| Category | Amount |
|---|---|
| We created a new shop in our metal studio dedicated to jewelry making. | 9,615 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CNC Router | 2018-03-01 | 35,000 | 35,000 | SL | 10.000000 | 2,000 | 0 | 0 | |
| Tech lab Computers | 2023-11-01 | 6,356 | 6,356 | SL | 5.000000 | 1,271 | 0 | 0 | |
| Fleet Repair | 2023-06-01 | 14,357 | 14,357 | SL | 7.000000 | 2,051 | 0 | 0 | |
| Electrical Work - Woodshop | 2023-09-01 | 44,093 | 44,093 | SL | 10.000000 | 4,409 | 0 | 0 | |
| Resin Printer | 2023-11-01 | 1,380 | 1,380 | SL | 5.000000 | 276 | 0 | 0 | |
| Security Cameras | 2024-04-01 | 2,180 | 2,180 | SL | 5.000000 | 436 | 0 | 0 | |
| Security System Add-Ons | 2025-01-01 | 2,609 | 2,609 | SL | 5.000000 | 522 | 0 | 0 | |
| Tech Lab - Computer | 2025-03-01 | 2,217 | 2,217 | SL | 5.000000 | 443 | 0 | 0 | |
| CNC Laser | 2025-07-01 | 12,000 | 12,000 | SL | 10.000000 | 1,200 | 0 | 0 | |
| Torch | 2025-07-01 | 1,300 | 1,300 | SL | 5.000000 | 260 | 0 | 0 | |
| Laser | 2025-07-01 | 16,000 | 16,000 | SL | 10.000000 | 1,600 | 0 | 0 | |
| Woodshop Tool | 2025-12-01 | 1,468 | 1,468 | SL | 5.000000 | 294 | 0 | 0 | |
| Planer - Woodshop | 2025-12-01 | 3,400 | 3,400 | SL | 5.000000 | 680 | 0 | 0 | |
| Jewelry Studio | 2025-12-01 | 9,615 | 9,615 | SL | 5.000000 | 1,923 | 0 | 0 | |
| Youth Blocks | 2025-12-01 | 6,042 | 6,042 | SL | 5.000000 | 1,208 | 0 | 0 | |
| HVAC- Woodshop | 2023-05-01 | 24,099 | 24,099 | SL | 10.000000 | 2,410 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Total Assets | 149,794 | 192,638 | 183,461 | 183,461 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 10,000 | 22,504 | 22,504 |
| Pending Revenue | 0 | 73,750 | 73,750 |
| Art Battle Owed Balance | 0 | 3,864 | 3,864 |
| Tax Holding Account | 0 | 598 | 598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 40 | 0 | 0 | 40 |
| Dues & Subscriptions | 15,438 | 0 | 0 | 15,438 |
| Insurance | 6,600 | 0 | 0 | 6,600 |
| Office Supplies | 4,204 | 0 | 0 | 4,204 |
| Postage & Delivery | 158 | 0 | 0 | 158 |
| Recruitment Expense | 166 | 0 | 0 | 166 |
| Taxes & Licenses | 2,713 | 0 | 0 | 2,713 |
| Facility Supplies | 2,042 | 0 | 0 | 2,042 |
| Repairs & Maintanence | 5,178 | 0 | 0 | 5,178 |
| Shop Supplies & Small Tools | 13,873 | 0 | 0 | 13,873 |
| Member Appreciation | 1,500 | 0 | 0 | 1,500 |
| Member Supplies & Merchandise | 7,447 | 0 | 0 | 7,447 |
| Outreach Events Supplies | 68,856 | 0 | 0 | 68,856 |
| Workshop Supplies Instruction | 6,321 | 0 | 0 | 6,321 |
| Youth Programming | 9,355 | 0 | 0 | 9,355 |
| Processing Fees | 18,845 | 0 | 0 | 18,845 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Artist Studio Rental | 239,099 | 0 | 0 |
| Equipment & Event Rentals | 3,405 | 0 | 0 |
| Fiscal Sponsorship Revenue | 12,150 | 0 | 0 |
| Memberships | 106,184 | 0 | 0 |
| Merchandise Sales | 1,544 | 0 | 0 |
| Outreach Events | 120,780 | 0 | 0 |
| Project Rental Revenue | 128,510 | 0 | 0 |
| Programming Revenue | 42,987 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Refundable Cleaning Deposits | 1,740 | 0 |
| Credit Card Expense paid in January | 3,100 | 792 |
| Sales Tax | 2,558 | 9,076 |
| SBA Loan | 144,295 | 144,295 |
| Payroll Liabilities | 0 | 598 |