| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PFK OCONNOR DAVIES, LLP | 40,096 | 40,096 |
| 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 | 617,537 | 611,102 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SUBSIDIARY | FMV | 21,231 | 21,231 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED REPORT | 20,019,390 | 5,440,149 | 14,579,241 | 14,579,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PATTERSON BELKNAP WEBB TYLER LLP | 57,042 | 57,042 | ||
| POWLEY GIBSON, P.C. | 56,480 | 56,480 | ||
| MORGAN LEWIS BOCKIUS LLP | 16,058 | 16,058 |
| 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 | 34,043,618 | 34,110,257 | 34,110,257 |
| WORK IN PROCESS | 3,186,898 | 2,915,348 | 2,915,348 |
| CHARGER PLATES | 70,319 | 70,319 | 70,319 |
| INTELLECTUAL PROPERTY- BOOKS | 2,500 | ||
| PREPAID EXPENSES- BOOKS | 137,911 | 137,911 | 137,911 |
| BOOKS INVENTORY | 647,553 | 628,394 | 628,394 |
| MERCHANDISE | 10,503 | 10,503 | 10,503 |
| CASTING DISPLAYS | 20,999 | 20,999 | 20,999 |
| MINIATURES | 70,773 | 70,773 | 70,773 |
| GOODWILL | 525,543 | 450,466 | 450,466 |
| EXCHANGE | 3,450 | ||
| PREPAID INSURANCE | 2,700 | 2,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT PROJECT COSTS | 494,910 | 494,910 | ||
| OFFICE SUPPLIES | 46,642 | 46,642 | ||
| INSURANCE | 140,511 | 140,511 | ||
| AUTO EXPENSE | 17,000 | 17,000 | ||
| SHIPPING STORAGE | 12,062 | 12,062 | ||
| MARKETING | 31,660 | 31,660 | ||
| SMALL TOOLS ART SUPPLIES | 110,001 | 110,001 | ||
| BANK CHARGES FEES | 1,453 | 1,453 | ||
| POSTAGE DELIVERY | 4,243 | 4,243 | ||
| WEBSITE, INTERNET COMPUTER NETWORK | 64,770 | 64,770 | ||
| EQUIPMENT RENTAL MAINTENANCE | 87,176 | 87,176 | ||
| GARBAGE REMOVAL | 11,561 | 11,561 | ||
| GAS CYLINDER RNETAL | 6,134 | 6,134 | ||
| AMORTIZATION | 77,577 | 77,577 | ||
| TELEPHONE | 6,967 | 6,967 | ||
| LICENSES FEES | 2,101 | 2,101 | ||
| ADVERTISNG | 4,946 | 4,946 | ||
| MEALS | 282 | 282 | ||
| FILING FEES | 268 | 268 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXHIBITION INCOME | 276,550 | ||
| ARTISTIC SERVICE REVENUE | 522,454 | ||
| PUBLIC ENGAGEMENT | 49,616 | ||
| OTHER INCOME | 661,020 | ||
| INVESTMENT IN SUBSIDIARY | -145,556 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT- CASH BALANCE ON 2022 BALANCE SHEET | 708 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 7,861 | |
| SALES TAX PAYABLE | 2,297 | 2,379 |
| LEASE PAYABLE | 3,209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JFO,LLC | 157,680 | 157,680 | ||
| JC MAINTENANCE SOLUTIONS | 28,008 | 28,008 | ||
| PAYDAY PAYROLL | 3,135 | 3,135 | ||
| OTHER OUTSIDE SERVICES | 920 | 920 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SCULPTURE | 480,280 | 287,862 | 192,418 |
| BOOKS | 10,493 | 19,159 | -8,666 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 23,242 | 23,242 |