| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 735 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Main Building | 2000-12-31 | 244,800 | 150,647 | SL | 39 | 6,277 | 0 | 0 | |
| Theatre Lighting | 2000-12-31 | 75,000 | 46,179 | SL | 39 | 1,923 | 0 | 0 | |
| Landscaping Pathways | 2015-08-30 | 10,395 | 10,395 | ALT | 15 | 0 | 0 | 0 | |
| Projector | 2016-01-12 | 526 | 526 | M | 7 | 0 | 0 | 0 | |
| Black Box Curtains | 2015-10-28 | 2,957 | 2,957 | M | 7 | 0 | 0 | 0 | |
| Steam Set | 2016-02-05 | 1,778 | 1,778 | M | 7 | 0 | 0 | 0 | |
| Lighting Soundboard Speakers Video Equi | 2000-12-31 | 26,901 | 26,901 | SL | 7 | 0 | 0 | 0 | |
| Apple Computer | 2015-01-08 | 1,314 | 1,314 | SL | 5 | 0 | 0 | 0 | |
| Heating System Upgrade | 2015-02-24 | 4,600 | 1,091 | SL | 39 | 118 | 0 | 0 | |
| Heat Pump Main Building | 2021-12-20 | 4,900 | 314 | SL | 39 | 126 | 0 | 0 | |
| Flooring Main Building | 2022-02-16 | 2,950 | 170 | SL | 39 | 76 | 0 | 0 | |
| Roof Replacement | 2023-05-25 | 58,919 | 1,511 | SL | 39 | 1,511 | 0 | 0 | |
| Sewer Line | 2023-11-03 | 8,260 | 1,377 | SL | 15 | 551 | 0 | 0 | |
| HVAC Black Box | 2024-10-11 | 8,200 | 0 | SL | 39 | 149 | 0 | 0 | |
| Robotics Equipment | 2020-01-08 | 4,121 | 1,472 | SL | 7 | 589 | 0 | 0 | |
| Computers for STEAM | 2022-01-14 | 4,000 | 2,000 | SL | 5 | 800 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Securities | 61,166 | 61,166 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Property and equipment | 459,621 | 260,752 | 198,869 | 459,621 |
| Description | Amount |
|---|---|
| Correction of PY payableliability | 4,057 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Services | 1,882 | 0 | 0 | 0 |
| Office exp and supplies | 9,209 | 0 | 0 | 0 |
| Scholarship and discounts | 8,035 | 0 | 0 | 0 |
| Repairs and maintenance | 8,662 | 0 | 0 | 0 |
| Advertising | 1,506 | 0 | 0 | 0 |
| Insurance | 7,101 | 0 | 0 | 0 |
| Licenses and other fees | 9,486 | 0 | 0 | 0 |
| Refunds | 722 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Events income | 18,185 | 0 | 0 |
| Miscellaneous | 294 | 0 | 0 |
| Registration fee | 53,660 | 0 | 0 |
| Rent | 8,875 | 8,875 | 8,875 |
| Description | Amount |
|---|---|
| Unrecorded P&E and Accum Dep | 79,815 |
| Unrecorded PY investments | 50,559 |
| Unrealized Gain Loss | 10,583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities | 0 | 4,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Instructors and assistants | 30,074 | 0 | 0 | 0 |
| Investment fees | 37 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 8,785 | 0 | 0 | 0 |
| Personal Property Taxes | 808 | 0 | 0 | 0 |