| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation | 1,935 | 0 | 1,935 | 1,935 |
| 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 | 30 | SL | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 78,500 | SL | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 4,527 | SL | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,178 | SL | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 623 | SL | 39.0000 | 65 | |||
| Landscaping | 2005-09-11 | 3,054 | 1,805 | 150DB | 15.0000 | 125 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 1,609 | SL | 39.0000 | 221 | |||
| Solar film for front skyl | 2007-06-08 | 1,536 | 1,361 | 200DB | 7.0000 | 21 | |||
| Solar film for back skyl | 2007-07-18 | 864 | 765 | 200DB | 7.0000 | 17 | |||
| Track lights | 2007-11-27 | 2,585 | 2,291 | 200DB | 7.0000 | 77 | |||
| Middle room improv | 2008-06-30 | 16,782 | 2,384 | SL | 39.0000 | 430 | |||
| phone system | 2010-09-22 | 3,410 | 2,345 | 200DB | 7.0000 | 304 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 1,090 | SL | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 140 | SL | 39.5000 | 105 | |||
| security system upgrade | 2012-08-31 | 786 | 149 | SL | 7.0000 | 112 | |||
| New toilets | 2012-10-10 | 224 | 40 | SL | 7.0000 | 32 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 603,094 | |||
| Miscellaneous | 550,311 | 380,384 | 169,927 |
| Item No. | 1 |
|---|---|
| Lender's Name | UNION BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| 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 | 2,022,243 | 2,056,900 | 3,380,515 |
| Present Value of Anticipated Future Pymt | 1,270,494 | 1,257,695 | 1,257,695 |
| Rounding | 2 | 1 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 12,003 | 10,803 | 12,003 | |
| Archiving Expenses | 5,403 | 5,403 | 5,403 | |
| Board/ Staff Other Costs | 1,204 | 1,204 | 1,204 | |
| Dues and memberships | 669 | 669 | 669 | |
| Insurance | 5,224 | 4,702 | 5,224 | |
| Investment fees | 1,100 | 1,100 | 1,100 | |
| Mailings & outreach | 4,703 | 4,703 | 4,703 | |
| Office expenses | 2,797 | 2,536 | 2,797 | |
| Telephone | 2,841 | 2,558 | 2,841 | |
| Travel | 59 | 59 | 59 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 57,740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities and other short term | 7,711 | 2,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 9,262 | 0 | 9,262 | 9,262 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 131,310 | 71,621 | 59,689 |
| Retail Sales | 5,983 | 3,721 | 2,262 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Tax | 56 | 56 | 56 | |
| Payroll taxes | 8,654 | 7,789 | 8,654 |