| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,500 | 3,500 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DRIVEWAY & SIDEWALK REPAI | 2006-04-11 | 11,818 | 9,259 | SL | 15.0000 | 788 | |||
| RPR PROP SHED WALL/SIDEWA | 2006-04-11 | 7,671 | 2,315 | SL | 39.0000 | 197 | |||
| STAGE CURTAINS | 2006-06-17 | 36,067 | 27,646 | SL | 15.0000 | 2,404 | |||
| AIR COND. COMPRESSOR | 2008-07-15 | 12,331 | 7,809 | SL | 15.0000 | 822 | |||
| FLOORING | 2008-11-21 | 7,261 | 4,396 | SL | 15.0000 | 484 | |||
| CARPET | 2008-01-16 | 5,597 | 3,699 | SL | 15.0000 | 373 | |||
| BUILDING IMP. GENERATOR | 2009-09-15 | 19,348 | 4,133 | SL | 39.0000 | 496 | |||
| CARPET IN LOBBY | 2009-03-15 | 5,597 | 3,295 | SL | 15.0000 | 373 | |||
| TILE IN LOBBY | 2009-03-15 | 10,674 | 6,289 | SL | 15.0000 | 712 | |||
| ROOF REPAIRS | 2009-11-15 | 6,367 | 3,463 | SL | 15.0000 | 424 | |||
| STAGE FLOOR WATERPROOFING | 2009-02-15 | 7,332 | 4,360 | SL | 15.0000 | 489 | |||
| ROOF REPAIR FINAL PAYMENT | 2010-02-06 | 1,866 | 982 | SL | 15.0000 | 124 | |||
| TOILETS LADIES ROOM | 2010-07-20 | 2,677 | 1,320 | SL | 15.0000 | 178 | |||
| ROOF REPAIR | 2011-09-20 | 3,663 | 1,525 | SL | 15.0000 | 244 | |||
| LIGHT SYSTEM | 2011-09-22 | 12,293 | 10,975 | SL | 7.0000 | 1,318 | |||
| BOILER | 2011-10-07 | 23,210 | 9,669 | SL | 15.0000 | 1,547 | |||
| ROOF REPAIR | 2011-10-11 | 20,000 | 8,331 | SL | 15.0000 | 1,333 | |||
| SEWAGE PUMPS | 2011-11-23 | 3,447 | 1,399 | SL | 15.0000 | 230 | |||
| SOUND BOARD | 2011-12-09 | 1,906 | 1,655 | SL | 7.0000 | 251 | |||
| PROJECTION SYSTEM | 2011-12-17 | 2,498 | 2,142 | SL | 7.0000 | 356 | |||
| CABINETS IN LIGHT BOOTH | 2012-01-24 | 5,675 | 2,492 | 150DB | 5.90 % | 335 | |||
| ROOF, B C, & D | 2012-01-24 | 19,074 | 2,914 | SL | 2.56 % | 489 | |||
| REMOTE SWITCH FOR BOILER | 2012-01-24 | 470 | 72 | SL | 2.56 % | 12 | |||
| ELECTRICAL-POWER BACKSTAG | 2012-04-02 | 7,200 | 1,056 | SL | 2.56 % | 185 | |||
| ARTIST BENCH | 2012-10-31 | 625 | 541 | 200DB | 8.93 % | 56 | |||
| ELECT. WATER HEATER | 2012-11-03 | 565 | 489 | 200DB | 8.93 % | 50 | |||
| SIDEWALKS & STEPS | 2012-07-12 | 27,849 | 12,228 | 150DB | 5.90 % | 1,643 | |||
| PIT PLATFORM | 2012-06-30 | 136 | 59 | 150DB | 5.90 % | 8 | |||
| LIGHT BOARD & MONITORS | 2012-02-02 | 10,416 | 9,021 | 200DB | 8.93 % | 930 | |||
| GOPHER STAGE LIGHT | 2013-06-10 | 867 | 816 | 200DB | 5.76 % | 51 | |||
| 2 WASHERS & DRYERS | 2013-08-22 | 3,078 | 2,902 | 200DB | 5.76 % | 176 | |||
| AIR COMPRESSOR/SHOP VAC | 2013-09-17 | 258 | 245 | 200DB | 5.76 % | 13 | |||
| RADON SYSTEM | 2013-09-17 | 2,200 | 240 | SL | 2.56 % | 56 | |||
| WIRE CAGE WALL LAUNDRY | 2013-11-06 | 1,945 | 1,511 | 200DB | 8.92 % | 173 | |||
| DRIVEWAY LIGHTS | 2013-12-30 | 5,000 | 517 | SL | 2.56 % | 128 | |||
| ROOF & FLOORING IMPR. | 2013-09-03 | 7,780 | 854 | SL | 2.56 % | 199 | |||
| ONSTAGE SOUND SYSTEM | 2014-04-03 | 4,934 | 3,392 | 200DB | 8.93 % | 441 | |||
| OUTSIDE LIGHTS | 2014-07-07 | 14,174 | 1,256 | SL | 2.56 % | 363 | |||
| TAYLOR ROOFING WORK | 2014-08-10 | 3,328 | 287 | SL | 2.56 % | 85 | |||
| FILING CABINETS | 2014-12-22 | 348 | 239 | 200DB | 8.93 % | 31 | |||
| REPLACE ROOF | 2015-08-20 | 96,000 | 5,846 | SL | 2.56 % | 2,461 | |||
| BOX OFFICE COMPUTER | 2015-04-06 | 353 | 198 | 200DB | 12.49 % | 44 | |||
| THEATER ELECTRONICS | 2017-03-07 | 7,018 | 1,003 | 200DB | 24.49 % | 1,719 | |||
| VESTIBULE UPDATE | 2017-04-19 | 43,335 | 788 | SL | 2.56 % | 1,111 | |||
| OFFICE & THEATER EQUIP | 2017-05-09 | 2,118 | 303 | 200DB | 24.49 % | 519 | |||
| COMPUTER & SCANNER | 2017-06-12 | 1,362 | 195 | 200DB | 24.49 % | 334 | |||
| ROOFING | 2017-09-01 | 18,252 | 137 | SL | 2.56 % | 468 | |||
| VESTIBULE FLOORING | 2017-08-16 | 4,820 | 241 | 150DB | 9.50 % | 458 | |||
| ELECTRICAL UPDATES | 2017-10-06 | 3,191 | 17 | SL | 2.56 % | 82 | |||
| INTERIOR REDESIGN/IMPROVE | 2018-02-14 | 219,321 | SL | 2.25 % | 4,928 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 625 | 597 | 28 | |
| Machinery and Equipment | 145,105 | 136,638 | 8,467 | |
| Buildings | 850,000 | 850,000 | ||
| Improvements | 717,719 | 208,111 | 509,608 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 4,775 | 4,775 | ||
| CONCESSION EXPENSE | 1,184 | 1,184 | ||
| COSTUME CLEANING | 1,219 | 1,219 | ||
| INSURANCE | 16,130 | 16,130 | ||
| KIDS SUMMER CAMP | 4,140 | 4,140 | ||
| MISCELLANEOUS | 1,041 | 1,041 | ||
| PLAY PRODUCTION COSTS | 30,984 | 30,984 | ||
| POSTAGE | 477 | 477 | ||
| SUPPLIES | 2,146 | 2,146 | ||
| TELEPHONE | 2,106 | 2,106 | ||
| TRAINING | 31 | 31 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADVERTISING | 1,750 | ||
| BUILDING RENT | 6,490 | ||
| CONCESSION INCOME | 2,371 | ||
| COSTUME RENTAL & CLEANING | 1,898 | ||
| PLAY PRODUCTION INCOME | 30,801 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,759 | 1,835 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX QTRLY PMTS | 2,497 | 2,497 | ||
| PAYROLL TAX | 4,660 | 4,660 | ||
| SALES TAX PAID | 166 | 166 |