| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX | 34,130 | 1,707 | 3,355 | 30,776 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| CONTRIBUTION RECONCILIATION, PT 1, LINE 1 & SCH B | 990PF, PART 1, LINE 1 | CONTRIBUTIONS, GIFTS AND GRANTS RECEIVED ON PART 1, LINE 1 AND SCHEDULE B REFLECT 2021 ACCRUAL CONTRIBUTIONS WITHOUT REGARD TO THE DISCOUNT OF -$14,636,455. THE DISCOUNT IS REFLECTED ON PART 1, LINE 11. DONATIONS RECEIVED IN 2021 (CASH BASIS) WERE $22,696,746. |
| FORM 990PF, PART VII-B, LINE 1A(3) AND 1A(4) | STATEMENTS REGARDING ACTIVITIES FOR WHICH FORM 4720 MAY BE REQUIREDPART VII-B, LINE 1A(3)THERE ARE DISQUALIFIED PERSONS WHO FURNISH THE FOUNDATION WITH IN-KIND SERVICES AND USE OF FACILITIES IN ORDER TO GOVERN THE FOUNDATION'S CHARITABLE ACTIVITIES. THE SERVICES AND USE OF THE FACILITY ARE PROVIDED FREE OF CHARGE. THESE ACTIVITIES ARE NOT AN ACT OF SELF-DEALING AS CODIFIED IN IRC SECTION 4941(D)(2)(C).KELLY BEREN'S COMPENSATION IS PART OF THE FEES CHARGED BY FAMILY OFFICE FINANCIAL SERVICES, LLC (FOFS). THE FEES CHARGED BY FOFS ARE BASED ON AN ALLOCATION OF TIME THAT KELLY DEVOTES TO THE BROAD. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 163,761,767 | 26,464,756 | 137,297,011 | 137,297,011 |
| FURNITURE AND FIXTURES | 966,381 | 879,543 | 86,838 | 86,838 |
| COMPUTERS AND EQUIPMENT | 1,082,105 | 544,273 | 537,832 | 537,832 |
| SOFTWARE | 201,366 | 200,115 | 1,251 | 1,251 |
| CONSTRUCTION IN PROGRESS | 1,298,122 | 0 | 1,298,122 | 1,298,122 |
| LAND | 13,195,753 | 0 | 13,195,753 | 13,195,753 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 121,836 | 0 | 0 | 121,836 |
| Item No. | 1 |
|---|---|
| Lender's Name | THE CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 150,000,000 |
| Balance Due | 0 |
| Date of Note | 2011-07 |
| Maturity Date | 2021-06 |
| Repayment Terms | 10 YR @ 5%, PAYABLE SEMI-ANNUALLY, EFF YLD 3.1% |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | SECURITY INTEREST IN $211,000,000 OF GROSS CONTRIBUTIONS RECEIVABLE |
| Purpose of Loan | DESIGN, DEVELOPMENT AND CONSTRUCTION OF MUSEUM PROJECT |
| Description of Lender Consideration | TAX EXEMPT BOND PROCEEDS |
| Consideration FMV | 173681000 |
| Item No. | 2 |
|---|---|
| Lender's Name | THE CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 150,000,000 |
| Balance Due | 146,236,529 |
| Date of Note | 2021-05 |
| Maturity Date | 2031-06 |
| Repayment Terms | 10 YR @ 5%, PAYABLE SEMI-ANNUALLY, EFF YLD 0.903% |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | SECURITY INTEREST IN $161,000,000 OF GROSS CONTRIBUTIONS RECEIVABLE |
| Purpose of Loan | DESIGN, DEVELOPMENT AND CONSTRUCTION OF MUSEUM PROJECT |
| Description of Lender Consideration | TAX EXEMPT BOND PROCEEDS |
| Consideration FMV | 150893049 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENT | 1,862,876 | 1,862,876 | 1,862,876 |
| DEFERRED TAX ASSET | 30,006 | 0 | 0 |
| BOND ISSUANCE COSTS | 264,699 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ART EXPENSE | 227,013 | 0 | 0 | 227,013 |
| MAINTENANCE AND REPAIRS | 838,248 | 0 | 0 | 838,248 |
| LICENSING | 25,691 | 0 | 18,801 | 6,890 |
| BANK FEES | 62,952 | 0 | 62,952 | 0 |
| OFFICE EXPENSE & OTHER COSTS | 156,437 | 0 | 49,142 | 107,295 |
| PARKING | 46,800 | 0 | 0 | 46,800 |
| INSURANCE | 280,749 | 0 | 2,941 | 277,809 |
| BOND COST | 14,500 | 0 | 0 | 14,500 |
| EVENT & PROMOTION | 303,321 | 0 | 18,371 | 284,950 |
| TECHNOLOGY | 200,772 | 0 | 0 | 200,772 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 292,695 |
| EXHIBITION TOUR FEES | 175 | 0 | 0 | 175 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXHIBITS, TICKETED PROG. | 250,913 | 250,913 | |
| MUSEUM PARKING | 328,738 | 328,738 | |
| INSURANCE PROCEEDS | 691,545 | 691,545 | |
| GAAP DISCOUNT ON PLEDGES | -14,636,455 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INTEREST PAYABLE | 625,000 | 468,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM RELATED FEES | 222,716 | 0 | 0 | 222,716 |
| OTHER PROF FEES | 593,895 | 0 | 201,842 | 392,053 |
| CLEANING FEES | 381,935 | 0 | 0 | 381,935 |
| MUSEUM SECURITY | 1,123,156 | 0 | 0 | 1,123,156 |
| PUBLIC RELATIONS | 86,000 | 0 | 0 | 86,000 |
| SERVICE FEES | 1,131,544 | 13,376 | 44,338 | 1,087,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 225 | 0 | 0 | 225 |
| FEDERAL | 30,006 | 0 | 0 | 0 |
| STATE | 2,035 | 0 | 0 | 2,035 |