| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,590 | 0 | 500 | 3,090 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (RECEIVED 12/24/03) | 2004-01-01 | 224,000 | L | 0 | 0 | 0 | |||
| BUILDING (RECEIVED 12/24/03) | 2004-01-01 | 1,096,000 | 307,962 | SL | 39.000000000000 | 28,103 | 0 | 28,103 | |
| DISPLAY CABINETS | 2004-07-01 | 208,744 | 208,744 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2004-06-30 | 2,162 | 580 | SL | 39.000000000000 | 55 | 0 | 55 | |
| COMPUTER | 2004-07-03 | 1,191 | 1,191 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2005-07-01 | 1,168 | 1,168 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COUNCIL ROOM | 2005-07-01 | 129,868 | 31,496 | SL | 39.000000000000 | 3,330 | 0 | 3,330 | |
| 80 FOLDING CHAIRS | 2006-02-23 | 1,599 | 1,599 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PRESARIO COMPUTER | 2006-05-12 | 580 | 580 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LIGHTING | 2006-11-27 | 24,409 | 5,086 | SL | 39.000000000000 | 626 | 0 | 626 | |
| BOILER | 2006-12-31 | 13,284 | 2,742 | SL | 39.000000000000 | 341 | 0 | 341 | |
| MISC EQUIPMENT | 2006-04-30 | 320 | 320 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TABLES AND RACKS | 2006-05-30 | 2,031 | 2,031 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MP3 MUSIC PLAYER | 2006-11-02 | 80 | 80 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2011-03-01 | 1,120 | 784 | SL | 5.000000000000 | 224 | 0 | 224 | |
| GIFT SHOP REMODEL | 2008-10-31 | 5,694 | 906 | SL | 39.000000000000 | 146 | 0 | 146 | |
| BATHROOM REMODEL | 2008-10-31 | 4,560 | 726 | SL | 39.000000000000 | 117 | 0 | 117 | |
| COMPUTER EQUIPMENT | 2013-04-23 | 405 | 122 | SL | 5.000000000000 | 81 | 0 | 81 | |
| SECURITY SYSTEM | 2015-06-17 | 16,950 | SL | 10.000000000000 | 848 | 0 | 848 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WASHINGTON FEDERAL STOCK | 57,788 | 57,788 |
| IMS STRATEGIC FUND | 9,376 | 9,376 |
| IMS DIVIDEND GROWTH FUND | 15,958 | 15,958 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (RECEIVED 12/24/03) | 224,000 | 0 | 224,000 | |
| BUILDING (RECEIVED 12/24/03) | 1,096,000 | 336,065 | 759,935 | |
| DISPLAY CABINETS | 208,744 | 208,744 | 0 | |
| IMPROVEMENTS | 2,162 | 635 | 1,527 | |
| COMPUTER | 1,191 | 1,191 | 0 | |
| COMPUTER | 1,168 | 1,168 | 0 | |
| COUNCIL ROOM | 129,868 | 34,826 | 95,042 | |
| 80 FOLDING CHAIRS | 1,599 | 1,599 | 0 | |
| PRESARIO COMPUTER | 580 | 580 | 0 | |
| LIGHTING | 24,409 | 5,712 | 18,697 | |
| BOILER | 13,284 | 3,083 | 10,201 | |
| MISC EQUIPMENT | 320 | 320 | 0 | |
| TABLES AND RACKS | 2,031 | 2,031 | 0 | |
| MP3 MUSIC PLAYER | 80 | 80 | 0 | |
| COMPUTER | 1,120 | 1,008 | 112 | |
| GIFT SHOP REMODEL | 5,694 | 1,052 | 4,642 | |
| BATHROOM REMODEL | 4,560 | 843 | 3,717 | |
| COMPUTER EQUIPMENT | 405 | 203 | 202 | |
| SECURITY SYSTEM | 16,950 | 848 | 16,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 1,988 | 0 | 0 | 1,988 |
| Item No. | 1 |
|---|---|
| Lender's Name | WASHINGTON FEDERAL |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 178,276 |
| Date of Note | |
| Maturity Date | 2020-01 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | GENERAL ASSETS |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUSEUM "COLLECTION" - FAVELL | 2,625,409 | 2,625,409 | 2,625,409 |
| MUSEUM "COLLECTION" - WENDT | 1,689,909 | 1,673,909 | 1,673,909 |
| ENDOWMENT FUND-KCF | 10,055 | 22,992 | 22,992 |
| PAINTING-COLLECTABLE | 15,000 | 15,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ADJUSTMENT-INVESTMENTS | 18,488 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 873 | 0 | 0 | 873 |
| BANK SERVICE CHARGES | 3,037 | 0 | 0 | 3,037 |
| COMMISSIONS | 8,728 | 0 | 8,728 | 0 |
| OFFICE EXPENSE | 3,255 | 0 | 0 | 3,255 |
| FUND RAISING EXPENSES | 41,331 | 0 | 0 | 41,331 |
| MISC EXPENSES | 507 | 0 | 0 | 507 |
| PROGRAM & EXHIBIT EXPENSE | 23,723 | 0 | 0 | 23,723 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MUSEUM ADMISSION | 18,058 | 18,058 | |
| CONSIGNMENT COMMISSIONS | 15,926 | 15,926 | |
| MISCELLANEOUS INCOME | 3,749 | 3,749 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 75,871 | 75,871 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE-COST OF GOODS SOLD | 2,176 |
| KLAMATH COMMUNITY FUND ENDOWMENT FUND | 5,522 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT HIRE | 12,000 | 0 | 200 | 11,800 |
| INVESTMENT EXPENSES | 305 | 305 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CT-12 FILING | 79 | 0 | 0 | 79 |
| FILING FEES | 50 | 0 | 0 | 50 |
| OREGON EXCISE TAX | 150 | 0 | 150 | 0 |
| PAYROLL TAX EXPENSE | 3,607 | 0 | 2,886 | 721 |
| FEDERAL INCOME TAX | 450 | 0 | 0 | 0 |