| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PFK OCONNOR DAVIES, LLP | 42,997 | 42,997 | ||
| TA SOLUTIONS | 29,595 | 29,595 | ||
| IK ACCOUNTING LLC | 50 | 50 |
| 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 | 636,527 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SUBSIDIARY | FMV | 43,872 | 43,872 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED REPORT | 19,811,762 | 4,211,510 | 15,600,252 | 15,600,252 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PATTERSON BELKNAP WEBB TYLER LLP | 96,883 | 96,883 | ||
| POWLEY GIBSON, P.C. | 53,083 | 53,083 | ||
| MORGAN LEWIS BOCKIUS LLP | 7,508 | 7,508 |
| Item No. | 1 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 474,600 |
| Balance Due | |
| 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 | 33,297,709 | 33,870,731 | 33,870,731 |
| WORK IN PROCESS | 3,494,445 | 3,381,589 | |
| DOCUMENTARY WORK | 232,192 | 232,192 | 232,192 |
| CHARGER PLATES | 70,319 | 70,319 | 70,319 |
| INTELLECTUAL PROPERTY- BOOKS | 237,170 | 118,585 | 118,585 |
| PREPAID EXPENSES- BOOKS | 102,911 | 125,411 | 125,411 |
| BOOKS INVENTORY | 676,947 | 664,940 | 664,940 |
| MERCHANDISE | 10,503 | 10,503 | 10,503 |
| CASTING DISPLAYS | 20,999 | 20,999 | 20,999 |
| MINIATURES | 70,773 | 70,773 | 70,773 |
| PREPAID INSURANCE | 2,700 | 1,350 | 1,350 |
| GOODWILL | 675,697 | 600,620 | 600,620 |
| SECURITY DEPOSIT | 1,970 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT PROJECT COSTS | 843,112 | 843,112 | ||
| OFFICE SUPPLIES | 26,575 | 26,575 | ||
| INSURANCE | 137,633 | 137,633 | ||
| AUTO EXPENSE | 9,841 | 9,841 | ||
| SHIPPING STORAGE | 35,216 | 35,216 | ||
| MARKETING | 39,502 | 39,502 | ||
| SMALL TOOLS ART SUPPLIES | 125,954 | 125,954 | ||
| BANK CHARGES FEES | 1,789 | 1,789 | ||
| RENT | 25,239 | 25,239 | ||
| POSTAGE DELIVERY | 5,462 | 5,462 | ||
| BOOKS, DUES SUBSCRIPTIONS | 3,237 | 3,237 | ||
| WEBSITE, INTERNET COMPUTER NETWORK | 5,353 | 5,353 | ||
| EQUIPMENT RENTAL MAINTENANCE | 62,038 | 62,038 | ||
| GARBAGE REMOVAL | 10,538 | 10,538 | ||
| GAS CYLINDER RNETAL | 6,359 | 6,359 | ||
| SANDBLASTER | 1,328 | 1,328 | ||
| AMORTIZATION | 193,662 | 193,662 | ||
| EDUCATION SEMINARS | 105 | 105 | ||
| LICENSES FEES | 4,241 | 4,241 | ||
| TELEPHONE | 14,831 | 14,831 | ||
| MISCELLANEOUS | 381 | 381 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXHIBITION INCOME | 80,475 | ||
| ARTISTIC SERVICE REVENUE | 826,435 | ||
| PUBLIC ENGAGEMENT | 13,400 | ||
| OTHER INCOME | 8,727 | ||
| INVESTMENT IN SUBSIDIARY | -105,354 |
| Description | Amount |
|---|---|
| PAYROLL PROTECTION PLAN LOAN FORGIVENESS | 862,525 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 2,750 | 7,423 |
| SALES TAX PAYABLE | 2,283 | 2,297 |
| LEASE PAYABLE | 14,417 | 8,569 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JJ BUILDING MAINTENANCE | 50,716 | 50,716 | ||
| COMPASSIONATE RETURN LLC | 29,013 | 29,013 | ||
| OTHER PROFESSIONAL FEES | 33,925 | 33,925 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SCULPTURE | 1,357,899 | 560,977 | 796,922 |
| BOOKS | 6,550 | 11,506 | -4,956 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 23,270 | 23,270 | ||
| CALIFORNIA OFFICE TAX | 109 | 109 |