| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PFK OCONNOR DAVIES, LLP | 34,509 | 6,902 | 27,607 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED SCHEDULE | 640,304 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SUBSIDIARY | FMV | 149,226 | 149,226 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED REPORT | 19,779,623 | 3,574,983 | 16,204,640 | 16,204,640 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PATTERSON BELKNAP WEBB TYLER LLP | 89,398 | 89,398 | ||
| POWLEY GIBSON, P.C. | 43,330 | 43,330 |
| Item No. | 1 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 474,600 |
| Balance Due | 474,600 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PAYROLL PROTECTION PROGRAM |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART COLLECTION | 32,778,628 | 33,297,709 | 33,297,709 |
| WORK IN PROCESS | 3,734,614 | 3,494,445 | 3,494,445 |
| DOCUMENTARY WORK | 232,192 | 232,192 | 232,192 |
| CHARGER PLATES | 67,206 | 70,319 | 70,319 |
| INTELLECTUAL PROPERTY- BOOKS | 355,755 | 237,170 | 237,170 |
| PREPAID EXPENSES- BOOKS | 103,236 | 102,911 | 102,911 |
| BOOKS INVENTORY | 625,869 | 676,947 | 676,947 |
| MERCHANDISE | 10,504 | 10,503 | 10,503 |
| CASTING DISPLAYS | 20,999 | 20,999 | 20,999 |
| SECURITY DEPOSIT | 1,970 | 1,970 | 1,970 |
| MINIATURES | 70,773 | 70,773 | 70,773 |
| PREPAID INSURANCE | 2,700 | 2,700 | |
| GOODWILL | 675,697 | 675,697 |
| Description | Amount |
|---|---|
| START-UP CASH GIVEN TO SUBSIDIARY | 200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT PROJECT COSTS- EXHIBITIONS | 67,453 | 67,453 | ||
| DIRECT PROJECT COSTS- OTHER | 332,846 | 332,846 | ||
| OFFICE SUPPLIES | 19,021 | 19,021 | ||
| INSURANCE | 136,370 | 136,370 | ||
| AUTO EXPENSE | 9,403 | 9,403 | ||
| SHIPPING STORAGE | 29,749 | 29,749 | ||
| ADVERTISING | 17,268 | 17,268 | ||
| SMALL TOOLS ART SUPPLIES | 88,035 | 88,035 | ||
| GIFTS | 40 | 40 | ||
| BANK CHARGES FEES | 1,239 | 1,239 | ||
| RENT | 15,629 | 15,629 | ||
| POSTAGE DELIVERY | 7,178 | 7,178 | ||
| BOOKS, DUES SUBSCRIPTIONS | 1,831 | 1,831 | ||
| WEBSITE, INTERNET COMPUTER NETWORK | 13,989 | 13,989 | ||
| EQUIPMENT RENTAL MAINTENANCE | 42,763 | 42,763 | ||
| LICENSES FEES | 2,915 | 2,915 | ||
| GARBAGE REMOVAL | 14,382 | 14,382 | ||
| GAS CYLINDER RNETAL | 5,036 | 5,036 | ||
| SANDBLASTER | 1,285 | 1,285 | ||
| AMORTIZATION | 193,662 | 193,662 | ||
| EDUCATION SEMINARS | 3,224 | 3,224 | ||
| FILING FEES | 263 | 263 | ||
| TELEPHONE | 18,189 | 11,456 | ||
| MISCELLANEOUS | 609 | 609 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXHIBITION INCOME | 231,654 | ||
| ARTISTIC SERVICE SREVENUE | 270,676 | ||
| TOURS | 500 | ||
| PUBLIC ENGAGEMENT | 6,906 | ||
| OTHER INCOME | 396 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 11,334 | 2,750 |
| SALES TAX PAYABLE | 2,200 | 2,283 |
| LEASE PAYABLE | 14,417 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 151,099 | 151,099 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SCULPTURE | 255,000 | 148,919 | 106,081 |
| BOOKS | 1,080 | 2,426 | -1,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 24,586 | 24,586 | ||
| CALIFORNIA OFFICE TAX | 110 | 110 |