| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,895 | 2,620 | ||
| RENT INCOME | 5 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| MUSEUM NAME | 2003-03-01 | 18,974 | 18,682 | 15.0000 | 292 | 18,974 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LHI | 3,837 | ||||||||
| DIGITAL CAMERA, NIKON D40 SLR | 2008-12-01 | 549 | 549 | 200DB | 5.0000 | ||||
| PHOTO PRINTER, SHINKO CHC-S1245 | 2008-12-01 | 2,295 | 2,295 | 200DB | 5.0000 | ||||
| DARKROOM CORE EDITION, D83CPK5LR7P | 2008-12-01 | 495 | 495 | 200DB | 5.0000 | ||||
| DELL HARDWARE | 2012-12-01 | 2,905 | 2,905 | 200DB | 5.0000 | ||||
| DELL (SERVER & ANCILLARY EQUIPMENT/POS SYSTEM | 2013-01-15 | 3,657 | 3,657 | 200DB | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 9,901 | 9,901 | ||
| HVAC SYSTEM | ||||
| EQUIPMENT | ||||
| BUILDING IMPROVEMENTS | ||||
| LEASEHOLD IMPROVEMENTS | ||||
| INTANGIBLE ASSET | 18,974 | 18,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 100 | 90 |
| Item No. | 1 |
|---|---|
| Lender's Name | HICKMAN INVESTMENTS LTD |
| Lender's Title | |
| Relationship to Insider | OWNED BY FOUNDATION MANAGERS |
| Original Amount of Loan | |
| Balance Due | 56,112 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | HICKMAN PROPERTIES INC |
| Lender's Title | |
| Relationship to Insider | OWNED BY FOUNDATION MANAGERS |
| Original Amount of Loan | |
| Balance Due | 300,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TITLE COMPANY ESCROW | 500,000 | 500,000 | |
| SECURITY DEPOSIT | 5,840 | 5,840 | |
| BUILDING ACQUISITION COSTS | 36,605 | 36,605 | |
| CONSTRUCTION IN PROGRESS | 258,216 | 258,216 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT INCOME | ||||
| CREDIT CARD PROCESSING | 17 | |||
| MISCELLANEOUS EXPENSE | 2 | |||
| SECURITY MONITORING | 5 | |||
| DUES & SUBSCRIPTIONS | 2 | |||
| UTILITIES | 27 | |||
| SPECIAL EVENT EXPENSE | 1 | |||
| INSURANCE EXPENSE | 31 | |||
| JANITORIAL EXPENSES | 4 | |||
| DISPLAYS & EXHIBITS | 3 | |||
| OFFICE EXPENSE | 14 | |||
| COPIER LEASE | 4 | |||
| POSTAGE | 3 | |||
| REPAIRS & MAINTENANCE | 8 | |||
| ADVERTISING | 21 | |||
| TELEPHONE | 7 | |||
| MEALS & ENTERTAINMENT | 2 | |||
| VEHICLE EXPENSE | 15 | |||
| EMPLOYEE BENEFITS | 44 | |||
| COMPENSATION | 109 | |||
| SALARIES & WAGES | 158 | |||
| PAYROLL FEES | 26 | |||
| SIGNAGE - BUILDING | 7 | |||
| EXPENSES | ||||
| CREDIT CARD PROCESSING | 9,409 | 8,517 | ||
| SECURITY MONITORING | 2,971 | 2,689 | ||
| INDUCTION EXPENSE | 26,678 | 26,678 | ||
| DUES & SUBSCRIPTIONS | 928 | 840 | ||
| UTILITIES | 14,826 | 13,421 | ||
| SPECIAL EVENT EXPENSE | 624 | 565 | ||
| INSURANCE EXPENSE | 16,992 | 15,382 | ||
| JANITORIAL EXPENSES | 2,127 | 1,926 | ||
| DISPLAYS & EXHIBITS | 1,828 | 1,654 | ||
| OFFICE EXPENSE | 7,483 | 6,774 | ||
| SUPPLIES - PHOTO PARLOR | 5,278 | |||
| COPIER LEASE | 1,970 | 1,784 | ||
| POSTAGE | 1,449 | 1,312 | ||
| REPAIRS & MAINTENANCE | 4,525 | 4,096 | ||
| ADVERTISING | 11,824 | 10,703 | ||
| TELEPHONE | 3,707 | 3,356 | ||
| EMAIL MAINTENANCE | 290 | 262 | ||
| MEALS & ENTERTAINMENT | 1,216 | 1,101 | ||
| VEHICLE EXPENSE | 8,199 | 7,422 | ||
| PAYROLL FEES | 14,105 | 12,769 | ||
| SIGNAGE - BUILDING | 3,890 | 3,521 | ||
| SPONSORSHIPS | 665 | 665 | ||
| CAMPAIGN | 162,210 | 162,210 | ||
| ABANDONED ASSETS | 238,052 | 238,052 | ||
| MISCELLANEOUS EXPENSE | 1,121 | 1,015 | ||
| GIFT SHOP EXPENSES | 939 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION REVENUE | 106,792 | ||
| INDUCTION CEREMONY INCOME | 110,825 | ||
| CAMPAIGN INCOME | 602,584 | ||
| OTHER MISCELLANEOUS INCOME | 1,268 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 456 | 860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 4,360 | 4,360 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP;PHOTO PARL | 91,950 | 20,884 | 71,066 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 838 | 777 | ||
| RENT INCOME | 22 |