| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,562 | 4,562 |
| 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 | 11,818 | S/L | 15.0000 | ||||
| RPR PROP SHED WALL/SIDEWA | 2006-04-11 | 7,671 | 3,495 | S/L | 39.0000 | 197 | |||
| STAGE CURTAINS | 2006-06-17 | 36,067 | 36,067 | S/L | 15.0000 | ||||
| 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 | 12,331 | S/L | 15.0000 | ||||
| FLOORING | 2008-11-21 | 7,261 | 7,261 | S/L | 15.0000 | ||||
| CARPET | 2008-01-16 | 5,597 | 5,597 | S/L | 15.0000 | ||||
| GENERATOR | 2009-09-15 | 33,480 | 33,480 | S/L | 7.0000 | ||||
| BUILDING IMP. GENERATOR | 2009-09-15 | 19,348 | 7,110 | S/L | 39.0000 | 496 | |||
| CARPET IN LOBBY | 2009-03-15 | 5,597 | 5,534 | S/L | 15.0000 | 63 | |||
| TABLES AND CHAIRS | 2009-02-15 | 16,342 | 16,342 | S/L | 7.0000 | ||||
| TILE IN LOBBY | 2009-03-15 | 10,674 | 10,559 | S/L | 15.0000 | 115 | |||
| ROOF REPAIRS | 2009-11-15 | 6,367 | 6,009 | S/L | 15.0000 | 358 | |||
| STAGE FLOOR WATERPROOFING | 2009-02-15 | 7,332 | 7,293 | S/L | 15.0000 | 39 | |||
| ROOF REPAIR FINAL PAYMENT | 2010-02-06 | 1,866 | 1,728 | S/L | 15.0000 | 124 | |||
| 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 | 2,390 | 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 | 2,990 | S/L | 15.0000 | 244 | |||
| LIGHT SYSTEM | 2011-09-22 | 12,293 | 12,293 | S/L | 7.0000 | ||||
| BOILER | 2011-10-07 | 23,210 | 18,953 | S/L | 15.0000 | 1,547 | |||
| ROOF REPAIR | 2011-10-11 | 20,000 | 16,331 | S/L | 15.0000 | 1,333 | |||
| SEWAGE PUMPS | 2011-11-23 | 3,447 | 2,778 | 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 | 4,502 | 150DB | 15.0000 | 335 | |||
| ROOF, B C, & D | 2012-01-24 | 19,074 | 5,848 | S/L | 39.0000 | 489 | |||
| REMOTE SWITCH FOR BOILER | 2012-01-24 | 470 | 144 | 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 | 2,164 | S/L | 39.0000 | 185 | |||
| 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 | 22,093 | 150DB | 15.0000 | 1,645 | |||
| PIT PLATFORM | 2012-06-30 | 136 | 108 | 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 | 578 | S/L | 39.0000 | 56 | |||
| WIRE CAGE WALL LAUNDRY | 2013-11-06 | 1,945 | 1,945 | 200DB | 7.0000 | ||||
| DRIVEWAY LIGHTS | 2013-12-30 | 5,000 | 1,286 | S/L | 39.0000 | 128 | |||
| ROOF & FLOORING IMPR. | 2013-09-03 | 7,780 | 2,050 | S/L | 39.0000 | 200 | |||
| ONSTAGE SOUND SYSTEM | 2014-04-03 | 4,934 | 4,934 | 200DB | 7.0000 | ||||
| OUTSIDE LIGHTS | 2014-07-07 | 14,174 | 3,436 | S/L | 39.0000 | 364 | |||
| TAYLOR ROOFING WORK | 2014-08-10 | 3,328 | 799 | S/L | 39.0000 | 85 | |||
| PC FOR CAT | 2014-08-11 | 1,605 | 1,605 | 200DB | 3.0000 | ||||
| FILING CABINETS | 2014-12-22 | 348 | 348 | 200DB | 7.0000 | ||||
| REPLACE ROOF | 2015-08-20 | 96,000 | 20,615 | S/L | 39.0000 | 2,461 | |||
| BOX OFFICE COMPUTER | 2015-04-06 | 353 | 353 | 200DB | 7.0000 | ||||
| THEATER ELECTRONICS | 2017-03-07 | 7,018 | 6,705 | 200DB | 7.0000 | 313 | |||
| VESTIBULE UPDATE | 2017-04-19 | 43,335 | 7,455 | S/L | 39.0000 | 1,111 | |||
| OFFICE & THEATER EQUIP | 2017-05-09 | 2,118 | 2,024 | 200DB | 7.0000 | 94 | |||
| COMPUTER & SCANNER | 2017-06-12 | 1,362 | 1,301 | 200DB | 7.0000 | 61 | |||
| ROOFING | 2017-09-01 | 18,252 | 2,945 | S/L | 39.0000 | 468 | |||
| VESTIBULE FLOORING | 2017-08-16 | 4,820 | 2,401 | 150DB | 15.0000 | 284 | |||
| ELECTRICAL UPDATES | 2017-10-06 | 3,191 | 508 | S/L | 39.0000 | 82 | |||
| INTERIOR REDESIGN/IMPROVE | 2018-02-14 | 219,321 | 33,046 | S/L | 39.0000 | 5,624 | |||
| IMPROVEMENTS | 2019-11-18 | 38,792 | 4,103 | S/L | 39.0000 | 995 | |||
| HIVAV REPLACEMENT | 2019-10-11 | 157,500 | 16,995 | S/L | 39.0000 | 4,039 | |||
| LIFT & LIFT GATE | 2020-01-07 | 10,363 | 7,126 | 200DB | 7.0000 | 925 | |||
| ELECTRIC PANEL UPDATE | 2020-06-23 | 32,070 | 2,912 | S/L | 39.0000 | 823 | |||
| IMPROVEMENTS | 2020-11-24 | 8,336 | 668 | S/L | 39.0000 | 214 | |||
| SEWING CABINETS | 2021-04-20 | 24,267 | 13,655 | 200DB | 7.0000 | 3,032 | |||
| LOBBY HVAC SYSTEM | 2021-08-23 | 98,912 | 6,024 | S/L | 39.0000 | 2,536 | |||
| FOUNDATION REPAIRS | 2022-10-27 | 14,309 | 443 | S/L | 39.0000 | 367 | |||
| MICROPHONES | 2022-11-21 | 13,185 | 4,103 | 200DB | 7.0000 | 2,595 | |||
| GENERATOR | 2023-05-12 | 2,064 | 295 | 200DB | 7.0000 | 505 | |||
| CHAIRS/FLOODS/MICS | 2024-07-12 | 3,317 | 200DB | 7.0000 | 474 | ||||
| KEYBOARD | 2024-08-02 | 2,568 | 200DB | 7.0000 | 367 | ||||
| LOBBY WATER REPAIR | 2024-06-05 | 7,103 | S/L | 15.0000 | 237 | ||||
| PROJECTOR SYSTEM | 2024-07-15 | 113,312 | 200DB | 7.0000 | 16,187 | ||||
| PROP SHED | 2024-03-18 | 16,751 | S/L | 39.0000 | 340 | ||||
| 1/2 DRIVEWAY | 2024-06-05 | 6,590 | 150DB | 15.0000 | 330 | ||||
| HIVAV | 2024-08-03 | 143,748 | S/L | 15.0000 | 4,792 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | FMV | 4,375,866 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,406,636 | 1,432,484 | 974,152 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 7,429 | 7,429 | ||
| PLAY PRODUCTION COSTS | 22,761 | 22,761 | ||
| COSTUME CLEANING | 2,051 | 2,051 | ||
| SUPPLIES | 1,854 | 1,854 | ||
| TELEPHONE & INTERNET | 1,749 | 1,749 | ||
| INSURANCE | 29,434 | 29,434 | ||
| MISC | 836 | 836 | ||
| CONCESSION EXPENSES | 2,057 | 2,057 | ||
| POSTAGE | 687 | 687 | ||
| MEMBERSHIP | 1,253 | 1,253 | ||
| OFFICE SUPPLIES | 1,190 | 1,190 | ||
| KIDS SUMMER CAMP EXPENSE | 3,660 | 3,660 | ||
| SUBSCRIPTIONS | 1,221 | 1,221 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLAY PRODUCTION INCOME | 63,976 | 63,976 | |
| BUILDING RENT | 6,453 | 6,453 | |
| CONCESSION INCOME | 3,248 | 3,248 | |
| KIDS SUMMER CAMP | 2,928 | 2,928 | |
| MISC INCOME | 321 | 321 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 342,478 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 5,699 | 5,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,437 | 5,437 |