| 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 |