| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 36,900 | 0 | 0 | 36,900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Front Desk Computer | 2020-07-14 | 487 | 487 | SL | 5.000000 | 97 | 0 | 0 | |
| ESAB Welder | 2016-06-28 | 2,196 | 2,196 | SL | 7.000000 | 86 | 0 | 0 | |
| CNC Router | 2018-03-01 | 35,000 | 35,000 | SL | 10.000000 | 2,000 | 0 | 0 | |
| 3D Printer | 2018-11-01 | 795 | 795 | SL | 5.000000 | 125 | 0 | 0 | |
| Front Desk Computer | 2021-12-05 | 1,107 | 1,107 | SL | 5.000000 | 221 | 0 | 0 | |
| Lenovo Laptop | 2022-12-24 | 991 | 991 | SL | 5.000000 | 176 | 0 | 0 | |
| Scissor Lift | 2021-05-21 | 10,440 | 10,440 | SL | 15.000000 | 696 | 0 | 0 | |
| Electrical Upgrades, Oddie | 2021-09-30 | 18,226 | 18,226 | SL | 10.000000 | 1,823 | 0 | 0 | |
| Camera | 2021-03-09 | 767 | 767 | SL | 5.000000 | 153 | 0 | 0 | |
| Tablet, Events | 2021-03-09 | 767 | 767 | SL | 5.000000 | 368 | 0 | 0 | |
| Band Saw | 2021-12-21 | 1,840 | 1,840 | SL | 5.000000 | 153 | 0 | 0 | |
| Mig Welder | 2021-12-21 | 5,847 | 5,847 | SL | 5.000000 | 1,169 | 0 | 0 | |
| Sander | 2021-12-21 | 680 | 680 | SL | 5.000000 | 136 | 0 | 0 | |
| Fuel Tool | 2021-12-21 | 720 | 720 | SL | 5.000000 | 144 | 0 | 0 | |
| Sawstop Industrial | 2021-12-21 | 5,059 | 5,059 | SL | 5.000000 | 1,012 | 0 | 0 | |
| Sander Belt | 2021-12-21 | 940 | 940 | SL | 5.000000 | 188 | 0 | 0 | |
| Jointer | 2021-12-21 | 1,410 | 1,410 | SL | 5.000000 | 282 | 0 | 0 | |
| Plasma Mach | 2021-12-21 | 2,240 | 2,240 | SL | 5.000000 | 448 | 0 | 0 | |
| Audio Equipment | 2022-06-15 | 4,805 | 4,805 | SL | 5.000000 | 961 | 0 | 0 | |
| Laptop, ED | 2022-07-19 | 700 | 700 | SL | 5.000000 | 140 | 0 | 0 | |
| Dust Collection | 2022-03-15 | 2,474 | 2,474 | SL | 10.000000 | 248 | 0 | 0 | |
| Electrical Upgrades | 2022-03-16 | 3,000 | 3,000 | SL | 10.000000 | 300 | 0 | 0 | |
| Electrical Upgrades, Metal Shop | 2022-06-15 | 4,134 | 4,134 | SL | 10.000000 | 414 | 0 | 0 | |
| Frame Plans | 2022-09-22 | 9,245 | 9,245 | SL | 10.000000 | 925 | 0 | 0 | |
| Electrical Upgrades, Oddie | 2022-09-22 | 4,125 | 4,125 | SL | 10.000000 | 413 | 0 | 0 | |
| Reno Forklift, FL Upgrade | 2022-12-15 | 6,009 | 6,009 | SL | 10.000000 | 601 | 0 | 0 | |
| Dust Collection, Upgrade 2 | 2022-12-01 | 700 | 700 | SL | 10.000000 | 70 | 0 | 0 | |
| Gymmaster Software | 2022-03-10 | 1,254 | 1,254 | SL | 5.000000 | 251 | 0 | 0 | |
| Screenprinting Station | 2022-03-14 | 5,359 | 5,359 | SL | 5.000000 | 1,072 | 0 | 0 | |
| Network, Internet | 2023-04-05 | 1,625 | 1,625 | SL | 5.000000 | 244 | 0 | 0 | |
| Forklift, Hyster Upgrade | 2023-06-17 | 14,357 | 14,357 | SL | 7.000000 | 1,272 | 0 | 0 | |
| Monitor, Desktop | 2023-11-28 | 2,632 | 2,632 | SL | 5.000000 | 88 | 0 | 0 | |
| Monitor, Desktop | 2023-12-01 | 2,506 | 2,506 | SL | 5.000000 | 42 | 0 | 0 | |
| HVAC Upgrades | 2023-03-23 | 11,429 | 11,429 | SL | 10.000000 | 939 | 0 | 0 | |
| Woodshop, Final TI | 2023-05-18 | 57,543 | 57,543 | SL | 10.000000 | 2,349 | 0 | 0 | |
| Events Lights | 2023-07-04 | 685 | 685 | SL | 5.000000 | 69 | 0 | 0 | |
| 3D Printer [1] + Supplies | 2023-11-28 | 400 | 400 | SL | 5.000000 | 13 | 0 | 0 | |
| Resin Printer + Supplies | 2023-11-30 | 1,380 | 1,380 | SL | 5.000000 | 46 | 0 | 0 | |
| 3D Printer [2] + Supplies | 2023-12-01 | 280 | 280 | SL | 5.000000 | 5 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Depreciation Total for All Equipment | 90,160 | 156,026 | 163,256 | 163,256 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 10,000 | 10,000 | 10,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 370 | 0 | 0 | 370 |
| Insurance | 4,355 | 0 | 0 | 4,355 |
| Postage | 103 | 0 | 0 | 103 |
| Processing Fees | 7,743 | 0 | 0 | 7,743 |
| Professional Dev | 165 | 0 | 0 | 165 |
| Recruitment | 133 | 0 | 0 | 133 |
| Security | 378 | 0 | 0 | 378 |
| Staff Appreciation | 533 | 0 | 0 | 533 |
| Licenses & Permitting | 2,447 | 0 | 0 | 2,447 |
| Facility Supplies | 1,631 | 0 | 0 | 1,631 |
| Equipment Repairs | 390 | 0 | 0 | 390 |
| Shop Supplies | 9,843 | 0 | 0 | 9,843 |
| Shop Tools | 2,821 | 0 | 0 | 2,821 |
| Membership Expense | 2,230 | 0 | 0 | 2,230 |
| Event Supplies | 30,245 | 0 | 0 | 30,245 |
| Workshop Supplies | 3,527 | 0 | 0 | 3,527 |
| Office Supplies | 2,355 | 0 | 0 | 2,355 |
| Merchandise | 525 | 0 | 0 | 525 |
| Dues & Subscriptions | 15,843 | 0 | 0 | 15,843 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Artist Studio Space Rent | 92,835 | 0 | 0 |
| Event Space Rental | 6,498 | 0 | 0 |
| Equipment Rental | 64 | 0 | 0 |
| Fiscal Sponsor | 250 | 0 | 0 |
| Membership Revenue | 30,841 | 0 | 0 |
| Merchandise | 673 | 0 | 0 |
| Outreach & Community Events Revenue | 61,835 | 0 | 0 |
| Project Space Revenue | 54,647 | 0 | 0 |
| Programming Revenue | 42,884 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Expense paid in January | 277 | 11,652 |
| Payroll Liabilities | 6,959 | 7,757 |
| Sales Tax | 3,316 | 2,328 |
| SBA Loan | 150,000 | 144,295 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Repair & Maint | 300 | 0 | 0 | 300 |
| Shop Maintenance Labor | 347 | 0 | 0 | 347 |
| Workshop Instructors Person Class Instruction | 4,008 | 0 | 0 | 4,008 |
| Events Labor | 2,867 | 0 | 0 | 2,867 |
| Youth Class and Programming Instructors | 7,990 | 0 | 0 | 7,990 |
| Fleet Repair & Maintenance | 898 | 0 | 0 | 898 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales Tax | 18 | 0 | 0 | 18 |