
| project development timeline
| organizational summary
-
Paid Project Expenses
Roof: $69,537
HVAC: $80,970
Electrical: $75,000
Facility Payments: $52,250
2x Air Quality Testing: $11,600
Fire Monitoring System: $15,903
TOTAL: $305,260
-
Remaining Project Expenses
Fire Monitoring System: $13,570 (April-June 2025) Completed
Electrical: (August - September 2025) $73,500
Air Quality Testing: (September 2025) $5,000
REMAINING: $78,500
-
Purchase Agreement
$500,000 Roth YMCA and 8 acres for parking and future development.
$50,000 down payment with $1 additional payments due annually through July 2026.
Plans in Action to Pay Off Note:
Agreement in progress to sell the upper floor of the building to become a children’s museum.
Children’s museum to split utility costs with FAC.
Currently nurturing a proposed gift from a FAC benefactor for up to $225,000.
If the combined actions do not pay off the note in its entirety, a mortgage will be obtained for any remaining balance.
-
Revenue Streams
2024/2025 Budget $230,000
Income:
Grants & Contributions $142,526
Events: $18,108
Programmatic: $36,195
Affiliates: $30,137
Total Income: $226,966
Expense:
Events: $8,429
Programmatic: $26,230
Affiliates: $29,437
Marketing: $4,498
Utilities: $7,596
Facility: 18,756
Payroll: $36,145
Insurance & Accounting: $6,829
Total Expense: $137,919
Net Income: $89,047
2024/2025 Building Improvements Totaled: $54,135
2025/2026 Budget $250,000
-
Get Involved
Our board typically meets on the third Tuesday of each month (except December).
If you have questions, concerns, or proposals and would like to be added to an upcoming meeting agenda, please email info@foothillsarts.org
Visitors are allowed 5 minutes to speak.
Interested in teaching, volunteering, or joining our board? email info@foothillsarts.org
Impatient? Excited? So are we.
Click below to review your giving options.
| before | after |
| before | clayworks
| after | clayworks