| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,600 | 0 | 0 | 1,600 |
| 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 | 48 | SL | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 121,538 | SL | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 7,983 | SL | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,907 | SL | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 1,208 | SL | 39.0000 | 65 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 3,598 | SL | 39.0000 | 221 | |||
| Middle room improv | 2008-06-30 | 16,782 | 6,254 | SL | 39.0000 | 430 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 5,797 | SL | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 1,085 | SL | 39.5000 | 105 | |||
| New heating system | 2017-11-01 | 14,589 | 1,907 | SL | 39.5000 | 369 | |||
| Lighting improvements | 2022-03-16 | 32,671 | 3,500 | SL | 7.0000 | 4,667 | |||
| New windows | 2022-06-21 | 8,917 | 113 | SL | 39.5000 | 226 | |||
| French drains | 2022-01-17 | 1,140 | 149 | SL | 7.0000 | 163 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 607,126 | 452,451 | 154,675 |
| 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 | 3,841,738 |
| Present Value of Anticipated Future Pymt | 1,483,679 | 1,557,235 | 1,557,235 |
| Rounding | 4 | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 28,711 | 287 | 28,711 | |
| Bank fee | 2 | 2 | ||
| contracted services | 8,399 | 8,399 | ||
| Donations | 1,347 | 1,347 | ||
| Dues and memberships | 275 | 275 | ||
| Insurance | 10,026 | 100 | 10,026 | |
| Mailings & outreach | 2,612 | 2,612 | ||
| Meals for meetings / openings | 3,894 | 3,894 | ||
| misc exp | 150 | 150 | ||
| Office expenses | 16,378 | 164 | 16,378 | |
| Telephone | 2,977 | 2,977 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Events and Gen'l Donation | 33,634 |
| Description | Amount |
|---|---|
| Incrfease in fair market value of endownment | 73,556 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 230,073 | 136,988 | 93,085 |
| 3,790 | 1,032 | 2,758 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax, etc | 127 | 127 | ||
| Payroll taxes | 11,537 | 115 | 11,537 |