| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting | 34,475 | 17,237 | 17,237 | 17,238 |
| Contractor | Explanation |
|---|---|
| flaherty & crumrine | |
| Grayson & Associates PC | |
| PCI CREATIVE SERVICES |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| improvements | 1999-04-01 | 11,836 | 8,584 | 69 | 5.00 % | 592 | |||
| gates | 1999-04-01 | 38,665 | 28,029 | 69 | 5.00 % | 1,933 | |||
| shrubberies, landscaping | 1999-04-01 | 25,107 | 18,198 | 69 | 5.00 % | 1,255 | |||
| john st wall | 1999-04-01 | 20,901 | 15,153 | 69 | 5.00 % | 1,045 | |||
| waterfall | 1999-04-01 | 6,999 | 5,075 | 69 | 5.00 % | 350 | |||
| property improvements | 2000-04-01 | 1,759 | 1,188 | 69 | 5.00 % | 88 | |||
| gates | 2000-04-01 | 12,292 | 8,302 | 69 | 5.00 % | 615 | |||
| landscaping | 2000-04-01 | 61,855 | 41,755 | 69 | 5.00 % | 3,093 | |||
| john st wall | 2000-04-01 | 77,818 | 52,528 | 69 | 5.00 % | 3,891 | |||
| waterfall | 2000-04-01 | 17,940 | 12,110 | 69 | 5.00 % | 897 | |||
| john st wall | 2001-04-01 | 67,324 | 42,075 | 69 | 5.00 % | 3,366 | |||
| sunshields & window glaze | 2001-02-07 | 16,256 | 10,298 | 69 | 5.00 % | 813 | |||
| john st wall | 2002-04-01 | 19,938 | 11,465 | 69 | 5.00 % | 997 | |||
| waterfall | 2002-08-21 | 4,025 | 2,228 | 69 | 5.00 % | 201 | |||
| gallery lighting | 2002-09-04 | 25,734 | 14,264 | 69 | 5.00 % | 1,287 | |||
| carriage house | 2002-04-01 | 46,556 | 26,772 | 69 | 5.00 % | 2,328 | |||
| carriage house | 2002-04-01 | 22,411 | 12,891 | 69 | 5.00 % | 1,121 | |||
| john st wall | 2003-04-01 | 32,439 | 17,031 | 69 | 5.00 % | 1,622 | |||
| gallery improvements | 2003-04-01 | 41,310 | 21,693 | 69 | 5.00 % | 2,066 | |||
| property improvements | 2003-04-01 | 30,409 | 15,960 | 69 | 5.00 % | 1,520 | |||
| john st wall | 2004-04-01 | 28,806 | 13,680 | 69 | 5.00 % | 1,440 | |||
| Gallery Lighting | 2004-04-01 | 47,450 | 22,543 | 69 | 5.00 % | 2,373 | |||
| Bldg Impr. Gutters & Roof | 2004-03-17 | 10,846 | 5,149 | 69 | 5.00 % | 542 | |||
| Trellis Restoration | 2004-03-09 | 17,215 | 8,251 | 69 | 5.00 % | 861 | |||
| Bldg Impr. Kitchen | 2004-07-14 | 22,437 | 10,378 | 69 | 5.00 % | 1,122 | |||
| Wetlands Project | 2004-04-01 | 111,409 | 52,915 | 69 | 5.00 % | 5,570 | |||
| New drive gate | 2005-03-01 | 4,594 | 1,974 | 69 | 5.00 % | 230 | |||
| Gallery Lighting | 2005-04-01 | 245,821 | 104,474 | 69 | 5.00 % | 12,291 | |||
| Property Impr. Courtyard | 2004-12-21 | 13,426 | 5,871 | 69 | 5.00 % | 671 | |||
| Driveways | 2004-12-21 | 64,024 | 28,009 | 69 | 5.00 % | 3,201 | |||
| Stone walls/Pillars | 2004-12-21 | 77,515 | 33,915 | 69 | 5.00 % | 3,876 | |||
| Drainage & Sprinkler | 2005-09-30 | 11,789 | 4,712 | 69 | 5.00 % | 589 | |||
| Parking Area | 2004-12-21 | 52,109 | 22,794 | 69 | 5.00 % | 2,605 | |||
| Prprty Impr.-Wetlands | 2004-11-10 | 7,182 | 3,201 | 69 | 5.00 % | 359 | |||
| Bldg Impr.-Gallery Bldg | 2005-07-01 | 59,073 | 24,370 | 69 | 5.00 % | 2,954 | |||
| gallery imprvmnts-dimmers | 2006-09-26 | 7,000 | 2,450 | 69 | 5.00 % | 350 | |||
| Gallery Driveway | 2005-11-22 | 22,000 | 8,617 | 69 | 5.00 % | 1,100 | |||
| bldg. impr. drainline | 2005-10-04 | 3,900 | 1,560 | 69 | 5.00 % | 195 | |||
| bldg. impr. 117 John st | 2006-05-31 | 349,190 | 128,040 | 69 | 5.00 % | 17,460 | |||
| Building-117 John st | 2006-05-31 | 530,552 | 194,539 | 69 | 5.00 % | 26,528 | |||
| Gallery I Generator | 2007-05-09 | 36,619 | 33,566 | 58 | 7.14 % | 2,615 | |||
| Stihl Chain saw | 2007-01-08 | 547 | 527 | 58 | 7.14 % | 20 | |||
| Electroluc vacuum | 2007-01-12 | 1,699 | 1,640 | 58 | 7.14 % | 59 | |||
| new boiler | 2007-02-22 | 19,750 | 6,504 | 69 | 5.00 % | 988 | |||
| chipper | 2007-04-20 | 17,150 | 15,721 | 58 | 7.14 % | 1,225 | |||
| little giant pump | 2007-07-30 | 6,580 | 5,797 | 58 | 7.14 % | 470 | |||
| stone walls | 2007-03-01 | 63,735 | 20,981 | 69 | 5.00 % | 3,187 | |||
| gates - gallery II | 2007-03-01 | 65,959 | 21,712 | 69 | 5.00 % | 3,298 | |||
| office lighting | 2007-03-01 | 15,057 | 4,957 | 69 | 5.00 % | 753 | |||
| roof & gutters at gllry I | 2007-03-01 | 189,377 | 62,337 | 69 | 5.00 % | 9,469 | |||
| stone walkways | 2007-03-01 | 9,296 | 3,061 | 69 | 5.00 % | 465 | |||
| turftrack parking area | 2007-08-13 | 28,636 | 8,831 | 69 | 5.00 % | 1,432 | |||
| irrigation system | 2007-04-01 | 37,975 | 12,343 | 69 | 5.00 % | 1,899 | |||
| carriage house imprvmnts | 2007-04-01 | 13,871 | 4,511 | 69 | 5.00 % | 694 | |||
| stone walls | 2008-04-01 | 59,247 | 16,291 | 69 | 5.00 % | 2,962 | |||
| security system | 2008-09-11 | 240,432 | 61,112 | 69 | 5.00 % | 12,022 | |||
| air cnd. unit-117 john st | 2009-09-16 | 5,880 | 1,176 | 69 | 5.00 % | 294 | |||
| snow blower-sp575 | 2009-02-12 | 875 | 583 | 58 | 14.28 % | 125 | |||
| tractor-john deere | 2009-07-08 | 11,093 | 6,735 | 58 | 14.28 % | 1,584 | |||
| security camera | 2009-04-15 | 654 | 148 | 69 | 5.00 % | 33 | |||
| security system upgrade | 2009-09-16 | 23,269 | 4,652 | 69 | 5.00 % | 1,163 | |||
| washer/shades-carriage hs | 2009-09-16 | 2,162 | 1,236 | 58 | 14.28 % | 309 | |||
| carriage house grbge bins | 2008-10-06 | 921 | 660 | 58 | 14.28 % | 132 | |||
| appliances-carriage house | 2009-07-17 | 2,282 | 1,358 | 58 | 14.28 % | 326 | |||
| Painting carriage house | 2009-07-29 | 5,991 | 1,667 | 67 | 6.67 % | 400 | |||
| Renovations-Carriage hous | 2009-08-17 | 39,121 | 10,653 | 67 | 6.67 % | 2,609 | |||
| Landscaping-Carriage hous | 2008-10-06 | 3,845 | 1,280 | 67 | 6.67 % | 256 | |||
| Gallery office chair | 2007-10-18 | 975 | 823 | 58 | 14.29 % | 139 | |||
| garbage bin | 2008-02-12 | 459 | 374 | 58 | 14.29 % | 66 | |||
| shades | 2008-01-11 | 1,530 | 1,257 | 58 | 14.29 % | 219 | |||
| shed | 2008-05-15 | 375 | 292 | 58 | 14.29 % | 54 | |||
| stove | 2008-01-11 | 2,250 | 1,848 | 58 | 14.29 % | 322 | |||
| Tileing-Carriage House | 2009-09-16 | 4,054 | 1,080 | 67 | 6.67 % | 270 | |||
| security system | 2010-08-01 | 5,664 | 884 | 69 | 5.00 % | 283 | |||
| equipment | 2010-09-01 | 8,504 | 5,316 | 54 | 20.00 % | 1,701 | |||
| security system upgrade | 2011-02-01 | 19,075 | 2,385 | 69 | 5.00 % | 954 | |||
| furniture & fixtures | 2011-07-01 | 22,455 | 8,021 | 58 | 14.28 % | 3,207 | |||
| equipment | 2011-05-01 | 27,071 | 13,535 | 54 | 20.00 % | 5,414 | |||
| improvements | 2012-07-10 | 50,000 | 3,750 | 67 | 6.67 % | 3,335 | |||
| computer software | 2011-12-01 | 1,180 | 1,016 | 35 | 33.33 % | 146 | |||
| equipment | 2012-05-14 | 1,431 | 393 | 54 | 20.00 % | 286 | |||
| furniture & fixtures | 2012-02-01 | 38,321 | 8,898 | 58 | 14.28 % | 5,472 | |||
| office equipment | 2013-10-25 | 3,058 | 54 | 10.00 % | 306 | ||||
| office equipment | 2014-03-10 | 3,510 | 54 | 10.00 % | 351 | ||||
| computer software | 2013-11-18 | 1,300 | 35 | 16.67 % | 217 | ||||
| equipment | 2014-04-08 | 1,168 | 54 | 10.00 % | 117 | ||||
| furniture & fixtures | 2014-07-10 | 18,224 | 58 | 7.14 % | 1,301 | ||||
| automobile - dodge | 2014-06-03 | 26,250 | 56 | 10.00 % | 2,625 | ||||
| BUILDING - GALLERY II | 2013-10-01 | 9,758,377 | 87 | 2.46 % | 240,154 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| bonds - flaherty | 16,623,852 | 17,207,152 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| equities - btig | 5,813,237 | 2,636,713 |
| equities - imperial capital | 4,385,355 | 1,306,482 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| options - imperial capital | AT COST | 549,632 | 234,941 |
| american gold eagle coins | AT COST | 1,832,168 | 1,331,000 |
| Canadian securities - imperial capital | AT COST | 513,313 | 81,808 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 26,250 | 2,625 | 23,625 | 23,625 |
| Furniture and Fixtures | 491,426 | 270,649 | 220,777 | 220,777 |
| Machinery and Equipment | 272,210 | 236,437 | 35,773 | 35,773 |
| Buildings | 10,288,929 | 461,221 | 9,827,708 | 9,827,708 |
| Improvements | 2,386,414 | 1,150,771 | 1,235,643 | 1,235,643 |
| Land | 14,370,313 | 14,370,313 | 14,370,313 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal | 184,785 | 0 | 0 | 184,785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| artwork, capitalized costs | 34,221,592 | 35,025,796 | 35,025,796 |
| deposits - artwork & equipment | 129,500 | 129,500 | 129,500 |
| other prepaid | 3,104 | 3,104 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| computer support | 22,089 | 11,044 | 11,044 | 11,045 |
| Insurance | 86,176 | 86,176 | ||
| office expenses | 12,278 | 6,139 | 6,139 | 6,139 |
| program expenses | 106,351 | 106,351 | ||
| property management expenses | 127,438 | 127,438 | ||
| shipping and handling of art | 2,820 | 2,820 | ||
| utilities | 75,583 | 75,583 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| other professional fees | 82,766 | 82,766 | 82,766 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| excise tax | 50,000 | 50,000 | ||
| foreign tax withholding | 165 | 165 | 165 | |
| payroll taxes | 11,848 | 11,848 | ||
| property taxes | 194,627 | 194,627 |