3,410 | 1,322 | 92 | 7.0000 | 597 | |||
| Middle room improv | 2008-06-30 | 16,782 | 1,524 | 91 | 39.0000 | 430 | |||
| Track lights | 2007-11-27 | 2,585 | 2,009 | 92 | 7.0000 | 165 | |||
| Solar film for back skyl | 2007-07-18 | 864 | 671 | 92 | 7.0000 | 55 | |||
| Solar film for front skyl | 2007-06-08 | 1,536 | 1,193 | 92 | 7.0000 | 98 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 1,167 | 91 | 39.0000 | 221 | |||
| Landscaping | 2005-09-11 | 3,054 | 1,512 | 93 | 15.0000 | 154 | |||
| New Sign | 2005-06-10 | 2,483 | 2,245 | 92 | 7.0000 | 28 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 493 | 91 | 39.0000 | 65 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,016 | 91 | 39.0000 | 81 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 3,759 | 91 | 39.0000 | 384 | |||
| New wing | 1997-08-10 | 191,268 | 68,936 | 91 | 40.0000 | 4,782 | |||
| Begin work on new gallery | 1996-06-01 | 53 | 26 | 91 | 31.5000 | 2 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 550,311 | 365,575 | 184,736 | 599,492 |
| Item No. | 1 |
|---|---|
| Lender's Name | UNION BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 60000 |
| Date of Note | 2009-12 |
| Maturity Date | 2012-12 |
| Repayment Terms | MONTHLY PAYMENTS OF INTEREST |
| Interest Rate | 3.2500 |
| Security Provided by Borrower | BUSINESS EQUIPMENT |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Present Value of Anticipated Future Pymt | 1,103,040 | 1,166,852 | 1,166,852 |
| Paintings - Gallery collection | 2,053,043 | 2,053,043 | 3,038,123 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 2,853 | 2,568 | 2,568 | |
| Small equipment | 100 | 100 | 100 | |
| Publications | 38 | 38 | 38 | |
| Office expenses | 4,134 | 3,721 | 3,721 | |
| Investment fees | 1,100 | 1,100 | 1,100 | |
| Insurance | 5,147 | 4,632 | 4,632 | |
| Gas / mileage reimbursement | 146 | 146 | 146 | |
| Dues and memberships | 75 | 75 | 75 | |
| Contracted Services | 16,959 | 16,959 | 16,959 | |
| Board/ Staff Other Costs | 1,410 | 1,410 | 1,410 | |
| Bi Annual Report Fee | 15 | 15 | 15 | |
| Archiving Expenses | 64 | 64 | 64 | |
| Advertising and promotion | 13,183 | 11,865 | 11,865 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 52,948 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities and other short term | 4,435 | 6,128 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL ITEMS | 20,413 | 15,282 | 5,131 |
| Painting sales | 110,990 | 83,272 | 27,718 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 10,101 | 9,091 | 9,091 | |
| Federal Excise Tax | 25 | 25 | 25 |