| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,325 | 12,325 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 10,365 | 10,864 | 10,864 | |||||||
| 41,459 | 43,454 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT | 911,662 | 596,780 | 314,882 | 314,882 |
| Item No. | 1 |
|---|---|
| Lender's Name | KATHRYN EMMETT |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 5000 |
| Balance Due | 53500 |
| Date of Note | 2015-10 |
| Maturity Date | |
| Repayment Terms | REVOLVING LINE OF CREDIT |
| Interest Rate | |
| Security Provided by Borrower | UNSECURED LINE OF CREDIT |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL BENEFIT | ||||
| SUPPLIES | 18,174 | 18,174 | ||
| CAFE | ||||
| MERCHANT SERVICE FEES | 1,751 | 1,751 | ||
| LAUNDRY | 197 | 197 | ||
| EXPENSES | ||||
| ADVERTISING & MARKETING | 2,233 | 2,233 | ||
| BANK SERVICE CHARGE | 529 | 529 | ||
| CONTRACTORS | 19,279 | 19,279 | ||
| DUES & SUBSCRIPTIONS | 120 | 120 | ||
| EXIBITION EXPENSE | 13,238 | 13,238 | ||
| HONARARIUM | 18,392 | 18,392 | ||
| INSTALLATION | 28,259 | 28,259 | ||
| INSURANCE | 15,944 | 15,944 | ||
| INTERNET | 910 | 910 | ||
| MISCELLANEOUS | 55 | 55 | ||
| PAYROLL SERVICE FEES | 2,677 | 2,677 | ||
| POSTAGE & DELIVERY | 6,224 | 6,224 | ||
| PROGRAMMING | 2,833 | 2,833 | ||
| RECEPTION | 5,686 | 5,686 | ||
| REPAIRS AND MAITANANCE | 19,695 | 19,695 | ||
| STORAGE | 1,005 | 1,005 | ||
| STUDIO EXPENSES | 2,428 | 2,428 | ||
| SUPPLIES | 1,848 | 1,848 | ||
| TELEPHONE | 3,437 | 3,437 | ||
| UTILITIES | 8,629 | 8,629 | ||
| WEBSITE | 2,100 | 2,100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 4,545 | 4,545 | |
| ANNUAL BENEFIT | 44,821 | 44,821 | |
| MISCELLANEOUS INCOME | 114 | 114 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SALES TAX PAYABLE | 4,114 | 2,547 |
| OTHER LIABILITIES | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STUDIO CONSULTANTS | 1,238 | 1,238 | ||
| CONSULTING | 1,800 | 1,800 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAFE | 47,743 | 64,303 | -16,560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 695 | 695 | ||
| OTHER TAXES | 400 | 400 |