| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting | 19,550 | 9,775 | 9,775 | 9,775 |
| Contractor | Explanation |
|---|---|
| Gilbridge Tusa Last & Spellane LLC | |
| flaherty & crumrine |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| furniture & fixtures | 2012-02-01 | 38,321 | 58 | 8.93 % | 3,422 | ||||
| equipment | 2012-05-14 | 1,431 | 54 | 7.50 % | 107 | ||||
| computer software | 2011-12-01 | 1,180 | 34 | 58.33 % | 688 | ||||
| improvements | 2012-07-10 | 50,000 | 67 | 0.83 % | 415 | ||||
| equipment | 2011-05-01 | 27,071 | 2,707 | 54 | 20.00 % | 5,414 | |||
| furniture & fixtures | 2011-07-01 | 22,455 | 1,603 | 58 | 14.29 % | 3,209 | |||
| security system upgrade | 2011-02-01 | 19,075 | 477 | 69 | 5.00 % | 954 | |||
| software | 2010-05-13 | 372 | 171 | 35 | 33.34 % | 124 | |||
| equipment | 2010-09-01 | 8,504 | 1,914 | 54 | 20.00 % | 1,701 | |||
| security system | 2010-08-01 | 5,664 | 318 | 69 | 5.00 % | 283 | |||
| Tileing-Carriage House | 2009-09-16 | 4,054 | 540 | 67 | 6.67 % | 270 | |||
| 2 dell laptops | 2008-08-13 | 2,960 | 1,875 | 54 | 20.00 % | 592 | |||
| dell office computer | 2007-10-18 | 2,004 | 1,570 | 54 | 20.00 % | 401 | |||
| stove | 2008-01-11 | 2,250 | 1,205 | 58 | 14.29 % | 322 | |||
| shed | 2008-05-15 | 375 | 184 | 58 | 14.29 % | 54 | |||
| shades | 2008-01-11 | 1,530 | 820 | 58 | 14.29 % | 219 | |||
| garbage bin | 2008-02-12 | 459 | 242 | 58 | 14.29 % | 66 | |||
| Gallery office chair | 2007-10-18 | 975 | 545 | 58 | 14.29 % | 139 | |||
| computer workstation lind | 2007-01-24 | 1,750 | 1,633 | 54 | 10.00 % | 117 | |||
| computer workstation john | 2007-01-24 | 1,265 | 1,181 | 54 | 10.00 % | 84 | |||
| fax machine | 2006-01-17 | 1,484 | 1,201 | 58 | 14.29 % | 212 | |||
| copier | 2005-08-19 | 2,434 | 2,117 | 58 | 7.14 % | 174 | |||
| office chair | 2005-01-11 | 964 | 931 | 58 | 7.14 % | 33 | |||
| Landscaping-Carriage hous | 2008-10-06 | 3,845 | 768 | 67 | 6.67 % | 256 | |||
| Renovations-Carriage hous | 2009-08-17 | 39,121 | 5,435 | 67 | 6.67 % | 2,609 | |||
| Painting carriage house | 2009-07-29 | 5,991 | 867 | 67 | 6.67 % | 400 | |||
| appliances-carriage house | 2009-07-17 | 2,282 | 706 | 58 | 14.28 % | 326 | |||
| carriage house grbge bins | 2008-10-06 | 921 | 396 | 58 | 14.28 % | 132 | |||
| washer/shades-carriage hs | 2009-09-16 | 2,162 | 618 | 58 | 14.28 % | 309 | |||
| security system upgrade | 2009-09-16 | 23,269 | 2,326 | 69 | 5.00 % | 1,163 | |||
| security camera | 2009-04-15 | 654 | 82 | 69 | 5.00 % | 33 | |||
| tractor-john deere | 2009-07-08 | 11,093 | 3,566 | 58 | 14.28 % | 1,584 | |||
| snow blower-sp575 | 2009-02-12 | 875 | 333 | 58 | 14.28 % | 125 | |||
| air cnd. unit-117 john st | 2009-09-16 | 5,880 | 588 | 69 | 5.00 % | 294 | |||
| security system | 2008-09-11 | 240,432 | 37,068 | 69 | 5.00 % | 12,022 | |||
| stone walls | 2008-04-01 | 59,247 | 10,367 | 69 | 5.00 % | 2,962 | |||
| Wireless Microphone | 2008-02-12 | 1,406 | 1,030 | 54 | 20.00 % | 281 | |||
| Microwave-Gallery | 2007-12-11 | 445 | 341 | 54 | 20.00 % | 89 | |||
| Camera for gallery | 2007-12-11 | 930 | 713 | 54 | 20.00 % | 186 | |||
| carriage house imprvmnts | 2007-04-01 | 13,871 | 3,123 | 69 | 5.00 % | 694 | |||
| irrigation system | 2007-04-01 | 37,975 | 8,545 | 69 | 5.00 % | 1,899 | |||
| turftrack parking area | 2007-08-13 | 28,636 | 5,967 | 69 | 5.00 % | 1,432 | |||
| stone walkways | 2007-03-01 | 9,296 | 2,131 | 69 | 5.00 % | 465 | |||
| roof & gutters at gllry I | 2007-03-01 | 189,377 | 43,399 | 69 | 5.00 % | 9,469 | |||
| office lighting | 2007-03-01 | 15,057 | 3,451 | 69 | 5.00 % | 753 | |||
| gates - gallery II | 2007-03-01 | 65,959 | 15,116 | 69 | 5.00 % | 3,298 | |||
| stone walls | 2007-03-01 | 63,735 | 14,607 | 69 | 5.00 % | 3,187 | |||
| little giant pump | 2007-07-30 | 6,580 | 3,917 | 58 | 14.28 % | 940 | |||
| chipper | 2007-04-20 | 17,150 | 10,821 | 58 | 14.28 % | 2,449 | |||
| new boiler | 2007-02-22 | 19,750 | 4,528 | 69 | 5.00 % | 988 | |||
| camera | 2007-01-22 | 678 | 634 | 54 | 10.00 % | 44 | |||
| Electroluc vacuum | 2007-01-12 | 1,699 | 1,154 | 58 | 14.28 % | 243 | |||
| Stihl Chain saw | 2007-01-08 | 547 | 371 | 58 | 14.28 % | 78 | |||
| Gallery I Generator | 2007-05-09 | 36,619 | 23,104 | 58 | 14.28 % | 5,229 | |||
| Building-117 John st | 2006-05-31 | 530,552 | 141,483 | 69 | 5.00 % | 26,528 | |||
| bldg. impr. 117 John st | 2006-05-31 | 349,190 | 93,120 | 69 | 5.00 % | 17,460 | |||
| bldg. impr. drainline | 2005-10-04 | 3,900 | 1,170 | 69 | 5.00 % | 195 | |||
| Gallery Driveway | 2005-11-22 | 22,000 | 6,417 | 69 | 5.00 % | 1,100 | |||
| Cabinet doors | 2005-11-28 | 900 | 752 | 58 | 14.29 % | 129 | |||
| gallery imprvmnts-dimmers | 2006-09-26 | 7,000 | 1,750 | 69 | 5.00 % | 350 | |||
| fradan self propel blower | 2006-09-26 | 1,680 | 1,200 | 58 | 14.29 % | 240 | |||
| Ryan Lawnaire V Plus Hond | 2006-04-14 | 2,135 | 1,678 | 58 | 14.29 % | 305 | |||
| Panasonic Phn Systm 114 | 2006-09-26 | 7,209 | 5,149 | 58 | 14.29 % | 1,030 | |||
| Bobcat 48" Mower | 2006-06-06 | 3,300 | 2,513 | 58 | 14.29 % | 472 | |||
| Tiller Rear Tine FRC800 | 2006-06-06 | 1,497 | 1,141 | 58 | 14.29 % | 214 | |||
| Ballroom Black Chairs | 2005-10-21 | 3,000 | 2,537 | 58 | 14.29 % | 429 | |||
| Redmax Backpack EBZ8000 | 2006-04-13 | 585 | 462 | 58 | 14.29 % | 84 | |||
| Frntr & Fxtrs-117 John St | 2006-09-14 | 37,869 | 27,500 | 58 | 14.29 % | 5,411 | |||
| Chairs for events | 2006-03-03 | 1,772 | 1,413 | 58 | 14.29 % | 253 | |||
| Bldg Impr.-Gallery Bldg | 2005-07-01 | 59,073 | 18,462 | 69 | 5.00 % | 2,954 | |||
| Prprty Impr.-Wetlands | 2004-11-10 | 7,182 | 2,483 | 69 | 5.00 % | 359 | |||
| Benches | 2005-08-31 | 4,800 | 4,172 | 58 | 7.14 % | 343 | |||
| Parking Area | 2004-12-21 | 52,109 | 17,584 | 69 | 5.00 % | 2,605 | |||
| Drainage & Sprinkler | 2005-09-30 | 11,789 | 3,534 | 69 | 5.00 % | 589 | |||
| Stone walls/Pillars | 2004-12-21 | 77,515 | 26,163 | 69 | 5.00 % | 3,876 | |||
| Driveways | 2004-12-21 | 64,024 | 21,607 | 69 | 5.00 % | 3,201 | |||
| Property Impr. Courtyard | 2004-12-21 | 13,426 | 4,529 | 69 | 5.00 % | 671 | |||
| Gallery Lighting | 2005-04-01 | 245,821 | 79,892 | 69 | 5.00 % | 12,291 | |||
| New drive gate | 2005-03-01 | 4,594 | 1,514 | 69 | 5.00 % | 230 | |||
| Air Cond units | 2005-08-09 | 4,100 | 3,613 | 58 | 7.14 % | 293 | |||
| Slide Projector | 2005-05-10 | 635 | 584 | 58 | 7.14 % | 51 | |||
| Storage Tent | 2005-04-12 | 5,201 | 4,830 | 58 | 7.14 % | 371 | |||
| Oreck Vacuum | 2005-02-08 | 806 | 767 | 58 | 7.14 % | 39 | |||
| Wetlands Project | 2004-04-01 | 111,409 | 41,775 | 69 | 5.00 % | 5,570 | |||
| Bldg Impr. Kitchen | 2004-07-14 | 22,437 | 8,134 | 69 | 5.00 % | 1,122 | |||
| Trellis Restoration | 2004-03-09 | 17,215 | 6,529 | 69 | 5.00 % | 861 | |||
| Bldg Impr. Gutters & Roof | 2004-03-17 | 10,846 | 4,065 | 69 | 5.00 % | 542 | |||
| Gallery Lighting | 2004-04-01 | 47,450 | 17,797 | 69 | 5.00 % | 2,373 | |||
| john st wall | 2004-04-01 | 28,806 | 10,800 | 69 | 5.00 % | 1,440 | |||
| property improvements | 2003-04-01 | 30,409 | 12,920 | 69 | 5.00 % | 1,520 | |||
| gallery improvements | 2003-04-01 | 41,310 | 17,561 | 69 | 5.00 % | 2,066 | |||
| john st wall | 2003-04-01 | 32,439 | 13,787 | 69 | 5.00 % | 1,622 | |||
| carriage house | 2002-04-01 | 22,411 | 10,649 | 69 | 5.00 % | 1,121 | |||
| carriage house | 2002-04-01 | 46,556 | 22,116 | 69 | 5.00 % | 2,328 | |||
| gallery lighting | 2002-09-04 | 25,734 | 11,690 | 69 | 5.00 % | 1,287 | |||
| waterfall | 2002-08-21 | 4,025 | 1,826 | 69 | 5.00 % | 201 | |||
| john st wall | 2002-04-01 | 19,938 | 9,471 | 69 | 5.00 % | 997 | |||
| sunshields & window glaze | 2001-02-07 | 16,256 | 8,672 | 69 | 5.00 % | 813 | |||
| john st wall | 2001-04-01 | 67,324 | 35,343 | 69 | 5.00 % | 3,366 | |||
| waterfall | 2000-04-01 | 17,940 | 10,316 | 69 | 5.00 % | 897 | |||
| john st wall | 2000-04-01 | 77,818 | 44,746 | 69 | 5.00 % | 3,891 | |||
| landscaping | 2000-04-01 | 61,855 | 35,569 | 69 | 5.00 % | 3,093 | |||
| gates | 2000-04-01 | 12,292 | 7,072 | 69 | 5.00 % | 615 | |||
| property improvements | 2000-04-01 | 1,759 | 1,012 | 69 | 5.00 % | 88 | |||
| waterfall | 1999-04-01 | 6,999 | 4,375 | 69 | 5.00 % | 350 | |||
| john st wall | 1999-04-01 | 20,901 | 13,063 | 69 | 5.00 % | 1,045 | |||
| shrubberies, landscaping | 1999-04-01 | 25,107 | 15,688 | 69 | 5.00 % | 1,255 | |||
| gates | 1999-04-01 | 38,665 | 24,163 | 69 | 5.00 % | 1,933 | |||
| improvements | 1999-04-01 | 11,836 | 7,400 | 69 | 5.00 % | 592 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| bonds - flaherty | 26,791,900 | 29,092,097 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| equities - imperial capital | 13,897,086 | 8,420,581 |
| equities - btig | 11,216,500 | 8,584,589 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| american gold eagle coins | AT COST | 1,832,168 | 1,863,697 |
| options - imperial capital | AT COST | 4,268,601 | 3,427,190 |
| options - btig | AT COST | 2,226,637 | 1,655,150 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 14,370,313 | 14,370,313 | 14,370,313 | |
| Improvements | 2,386,414 | 915,581 | 1,470,833 | 1,470,833 |
| Buildings | 530,552 | 168,011 | 362,541 | 362,541 |
| Machinery and Equipment | 263,174 | 199,063 | 64,111 | 64,111 |
| Furniture and Fixtures | 473,202 | 216,476 | 256,726 | 256,726 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal | 269,820 | 0 | 0 | 269,820 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| gallery ii - construction | 8,384,218 | 9,758,377 | 9,758,377 |
| deposits - artwork & equipment | 129,500 | 129,500 | 129,500 |
| artwork, capitalized costs | 29,834,438 | 32,691,895 | 32,691,895 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| utilities | 73,469 | 73,469 | ||
| shipping and handling of art | 3,294 | 3,294 | ||
| Rental Expenses | 2,993 | 2,993 | ||
| rental expenses | 2,993 | |||
| property management expenses | 310,852 | 310,852 | ||
| program expenses | 52,805 | 52,805 | ||
| office expenses | 41,633 | 20,817 | 20,817 | 20,816 |
| Insurance | 79,787 | 79,787 | ||
| grant expenses | 12,000 | 12,000 | ||
| computer support | 379 | 188 | 188 | 187 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Other Liabilities | 9,500 | 2,430 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| other professional fees | 139,918 | 139,918 | 139,918 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| property taxes | 234,441 | 234,441 | ||
| payroll taxes | 7,520 | 7,520 |