| 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 | 50 | SL | 31.5000 | 2 | |||
| New wing | 1997-08-10 | 191,268 | 126,320 | SL | 40.0000 | 4,782 | |||
| Store/Vault Improv | 2002-03-26 | 14,971 | 8,367 | SL | 39.0000 | 384 | |||
| Gas Furnace | 2004-02-03 | 3,153 | 2,988 | SL | 39.0000 | 81 | |||
| Oil Furnace | 2004-05-03 | 2,519 | 1,273 | SL | 39.0000 | 65 | |||
| HVAC System back vault | 2006-09-28 | 8,600 | 3,819 | SL | 39.0000 | 221 | |||
| Middle room improv | 2008-06-30 | 16,782 | 6,684 | SL | 39.0000 | 430 | |||
| Bulding imp-Extr. Makeove | 2011-11-30 | 20,671 | 6,320 | SL | 39.5000 | 523 | |||
| Heat pump ugrades | 2012-08-31 | 4,139 | 1,190 | SL | 39.5000 | 105 | |||
| New heating system | 2017-11-01 | 14,589 | 2,276 | SL | 39.5000 | 369 | |||
| Lighting improvements | 2022-03-16 | 32,671 | 8,167 | SL | 7.0000 | 4,667 | |||
| New windows | 2022-06-21 | 8,917 | 339 | SL | 39.5000 | 226 | |||
| French drains | 2022-01-17 | 1,140 | 312 | SL | 7.0000 | 163 | |||
| New Furnace | 2024-05-17 | 7,700 | SL | 7.0000 | 642 | ||||
| Computre | 2024-02-02 | 799 | SL | 5.0000 | 146 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 615,625 | 465,257 | 150,368 | 690,000 |
| 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 | 1,557,235 | 1,613,431 | 1,613,431 |
| Rounding | 3 | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and promotion | 28,951 | 290 | 28,951 | |
| contracted services | 10,585 | 10,585 | ||
| Dues and memberships | 393 | 393 | ||
| Employee benefits | 300 | 300 | ||
| Insurance | 11,991 | 120 | 11,991 | |
| Mailings & outreach | 3,579 | 3,579 | ||
| Meals for meetings / openings | 4,147 | 4,147 | ||
| Office expenses | 17,274 | 172 | 17,274 | |
| Telephone | 723 | 723 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Events and Gen'l Donation | 35,934 |
| Description | Amount |
|---|---|
| 6198 | 56,197 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Painting sales | 392,993 | 228,411 | 164,582 |
| 4,652 | 3,400 | 1,252 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax, etc | 94 | 94 | ||
| Payroll taxes | 15,906 | 159 | 15,906 |