BHWMF FS14
BHWMF FS14
TABLE OF CONTENTS
Exhibit
A -
Balance Sheet
B -
Statement of Activities
C -
D -
Board of Directors
Byrd Hoffman Water Mill Foundation
a/k/a The Watermill Center
Auditors
Auditors
and Consultants
and Consultants
655 Third
655 Avenue,
Third Avenue,
12th Floor,
12th New
Floor,York,
NewNY
York,
10017
NY 10017
ServingServing
the Health
the Health
Care &Care
Not for
& Not
Profit
forSectors
Profit Sectors (212) 867-4000
(212) 867-4000
/ Fax (212)
/ Fax867-9810
(212) 867-9810
/ www.loebandtroper.com
/ www.loebandtroper.com
2.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide
a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material
respects, the financial position of Byrd Hoffman Water Mill Foundation a/k/a The Watermill
Center as of December 31, 2014, and the changes in its net assets and its cash flows for the
year then ended in accordance with accounting principles generally accepted in the United
States of America.
Report on Summarized Comparative Information
We have previously audited Byrd Hoffman Water Mill Foundation a/k/a The Watermill
Centers December 31, 2013 financial statements, and we expressed an unmodified audit
opinion on those audited financial statements in our report dated June 12, 2014. In our
opinion, the summarized comparative information presented herein as of and for the year
ended December 31, 2013 is consistent, in all material respects, with the audited financial
statements from which it has been derived.
EXHIBIT A
BYRD HOFFMAN WATER MILL FOUNDATION
a/k/a THE WATERMILL CENTER
BALANCE SHEET
DECEMBER 31, 2014
(With Summarized Financial Information for December 31, 2013)
2014
2013
ASSETS
Cash
Cash - board-designated (Note 2)
Cash - temporarily restricted
Investments (Note 2)
Accounts receivable
Contributions receivable (Note 3)
Prepaid expenses
Art - held for sale (Note 10)
Security deposits
Fixed assets - net (Note 4)
Art - collection (Note 10)
Total assets
94,395
1,942,463
1,356,578
1,059
107,748
2,448,633
183,648
174,000
16,811
13,983,943
7,023,712
15,728
1,663,699
2,649,360
1,134
96,891
2,334,084
36,910
174,000
1,641
12,798,468
6,355,212
27,332,990
26,127,127
164,078
173,801
200,000
26,662
97,333
200,000
3,209,145
95,000
3,327,356
3,773,686
3,719,689
15,285,815
4,508,222
12,940,664
4,519,902
Total unrestricted
19,794,037
17,460,566
3,765,267
4,946,872
23,559,304
22,407,438
Total liabilities
Net assets (Exhibit B)
Unrestricted
Operating
Board designated (Note 2)
27,332,990
26,127,127
EXHIBIT B
STATEMENT OF ACTIVITIES
YEAR ENDED DECEMBER 31, 2014
(With Summarized Financial Information
for the Year Ended December 31, 2013)
Board
Designated
Unrestricted
Revenues, gains and support
Support and contributions
Individual contributions (including $38,889 of donated stock)
Foundation contributions
Corporation contributions
Government grants
Donated art
Bequests
Special events revenue - net (Note 8)
Net assets released from restrictions
505,851
392,489
255,241
50,000
593,000
Total
Unrestricted
1,000
1,553,037
1,837,059
5,186,677
1,000
185,705
(75)
319
30,329
505,851
392,489
255,241
50,000
593,000
1,000
1,553,037
1,837,059
Temporarily
Restricted
629,930
923,864
255,241
50,000
593,000
1,000
1,553,037
2013
2,494,473
938,179
272,597
20,000
984,000
3,000
1,286,618
(1,837,059)
5,187,677
7,062
124,079
531,375
Total
2014
(1,181,605)
4,006,072
5,998,867
185,705
(75)
7,381
30,329
185,705
(75)
7,381
30,329
146,000
1,161
8,176
5,909
223,340
161,246
4,229,412
6,160,113
216,278
7,062
223,340
5,402,955
8,062
5,411,017
2,261,803
388,876
407,125
19,742
2,281,545
388,876
407,125
2,281,545
388,876
407,125
1,740,775
916,979
397,350
Total expenses
3,057,804
19,742
3,077,546
3,077,546
3,055,104
2,345,151
(11,680)
2,333,471
(1,181,605)
1,151,866
3,105,009
17,460,566
4,946,872
22,407,438
19,302,429
12,940,664
$
15,285,815
4,519,902
$
4,508,222
19,794,037
(1,181,605)
3,765,267
23,559,304
22,407,438
EXHIBIT C
International
Summer
Program
Salaries
Payroll taxes and employee benefits
Professional fees
Consultants
Occupancy (Note 9)
Program and event supplies
General production expenses
Other supplies and printing
Minor equipment and rentals
Travel
Postage and shipping
Telephone and Internet
Insurance
Repairs and maintenance
Interest
Bank and credit card fees
Depreciation and amortization
Miscellaneous
Total expenses
136,505 $
33,249
16,885
54,002
42,865
61,291
48,280
5,369
277,890
49,459
9,358
3,427
20,895
167,139
124,297
157
135,356
1,568
1,187,992
Residency
Program
64,236 $
15,647
22,336
15,611
9,828
8,203
1,712
14,082
4,982
1,074
1,015
11,940
25,003
53,269
116,020
364,958
Program Services
Library
Education
of
and
Inspiration
Outreach
135,572 $
33,024
450
11,085
15,980
828
2,221
13,468
5,613
1,069
907
16,778
20,500
46,408
303,903
90,600 $
22,069
2,000
6,560
5,743
5,528
3,123
210
10,318
4,072
1,168
508
5,971
15,677
Supporting Services
Curatorial/
Exhibitions
42,113 $
10,259
3,125
38,261
14,226
7,413
673
22,233
3,099
15,358
635
11,322
15,755
15,469
921
50,275
8
189,937
234,755
Total
469,026 $
114,248
22,460
82,898
113,565
106,853
67,847
10,185
337,991
67,225
28,027
6,492
66,906
244,074
177,566
157
363,528
2,497
2,281,545
Management
and General
125,576 $
30,585
50,000
20,632
49,277
7,616
2,277
8,124
5,160
20,196
20,586
3,582
1,150
20,394
19,337
4,384
388,876
Fund
Raising
203,591 $
49,593
10,830
33,840
275
5,124
41,645
15,382
5,897
21,519
169
10,293
2,196
Total
9,340 $
2,274
3,100
147,396
42,110
14,099
100,946
2,078
11,477
5,146
25,045
40
3,867
2,864
2,440
407,125
365,481
Direct Cost
of Special
Events
30
1,187,992 $
364,958 $
303,903 $
189,937 $
234,755 $
2,281,545 $
388,876 $
407,125 $
2013
807,533 $
196,700
86,390
137,370
163,117
254,249
115,081
73,545
456,596
83,324
66,183
26,857
102,931
274,897
178,716
20,621
386,732
12,185
841,482
193,038
104,781
143,263
141,669
210,261
185,995
72,884
429,944
116,673
60,459
24,292
104,755
216,818
185,437
22,453
384,970
9,964
3,443,027
(365,481)
2014
(365,481)
3,077,546 $
3,449,138
(394,034)
3,055,104
EXHIBIT D
BYRD HOFFMAN WATER MILL FOUNDATION
a/k/a THE WATERMILL CENTER
STATEMENT OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2014 AND 2013
2014
Cash flows from operating activities
Change in net assets (Exhibit B)
Adjustments to reconcile change in net assets to net cash
provided by operating activities
Depreciation and amortization
Unrealized loss (gain) on investments
Contributions restricted for long-term investment
Contributed art
Decrease (increase) in assets
Accounts receivable
Contributions receivable
Due from RW Work Ltd.
Prepaid expenses
Security deposits
Increase (decrease) in liabilities
Accounts payable and accrued expenses
Due to RW Work Ltd.
Deferred revenue
1,151,866
2013
$
386,732
75
3,105,009
384,970
(1,161)
(1,891,516)
(984,000)
(593,000)
(10,857)
(114,549)
91,150
(231,945)
517
1,744
4,009
(146,738)
(15,170)
66,745
26,662
(95,195)
182,500
751,766
566,082
(75,500)
(1,398,406)
1,014,018
(201,680)
10,093
1,101,516
(345,840)
(1,376,055)
(459,888)
(811,966)
(118,211)
270,000
(365,000)
(111,983)
708,100
(613,100)
(213,211)
(16,983)
78,667
(262,867)
15,728
278,595
94,395
15,728
178,716
185,437
-continued-1-
-continued-2-
-continued-3-
-continued-4-
Inputs other than quoted prices that are observable for the asset or liability;
Inputs that are derived principally from or corroborated by observable market data by
correlation or other means.
If the asset or liability has a specified (contractual) term, the Level 2 input must be observable
for substantially the full term of the asset or liability. Level 3 inputs to the valuation
methodology are unobservable and significant to the fair value measurement. The asset or
liabilitys fair value measurement level within the fair value hierarchy is based on the lowest
level of any input that is significant to the fair value measurement. Valuation techniques used
need to maximize the use of observable inputs and minimize the use of unobservable inputs.
-continued-6-
1,059
Uncertainty in income taxes - The Foundation has determined that there are no material
uncertain tax positions that require recognition or disclosure in the financial statements. Periods
ending December 31, 2011 and subsequent remain subject to examination by applicable taxing
authorities.
Subsequent events - Subsequent events have been evaluated through September 18, 2015, which
is the date the financial statements were available to be issued.
Summarized financial information - The financial statements include certain prior-year
summarized comparative information in total but not by net asset class. Such information does
not include sufficient detail to constitute a presentation in conformity with accounting principles
generally accepted in the United States of America. Accordingly, such information should be
read in conjunction with the Foundations financial statements for the year ended December 31,
2013, from which the summarized information was derived.
-continued-7-
$ 1,357,444
852,500
190,000
60,000
2,459,944
(11,311)
$ 2,448,633
-continued-8-
$ 2,227,514
13,632,013
297,708
288,686
254,409
937,705
10-40 years
5-10 years
5-10 years
5 years
17,638,035
Less accumulated depreciation
and amortization
(3,654,092)
$ 13,983,943
All fixed assets of the Foundation are held as collateral for the Foundations indebtedness as
further described in Note 5 to the financial statements.
NOTE 5 - LOAN PAYABLE
In May 2011, the Foundation obtained a term loan for $3,603,804. The loan is secured by all of
the assets of the Foundation. The loan was used to pay off all remaining liability on the
principal balance and the swap agreement of the previous loan, with remaining funds used to
purchase a vacant lot in Water Mill for future construction. The principal balance of the loan is
payable in 120 consecutive monthly installments calculated using an amortization period of
twenty years, commencing on June 20, 2011. A final payment of all unpaid balances and all
accrued and unpaid interest outstanding under the term loan will be due and payable on the term
loan maturity date of May 20, 2021. Interest on the term loan is at a fixed annual rate of 5.35%.
-continued-9-
124,785
131,250
139,024
146,755
154,916
2,512,415
$ 3,209,145
Interest expense for the year ended December 31, 2014 was $178,716.
NOTE 6 - LINE OF CREDIT PAYABLE
The Foundation has an unsecured line of credit of $250,000 with JP Morgan Chase. The line of
credit bears interest at the prime rate, which is 3.25% as of December 31, 2014. As of
December 31, 2014, there was no outstanding balance on the line.
Interest expense for the year ended December 31, 2014 was $1,544.
NOTE 7 - CONCENTRATIONS
Financial instruments which potentially subject the Foundation to a concentration of credit risk
are cash accounts with a financial institution in excess of FDIC insurance limits.
NOTE 8 - SPECIAL EVENTS
Special events revenue
Less direct costs of special events
$ 1,918,518
(365,481)
$ 1,553,037
-continued-10-
32,216
6,930
741
39,887
-continued-11-
$ 2,091,846
875,195
224,760
423,466
150,000
$ 3,765,267
During 2014, temporarily restricted net assets were released from restriction by satisfying donor
imposed timing or usage criteria as follows:
Underground Museum
Library of Inspiration
Residence
Summer workshops (passage of time)
$ 1,336,419
15,400
175,240
310,000
$ 1,837,059
-12-