| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Begin work on new gallery | 1996-06-01 | 53 | 28 | 91 | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 73,718 | 91 | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 4,143 | 91 | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,097 | 91 | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 558 | 91 | 39.0000 | 65 | |||
| Landscaping | 2005-09-11 | 3,054 | 1,666 | 93 | 15.0000 | 139 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 1,388 | 91 | 39.0000 | 221 | |||
| Solar film for front skyl | 2007-06-08 | 1,536 | 1,291 | 92 | 7.0000 | 70 | |||
| Solar film for back skyl | 2007-07-18 | 864 | 726 | 92 | 7.0000 | 39 | |||
| Track lights | 2007-11-27 | 2,585 | 2,174 | 92 | 7.0000 | 117 | |||
| Middle room improv | 2008-06-30 | 16,782 | 1,954 | 91 | 39.0000 | 430 | |||
| phone system | 2010-09-22 | 3,410 | 1,919 | 92 | 7.0000 | 426 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 567 | 91 | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 35 | 91 | 39.5000 | 105 | |||
| security system upgrade | 2012-08-31 | 786 | 37 | 91 | 7.0000 | 112 | |||
| New toilets | 2012-10-10 | 224 | 8 | 91 | 7.0000 | 32 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 550,311 | 373,103 | 177,208 | 601,290 |
| Item No. | 1 |
|---|---|
| Lender's Name | UNION BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 4000 |
| 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 |
|---|---|---|---|
| Paintings - Gallery collection | 2,053,043 | 2,022,243 | 3,370,404 |
| Present Value of Anticipated Future Pymt | 1,166,852 | 1,270,494 | 1,270,494 |
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 11,179 | 10,062 | 11,179 | |
| Annual Report Ad | 68 | 68 | 68 | |
| Archiving Expenses | 2,449 | 2,449 | 2,449 | |
| Awards / acknowledgements | 23 | 23 | 23 | |
| Bank fees | 243 | 243 | 243 | |
| Board meeting exp | 443 | 443 | 443 | |
| Board retreats | 5,050 | 5,050 | 5,050 | |
| Board/ Staff Other Costs | 676 | 676 | 676 | |
| Computer | 1,577 | 1,420 | 1,577 | |
| Copier | 301 | 301 | 301 | |
| Dues and memberships | 75 | 75 | 75 | |
| Gas / mileage reimbursement | 49 | 49 | 49 | |
| Insurance | 5,311 | 4,780 | 5,311 | |
| Investment fees | 1,100 | 1,100 | 1,100 | |
| Office expenses | 677 | 610 | 677 | |
| Office expenses | 836 | 836 | 836 | |
| Paypal | 50 | 50 | 50 | |
| Small equipment | 33 | 33 | 33 | |
| Telephone | 2,436 | 2,193 | 2,436 | |
| Website | 4,035 | 3,631 | 4,035 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 55,716 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities and other short term | 6,128 | 7,711 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 9,857 | 0 | 9,857 | 9,857 |
| Staffing support | 1,275 | 0 | 1,275 | 1,275 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 198,276 | 121,106 | 77,170 |
| Art book sales | 8,466 | 5,296 | 3,170 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Tax | 44 | 44 | ||
| Payroll taxes | 10,256 | 9,230 | 10,256 |