| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX | 39,819 | 1,991 | 4,128 | 35,691 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OTIUM BUILDING | 2022-11-01 | 8,000,000 | SL | 39.000000000000 | 34,188 | 34,188 | 34,188 |
| 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 2022 ACCRUAL CONTRIBUTIONS WITHOUT REGARD TO THE DISCOUNT OF $13,918,381. THE DISCOUNT IS REFLECTED ON PART 1, LINE 11. DONATIONS RECEIVED IN 2022 (CASH BASIS) WERE $22,910,280. |
| 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 PORTION OF FEES CHARGED BY FOFS FOR KELLY'S COMPENSATION ARE BASED ON AN ALLOCATION OF TIME THAT KELLY DEVOTES TO THE BROAD. | |
| FORM 990PF, PART VII, LINE 1 AND 3 | PER THE FORM INSTRUCTIONS, AN ALLOCATION OF DIRECTORS AND OFFICERS COMPENSATION HAVE BEEN DISCLOSED ON PART VII, LINE 1 WHICH ARE PAID BY THE FOUNDATION TO FAMILY OFFICE FINANCIAL SERVICES THROUGH A SERVICES AGREEMENT. THE COMPENSATION IS FOR SERVICES THE DIRECTORS AND OFFICERS PROVIDE TO THE FOUNDATION SEPARATE FROM THEIR DUTIES AS DIRECTORS OR OFFICERS. NO ADJUSTMENTS HAVE BEEN MADE TO THE AMOUNTS ON PART I LINE 13 OR PART VII LINE 3. |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PLAZA BUILDING | 8,000,000 | 33,333 | 7,966,667 | 7,966,667 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 163,814,451 | 30,577,677 | 133,236,774 | 133,236,774 |
| FURNITURE AND FIXTURES | 970,499 | 954,393 | 16,106 | 16,106 |
| COMPUTERS AND EQUIPMENT | 1,139,171 | 686,809 | 452,362 | 452,362 |
| SOFTWARE | 201,366 | 201,366 | 0 | |
| CONSTRUCTION IN PROGRESS | 2,243,783 | 0 | 2,243,783 | 2,243,783 |
| LAND | 13,195,753 | 0 | 13,195,753 | 13,195,753 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 84,233 | 0 | 0 | 84,233 |
| LEGAL FEES - RENTAL | 25,597 | 25,597 | 25,597 | 0 |
| 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 | 141,659,349 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ART EXPENSE | 849,396 | 0 | -530 | 849,926 |
| MAINTENANCE AND REPAIRS | 892,956 | 0 | 81,228 | 811,728 |
| LICENSING | 146,002 | 0 | 129,678 | 16,324 |
| BANK FEES | 174,827 | 0 | 173,608 | 1,219 |
| OFFICE EXPENSE & OTHER COSTS | 975,229 | 0 | 296,672 | 678,557 |
| PARKING | 979,485 | 0 | 977,442 | 2,043 |
| INSURANCE | 295,007 | 0 | 4,368 | 290,639 |
| BOND COST | 17,030 | 0 | 0 | 17,030 |
| EVENT & PROMOTION | 1,152,991 | 0 | 68,213 | 1,084,778 |
| TECHNOLOGY | 191,113 | 0 | 0 | 191,113 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | -333,904 |
| EXHIBITION TOUR FEES | 1,810 | 0 | 0 | 1,810 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXHIBITS, TICKETED PROG. | 2,064,081 | 2,064,081 | |
| MUSEUM PARKING | 2,131,252 | 2,131,252 | |
| INSURANCE PROCEEDS | 25,000 | 5,658 | |
| GAAP DISCOUNT ON PLEDGES | 13,918,381 | 0 | |
| REIMBURSEMENTS | 100,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INTEREST PAYABLE | 468,925 | 468,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM RELATED FEES | 620,616 | 0 | 16,465 | 604,151 |
| OTHER PROF FEES | 1,062,469 | 0 | 0 | 1,062,469 |
| CLEANING FEES | 599,345 | 0 | 31,535 | 567,810 |
| MUSEUM SECURITY | 2,015,986 | 0 | 1,562,866 | 453,120 |
| PUBLIC RELATIONS | 176,542 | 0 | 0 | 176,542 |
| SERVICE FEES | 875,963 | 7,050 | 58,820 | 817,143 |
| SERVICE FEES - RENTAL | 7,050 | 7,050 | 7,050 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 2,556 | 0 | 0 | 2,556 |
| FEDERAL | 18,500 | 0 | 0 | 18,500 |
| STATE | 5,452 | 0 | 0 | 5,452 |