| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Tax Prep | 150 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building First Floor | 2010-09-15 | 721,123 | 245,771 | SL | 2.56 % | 18,490 | |||
| Building - Annex Bldg | 2013-09-27 | 265,113 | 69,956 | SL | 2.56 % | 6,797 | |||
| Bldg - Annex 2nd Floor | 2013-09-27 | 37,874 | 9,994 | SL | 2.56 % | 971 | |||
| Bldg - Annex Rebuild | 2016-06-30 | 574,289 | 111,063 | SL | 2.56 % | 14,725 | |||
| Security Camera | 2020-04-07 | 5,939 | 4,158 | SL | 20.00 % | 1,188 | |||
| Building Second Floor | 2010-09-15 | 727,133 | 247,818 | SL | 2.56 % | 18,644 | |||
| Building Mezzanine | 2010-09-15 | 328,511 | 111,960 | SL | 2.56 % | 8,423 | |||
| Building Third Floor | 2010-09-15 | 727,133 | 247,818 | SL | 2.56 % | 18,644 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 26,346 | 25,753 | 593 | 1,781 |
| Buildings | 3,381,176 | 1,131,074 | 2,250,102 | 2,806,887 |
| Improvements | 574,289 | |||
| Land | 581,558 | 581,558 | 581,558 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional | 1,425 | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & Promotion | 9,506 | 9,506 | ||
| Art Instructors | 7,007 | 7,007 | ||
| Art Supplies | 1,252 | 1,252 | ||
| Computer & Internet | 5,691 | 5,691 | ||
| Credit Card & Bank Service Fees | 1,501 | 1,501 | ||
| Dues and Subscriptions | 1,423 | |||
| Insurance | 660 | |||
| Janitorial | 4,174 | 4,174 | ||
| License Fees | 5,785 | |||
| Office Supplies | 3,484 | |||
| Outside Services | 2,702 | 2,702 | ||
| Postage | 285 | |||
| Rental Expenses | 159,307 | |||
| Repairs & Maintenance | 58,655 | |||
| Special Event Expenses | 227 | |||
| Supplies | 1,852 | 1,852 | ||
| Telephone | 1,374 | 1,374 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 3,357 | ||
| Rental Income - Noninvestment Property | 104,299 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Refundable Damage Deposit | 1,200 | 900 |
| Due to Artists | 99 | 4,116 |
| Payroll Taxes Payable | 1,646 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Gallery Sales | 24,624 | 21,857 | 2,767 |
| Name | Address |
|---|---|
| Andrea Smith Endow FD Columbus Fnd |
1234 East Broad St Columbus,OH43205 |
| Andrea Smith |
105 S Cortez Prescott,AZ86303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 11,281 | 5,640 | ||
| Real Estate Taxes | 2,095 | 2,095 |