| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,225 | 0 | 0 | 13,225 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ADULT ROOM RENOVATIONS | 2008-01-01 | 19,273 | 5,782 | SL | 20.000000000000 | 642 | 0 | 642 | |
| BENCHES | 2008-01-01 | 2,500 | 1,000 | SL | 15.000000000000 | 111 | 0 | 111 | |
| TILE - ADULT ROOM | 2008-01-01 | 9,240 | 3,696 | SL | 15.000000000000 | 411 | 0 | 411 | |
| CORK WALLS | 2008-01-01 | 600 | 600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARPETING | 2010-01-01 | 2,258 | 532 | SL | 15.000000000000 | 100 | 0 | 100 | |
| EXTERIOR SIDING | 2010-01-01 | 1,499 | 400 | SL | 15.000000000000 | 67 | 0 | 67 | |
| LIGHTING | 2010-01-01 | 2,656 | 1,062 | SL | 10.000000000000 | 177 | 0 | 177 | |
| UPLAND DECK | 2011-01-01 | 70,588 | 14,118 | SL | 15.000000000000 | 3,137 | 0 | 3,137 | |
| UPLAND DOOR | 2012-01-01 | 993 | 132 | SL | 15.000000000000 | 44 | 0 | 44 | |
| CARPETING 2ND FLOOR | 2012-01-01 | 7,805 | 2,230 | SL | 7.000000000000 | 743 | 0 | 743 | |
| UPLAND - MUSIC SPACE | 2012-01-01 | 23,891 | 3,185 | SL | 15.000000000000 | 1,062 | 0 | 1,062 | |
| UPLAND - DOORS | 2012-01-01 | 7,204 | 961 | SL | 15.000000000000 | 320 | 0 | 320 | |
| UPLAND - EXTERIOR PAINT | 2012-01-01 | 18,466 | 3,693 | SL | 10.000000000000 | 1,231 | 0 | 1,231 | |
| UPLAND - SHELVES | 2012-01-01 | 2,866 | 382 | SL | 15.000000000000 | 127 | 0 | 127 | |
| CHAIRS & TABLES | 2008-01-01 | 2,247 | 1,926 | SL | 7.000000000000 | 321 | 0 | 321 | |
| SIGNAGE | 2011-01-01 | 3,974 | 1,192 | SL | 10.000000000000 | 397 | 0 | 397 | |
| EQUIPMENT | 2011-01-01 | 4,000 | 1,714 | SL | 7.000000000000 | 571 | 0 | 571 | |
| KILN | 2012-01-01 | 3,777 | 1,079 | SL | 7.000000000000 | 540 | 0 | 540 | |
| EQUIPMENT | 2012-01-01 | 553 | 158 | SL | 7.000000000000 | 79 | 0 | 79 | |
| SPEAKER SYSTEM | 2012-01-01 | 1,103 | 315 | SL | 7.000000000000 | 158 | 0 | 158 | |
| COMPUTER | 2012-01-01 | 3,254 | 1,302 | SL | 5.000000000000 | 651 | 0 | 651 | |
| REFRIGERATOR | 2013-01-01 | 1,400 | 200 | SL | 7.000000000000 | 200 | 0 | 200 | |
| FURNITURE & FIXTURES | 2014-09-01 | 76,950 | SL | 7.000000000000 | 3,664 | 0 | 3,664 | ||
| LAND | 2012-01-01 | 104,994 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING | 2014-09-01 | 525,269 | SL | 39.000000000000 | 4,489 | 0 | 4,489 | ||
| CAPITAL IMPROVEMENTS - 2012 | 2014-09-01 | 68,540 | SL | 39.000000000000 | 586 | 0 | 586 | ||
| CAPITAL IMPROVEMENTS - 2013 | 2014-09-01 | 958,220 | SL | 39.000000000000 | 8,190 | 0 | 8,190 | ||
| CAPITAL IMPROVEMENTS - 2014 | 2014-09-01 | 2,123,341 | SL | 39.000000000000 | 18,148 | 0 | 18,148 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CHAIRS & TABLES | 2,247 | 2,247 | 0 | |
| SIGNAGE | 3,974 | 1,589 | 2,385 | |
| EQUIPMENT | 4,000 | 2,285 | 1,715 | |
| KILN | 3,777 | 1,619 | 2,158 | |
| EQUIPMENT | 553 | 237 | 316 | |
| SPEAKER SYSTEM | 1,103 | 473 | 630 | |
| COMPUTER | 3,254 | 1,953 | 1,301 | |
| REFRIGERATOR | 1,400 | 400 | 1,000 | |
| FURNITURE & FIXTURES | 76,950 | 3,664 | 73,286 | |
| LAND | 104,994 | 0 | 104,994 | |
| BUILDING | 525,269 | 4,489 | 520,780 | |
| CAPITAL IMPROVEMENTS - 2012 | 68,540 | 586 | 67,954 | |
| CAPITAL IMPROVEMENTS - 2013 | 958,220 | 8,190 | 950,030 | |
| CAPITAL IMPROVEMENTS - 2014 | 2,123,341 | 18,148 | 2,105,193 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PAYPAL ACCOUNT | 3,601 | 1,047 | 1,047 |
| PETTY CASH | 150 | 111 | 111 |
| LOANS TO EMPLOYEES | 1,068 | 0 | 0 |
| SECURITY DEPOSITS | 3,250 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKER COMP INSURANCE | 10,798 | 0 | 0 | 10,798 |
| MARKETING AND ADVERTISING | 35,323 | 0 | 0 | 35,323 |
| PROGRAM EXPENSES | 64,326 | 0 | 2,043 | 0 |
| REPAIRS AND MAINTENANCE | 34,927 | 0 | 0 | 31,434 |
| GALLERY EXPENSES | 9,475 | 0 | 0 | 9,475 |
| UTILITIES | 41,249 | 0 | 0 | 41,249 |
| TELEPHONE, INTERNET | 3,423 | 0 | 0 | 3,423 |
| POSTAGE, MAILING SERVICE | 6,369 | 0 | 0 | 6,369 |
| EVENT EXPENSES | 17,429 | 0 | 0 | 17,429 |
| OFFICE EXPENSES | 4,165 | 0 | 0 | 0 |
| WEBSITE/COMPUTER SERVICES | 5,107 | 0 | 0 | 5,107 |
| OFFICE EQUIPMENT/SOFTWARE | 7,268 | 0 | 0 | 0 |
| INSURANCE-PROPERTY | 15,908 | 0 | 0 | 0 |
| INSURANCE-LIABILITY, D & O | 2,224 | 0 | 0 | 0 |
| EDUCATION & TRAINING | 665 | 0 | 0 | 665 |
| DUES AND MEMBERSHIPS | 373 | 0 | 0 | 0 |
| MERCHANT ACCOUNT FEES | 2,727 | 0 | 0 | 2,727 |
| BANK FEES | 82 | 0 | 0 | 0 |
| WASTE REMOVAL | 2,595 | 0 | 0 | 2,595 |
| THEATRE ARTS EXPENSE | 2,183 | 0 | 0 | 2,183 |
| ACTORS AND PRODUCTION | 350 | 0 | 0 | 350 |
| PROFESSIONAL FEES | 245 | 0 | 0 | 245 |
| BAD DEBT | 6,945 | 0 | 0 | 0 |
| TRAVEL | 1,291 | 0 | 0 | 0 |
| LOSS ON LEASEHOLD IMPROVEMENT WRITEOFF | 123,893 | 0 | 123,893 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ART AND MUSIC PROGRAMS | 172,102 | 172,102 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 2,424 | 0 |
| PAYROLL LIABILITIES | 2,490 | 3,477 |
| SIMPLE IRA PAYABLE | 859 | 2,122 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 97,207 | 0 | 0 | 97,207 |
| PAYROLL SERVICE | 281 | 0 | 0 | 281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 25,513 | 0 | 0 | 25,513 |
| PROPERTY TAX | 11,864 | 0 | 0 | 11,864 |