| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,575 | 0 | 0 | 1,575 |
| 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 | 42 | SL | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 107,192 | SL | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 6,831 | SL | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,664 | SL | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 1,013 | SL | 39.0000 | 65 | |||
| Landscaping | 2005-09-11 | 3,054 | 2,390 | 150DB | 15.0000 | 44 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 2,935 | SL | 39.0000 | 221 | |||
| Middle room improv | 2008-06-30 | 16,782 | 4,964 | SL | 39.0000 | 430 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 4,228 | SL | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 770 | SL | 39.5000 | 105 | |||
| New heating system | 2017-11-01 | 14,589 | 800 | SL | 39.5000 | 369 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 564,398 | 422,747 | 141,651 | 650,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Paintings - Gallery collection | 2,056,900 | 2,056,900 | 3,621,207 |
| Present Value of Anticipated Future Pymt | 1,654,812 | 1,703,861 | 1,703,861 |
| Rounding | 4 | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 11,067 | 6 | 11,061 | |
| Contracted services | 6,248 | 6,248 | ||
| Cost of Events | 384 | 384 | ||
| Dues and memberships | 782 | 782 | ||
| Financing cost | 150 | 150 | ||
| Insurance | 6,576 | 3 | 6,573 | |
| Mailings & outreach | 2,751 | 2,751 | ||
| Meals for meetings / openings | 507 | 507 | ||
| Office expenses | 3,874 | 2 | 3,872 | |
| Shipping | 37 | 37 | ||
| special projects | 5,122 | 5,122 | ||
| Telephone | 3,317 | 2 | 3,315 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Events and Gen'l Donation | 19,622 |
| Description | Amount |
|---|---|
| Increase to present value of anticipated future payments - d | 49,051 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 188,524 | 116,095 | 72,429 |
| 124 | 2 | 122 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll | 8,075 | 4 | 8,071 |