| 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 | 44 | SL | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 111,974 | SL | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 7,215 | SL | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,745 | SL | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 1,078 | SL | 39.0000 | 65 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 3,156 | SL | 39.0000 | 221 | |||
| Middle room improv | 2008-06-30 | 16,782 | 5,394 | SL | 39.0000 | 430 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 4,751 | SL | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 875 | SL | 39.5000 | 105 | |||
| New heating system | 2017-11-01 | 14,589 | 1,169 | SL | 39.5000 | 369 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 564,398 | 429,709 | 134,689 | 669,500 |
| 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 | 3,729,843 |
| Present Value of Anticipated Future Pymt | 1,703,861 | 1,828,847 | 1,828,847 |
| Rounding | 4 | 5 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 13,018 | 13,018 | ||
| Contracted services | 8,708 | 8,708 | ||
| Dues and memberships | 120 | 120 | ||
| Employee benefits | 202 | 202 | ||
| Insurance | 8,511 | 60 | 8,511 | |
| Mailings & outreach | 1,966 | 1,966 | ||
| Meals for meetings / openings | 1,089 | 1,089 | ||
| Mileage reimb | 187 | 187 | ||
| Office expenses | 3,947 | 28 | 3,947 | |
| special projects | 8,697 | 8,697 | ||
| Telephone | 3,644 | 3,644 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Events and Gen'l Donation | 44,027 |
| Description | Amount |
|---|---|
| Checking account corrections from prior years | 1,183 |
| Increase to present value of anticipated future payments - d | 124,987 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 218,708 | 132,727 | 85,981 |
| 1,935 | 2,517 | -582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 80 | 80 | |||
| payroll | 11,426 | 80 | 11,426 |