| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit & Accounting | 13,536 | 0 | 13,536 | 0 |
| Bookkeeping services | 9,434 | 1,000 | 8,434 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Fechin House | 2002-11-15 | 532,797 | 275,625 | SL | 39.0000 | 13,661 | |||
| Building Improvements | 2003-01-01 | 90,458 | 46,380 | SL | 39.0000 | 2,319 | |||
| Architectural Fees | 2004-07-01 | 800 | 387 | SL | 39.0000 | 21 | |||
| Roof | 2012-07-01 | 21,425 | 18,210 | SL | 25.0000 | 857 | |||
| Landscaping | 2003-01-01 | 38,759 | 19,880 | SL | 39.0000 | 994 | |||
| Landscaping/irrigation pr | 2014-07-01 | 36,621 | 20,749 | SL | 15.0000 | 2,441 | |||
| Landscaping/irrigation pr | 2014-07-01 | 3,195 | 1,491 | SL | 15.0000 | 213 | |||
| HVAC Upgrade 2021 | 2021-12-13 | 14,813 | 412 | SL | 39.0000 | 380 | |||
| Studio Roof 2021 | 2021-08-07 | 19,019 | 691 | SL | 39.0000 | 488 | |||
| excavate and replace plumbing | 2022-10-06 | 23,127 | 148 | SL | 39.0000 | 593 | |||
| LED light fixtures | 2022-08-31 | 8,363 | 558 | SL | 5.0000 | 1,673 | |||
| New Stucco | 2022-10-15 | 37,923 | 243 | SL | 39.0000 | 972 | |||
| Casita Remodel | 2023-10-31 | 35,818 | SL | 39.0000 | 153 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Stocks/Mutual Funds / TCF | 20,450 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 13,558 | 7,387 | 6,171 | 6,171 |
| Machinery and Equipment | 65,609 | 65,328 | 281 | 281 |
| Buildings | 532,797 | 289,286 | 243,511 | 243,511 |
| Improvements | 243,383 | 72,254 | 171,129 | 171,129 |
| Land | 217,621 | 217,621 | 217,621 | |
| Miscellaneous | 122,837 | 89,792 | 33,045 | 33,045 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Expansion Project 2023 | 19,673 | 661,431 | 661,431 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 12,893 | 12,893 | ||
| Bank Service Fees | 220 | 220 | ||
| Cash Over(Short) | -1 | |||
| Collections Expense | 94,500 | 94,500 | ||
| Exhibition Expense | 3,076 | 3,076 | ||
| Fundraising Merchant Fees | 2,169 | 2,169 | ||
| Fundraising Software | 3,958 | 3,958 | ||
| Insurance | 33,766 | 33,766 | ||
| Miscellaneous | 1,009 | 1,009 | ||
| Miscellaneous Fundraising Expense | 93 | 93 | ||
| Office & General supplies | 6,300 | 6,300 | ||
| Office Supplies | 3,472 | 3,472 | ||
| Payroll Expenses | 1,940 | 1,940 | ||
| Postage and Mailing | 1,462 | 1,462 | ||
| Rental COGS | 149 | 149 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Door admissions revenue | 91,621 | ||
| Memberships | 29,256 | ||
| Special Event / Gala, Net | 26,053 | ||
| Special Events / Misc | 5,366 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit cards payable | 1,560 | 909 |
| Deferred Membership Income | 9,590 | 16,408 |
| Accrued Expenses | 1,558 | 3,031 |
| Security deposit | 992 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment mgt fee | 558 | 558 | 0 | 0 |
| Miscellaneous Contractors | 550 | 0 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Gross Receipts | 163,716 | 119,679 | 44,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax Expense | 288 |