| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,464 | 4,464 |
| 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 | 10,835 | S/L | 15.0000 | 788 | |||
| RPR PROP SHED WALL/SIDEWA | 2006-04-11 | 7,671 | 2,709 | S/L | 39.0000 | 196 | |||
| STAGE CURTAINS | 2006-06-17 | 36,067 | 32,454 | S/L | 15.0000 | 2,405 | |||
| WILLIAMS SOUND PPA SYSTEM | 2006-06-20 | 1,900 | 1,900 | S/L | 7.0000 | ||||
| BUILDING/EQUIPMENT | 1970-11-01 | 850,000 | 850,000 | S/L | 39.0000 | ||||
| SCENIC PROJECTION SYSTEM | 2007-09-17 | 26,874 | 26,874 | S/L | 10.0000 | ||||
| PROJECTOR CABINETS | 2007-09-29 | 1,609 | 1,609 | S/L | 10.0000 | ||||
| SIDE MASKING CURTAIN SYST | 2007-12-18 | 13,760 | 13,760 | S/L | 10.0000 | ||||
| AIR COND. COMPRESSOR | 2008-07-15 | 12,331 | 9,453 | S/L | 15.0000 | 822 | |||
| FLOORING | 2008-11-21 | 7,261 | 5,364 | S/L | 15.0000 | 484 | |||
| CARPET | 2008-01-16 | 5,597 | 4,445 | S/L | 15.0000 | 373 | |||
| GENERATOR | 2009-09-15 | 33,480 | 33,480 | S/L | 7.0000 | ||||
| BUILDING IMP. GENERATOR | 2009-09-15 | 19,348 | 5,125 | S/L | 39.0000 | 496 | |||
| CARPET IN LOBBY | 2009-03-15 | 5,597 | 4,041 | S/L | 15.0000 | 373 | |||
| TABLES AND CHAIRS | 2009-02-15 | 16,342 | 16,342 | S/L | 7.0000 | ||||
| TILE IN LOBBY | 2009-03-15 | 10,674 | 7,713 | S/L | 15.0000 | 711 | |||
| ROOF REPAIRS | 2009-11-15 | 6,367 | 4,311 | S/L | 15.0000 | 425 | |||
| STAGE FLOOR WATERPROOFING | 2009-02-15 | 7,332 | 5,338 | S/L | 15.0000 | 489 | |||
| ROOF REPAIR FINAL PAYMENT | 2010-02-06 | 1,866 | 1,230 | S/L | 15.0000 | 125 | |||
| AUDITORIM CHAIR REPAIRS | 2010-03-11 | 3,000 | 3,000 | S/L | 7.0000 | ||||
| SOUND SYSTEM/MIKES | 2010-07-14 | 19,196 | 19,196 | S/L | 7.0000 | ||||
| INTERCOM SYSTEM | 2010-06-18 | 20,154 | 20,154 | S/L | 7.0000 | ||||
| TOILETS LADIES ROOM | 2010-07-20 | 2,677 | 1,676 | S/L | 15.0000 | 179 | |||
| DEHUMIDIFIER | 2010-07-29 | 234 | 234 | S/L | 7.0000 | ||||
| LIGHTS | 2010-10-25 | 111 | 111 | S/L | 7.0000 | ||||
| PRINTER | 2011-03-30 | 667 | 667 | S/L | 5.0000 | ||||
| LAPTOP | 2011-04-02 | 959 | 959 | S/L | 5.0000 | ||||
| MICROSOFT OFFICE SOFTWARE | 2011-04-14 | 499 | 499 | S/L | 3.0000 | ||||
| ROOF REPAIR | 2011-09-20 | 3,663 | 2,013 | S/L | 15.0000 | 244 | |||
| LIGHT SYSTEM | 2011-09-22 | 12,293 | 12,293 | S/L | 7.0000 | ||||
| BOILER | 2011-10-07 | 23,210 | 12,763 | S/L | 15.0000 | 1,548 | |||
| ROOF REPAIR | 2011-10-11 | 20,000 | 10,997 | S/L | 15.0000 | 1,334 | |||
| SEWAGE PUMPS | 2011-11-23 | 3,447 | 1,859 | S/L | 15.0000 | 230 | |||
| SOUND BOARD | 2011-12-09 | 1,906 | 1,906 | S/L | 7.0000 | ||||
| PROJECTION SYSTEM | 2011-12-17 | 2,498 | 2,498 | S/L | 7.0000 | ||||
| CABINETS IN LIGHT BOOTH | 2012-01-24 | 5,675 | 3,162 | 150DB | 15.0000 | 335 | |||
| ROOF, B C, & D | 2012-01-24 | 19,074 | 3,892 | S/L | 39.0000 | 489 | |||
| REMOTE SWITCH FOR BOILER | 2012-01-24 | 470 | 96 | S/L | 39.0000 | 12 | |||
| SEWING ROOM COMPUTER/PRIN | 2012-02-02 | 668 | 668 | 200DB | 5.0000 | ||||
| 2 LEXICON MX200 PROCESSOR | 2012-03-29 | 428 | 428 | 200DB | 5.0000 | ||||
| 1100 MOVING LIGHTVARILITE | 2012-03-29 | 5,453 | 5,453 | 200DB | 5.0000 | ||||
| ELECTRICAL-POWER BACKSTAG | 2012-04-02 | 7,200 | 1,426 | S/L | 39.0000 | 184 | |||
| PWR SUPPLY ML5000 SND BD | 2012-04-26 | 1,525 | 1,525 | 200DB | 5.0000 | ||||
| TABLE& CIRCULAR SAWS | 2012-08-26 | 795 | 795 | 200DB | 5.0000 | ||||
| WIRELESS MIC CNTYMAN H6 | 2012-10-11 | 875 | 875 | 200DB | 5.0000 | ||||
| ARTIST BENCH | 2012-10-31 | 625 | 625 | 200DB | 7.0000 | ||||
| ELECT. WATER HEATER | 2012-11-03 | 565 | 565 | 200DB | 7.0000 | ||||
| SIDEWALKS & STEPS | 2012-07-12 | 27,849 | 15,515 | 150DB | 15.0000 | 1,645 | |||
| PIT PLATFORM | 2012-06-30 | 136 | 75 | 150DB | 15.0000 | 8 | |||
| LIGHT BOARD & MONITORS | 2012-02-02 | 10,416 | 10,416 | 200DB | 7.0000 | ||||
| GOPHER STAGE LIGHT | 2013-06-10 | 867 | 867 | 200DB | 5.0000 | ||||
| 2 WASHERS & DRYERS | 2013-08-22 | 3,078 | 3,078 | 200DB | 5.0000 | ||||
| AIR COMPRESSOR/SHOP VAC | 2013-09-17 | 258 | 258 | 200DB | 5.0000 | ||||
| RADON SYSTEM | 2013-09-17 | 2,200 | 352 | S/L | 39.0000 | 57 | |||
| WIRE CAGE WALL LAUNDRY | 2013-11-06 | 1,945 | 1,858 | 200DB | 7.0000 | 87 | |||
| DRIVEWAY LIGHTS | 2013-12-30 | 5,000 | 773 | S/L | 39.0000 | 128 | |||
| ROOF & FLOORING IMPR. | 2013-09-03 | 7,780 | 1,252 | S/L | 39.0000 | 200 | |||
| ONSTAGE SOUND SYSTEM | 2014-04-03 | 4,934 | 4,273 | 200DB | 7.0000 | 441 | |||
| OUTSIDE LIGHTS | 2014-07-07 | 14,174 | 1,982 | S/L | 39.0000 | 364 | |||
| TAYLOR ROOFING WORK | 2014-08-10 | 3,328 | 457 | S/L | 39.0000 | 86 | |||
| PC FOR CAT | 2014-08-11 | 1,605 | 1,605 | 200DB | 3.0000 | ||||
| FILING CABINETS | 2014-12-22 | 348 | 301 | 200DB | 7.0000 | 31 | |||
| REPLACE ROOF | 2015-08-20 | 96,000 | 10,769 | S/L | 39.0000 | 2,461 | |||
| BOX OFFICE COMPUTER | 2015-04-06 | 353 | 274 | 200DB | 7.0000 | 31 | |||
| THEATER ELECTRONICS | 2017-03-07 | 7,018 | 3,949 | 200DB | 7.0000 | 877 | |||
| VESTIBULE UPDATE | 2017-04-19 | 43,335 | 3,010 | S/L | 39.0000 | 1,111 | |||
| OFFICE & THEATER EQUIP | 2017-05-09 | 2,118 | 1,192 | 200DB | 7.0000 | 265 | |||
| COMPUTER & SCANNER | 2017-06-12 | 1,362 | 767 | 200DB | 7.0000 | 170 | |||
| ROOFING | 2017-09-01 | 18,252 | 1,073 | S/L | 39.0000 | 468 | |||
| VESTIBULE FLOORING | 2017-08-16 | 4,820 | 1,111 | 150DB | 15.0000 | 371 | |||
| ELECTRICAL UPDATES | 2017-10-06 | 3,191 | 181 | S/L | 39.0000 | 82 | |||
| INTERIOR REDESIGN/IMPROVE | 2018-02-14 | 219,321 | 10,552 | S/L | 39.0000 | 5,623 | |||
| IMPROVEMENTS | 2019-11-18 | 38,792 | 124 | S/L | 39.0000 | 995 | |||
| HIVAV REPLACEMENT | 2019-10-11 | 157,500 | 841 | S/L | 39.0000 | 4,039 | |||
| LIFT & LIFT GATE | 2020-01-07 | 10,363 | 200DB | 7.0000 | 1,480 | ||||
| ELECTRIC PANEL UPDATE | 2020-06-23 | 32,070 | S/L | 39.0000 | 445 | ||||
| IMPROVEMENTS | 2020-11-24 | 8,336 | S/L | 39.0000 | 27 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | FMV | 3,739,092 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,960,510 | 1,257,961 | 702,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,801 | 1,801 | ||
| PLAY PRODUCTION COSTS | 1,720 | 1,720 | ||
| COSTUME CLEANING | 176 | 176 | ||
| SUPPLIES | 2,214 | 2,214 | ||
| TELEPHONE | 1,958 | 1,958 | ||
| INSURANCE | 18,068 | 18,068 | ||
| MISC | 70 | 70 | ||
| CONCESSION EXPENSES | 222 | 222 | ||
| POSTAGE | 142 | 142 | ||
| MEMBERSHIP | 797 | 797 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLAY PRODUCTION INCOME | 2,401 | 2,401 | |
| BUILDING RENT | 1,472 | 1,472 | |
| CONCESSION INCOME | 74 | 74 | |
| ADVERTISING | 500 | 500 | |
| REFUND OF PRODUCTION COST | 5,925 | 5,925 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS ON INVESTMENTS | 141,024 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 3,778 | 3,778 |