| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 2,250 | 2,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| THUNDERHOUSE BLDG | 2008-08-01 | 2,307,628 | 557,184 | S/L | 39.0000 | 59,170 | 59,170 | 12 | |
| RAWLINGS BLVD | 2008-08-01 | 12,556 | 7,882 | S/L | 15.0000 | 837 | 837 | ||
| BOWL EXCAVATING | 2008-08-01 | 232,502 | |||||||
| DRAINAGE-STORM SEWER | 2008-08-01 | 190,879 | 119,830 | S/L | 15.0000 | 12,725 | 12,725 | 2 | |
| CONCRETE WALKWAYS | 2008-08-01 | 592,218 | 371,781 | S/L | 15.0000 | 39,482 | 39,482 | 8 | |
| FENCING | 2008-08-01 | 97,035 | 60,916 | S/L | 15.0000 | 6,469 | 6,469 | 1 | |
| PARKING LOT | 2008-08-01 | 94,426 | 59,279 | S/L | 15.0000 | 6,295 | 6,295 | 2 | |
| LANDSCAPING-RETAINING WALLS | 2008-08-01 | 239,660 | 150,453 | S/L | 15.0000 | 15,978 | 15,978 | 3 | |
| SCOREBOARD | 2008-08-01 | 59,459 | 37,327 | S/L | 15.0000 | 3,964 | 3,964 | 1 | |
| TRACK & TURF W/ BOWL | 2008-08-01 | 1,373,998 | 862,565 | S/L | 15.0000 | 91,600 | 91,600 | 18 | |
| STADIUM SEATING | 2008-08-01 | 1,199,797 | 753,206 | S/L | 15.0000 | 79,986 | 79,986 | 16 | |
| WEIGHT ROOM EQUIP | 2008-08-01 | 118,712 | 118,712 | S/L | 7.0000 | ||||
| STADIUM LIGHTING | 2008-08-01 | 309,865 | 194,526 | S/L | 15.0000 | 20,658 | 20,658 | 4 | |
| SOUND SYSTEM | 2008-08-01 | 51,255 | 51,255 | S/L | 7.0000 | ||||
| FURNISHINGS | 2008-08-01 | 277,429 | 277,429 | S/L | 7.0000 | ||||
| VISITORS LOCKER ROOM | 2008-08-01 | 204,453 | 49,366 | S/L | 39.0000 | 5,242 | 5,242 | 1 | |
| LUXURY BOX W/CONCESSION(EAST) | 2008-08-01 | 431,525 | 104,193 | S/L | 39.0000 | 11,065 | 11,065 | 2 | |
| PRESS BOX W/CONCESSION(WEST) | 2008-08-01 | 447,520 | 108,055 | S/L | 39.0000 | 11,475 | 11,475 | 2 | |
| AEROBICS ROOM FLOOR | 2009-08-05 | 9,750 | 2,041 | S/L | 39.0000 | 244 | 244 | ||
| EROSION CONTROL | 2009-07-15 | 29,265 | 16,583 | S/L | 15.0000 | 1,951 | 1,951 | 1 | |
| STORM SEWER OUTLET | 2009-02-12 | 4,186 | 2,489 | S/L | 15.0000 | 279 | 279 | ||
| LANDSCAPING-TREES | 2009-03-18 | 10,000 | 5,833 | S/L | 15.0000 | 667 | 667 | ||
| LANDSCAPING-TRACK/TURF | 2009-02-10 | 16,651 | 9,898 | S/L | 15.0000 | 1,110 | 1,110 | ||
| LYNX TIMING SYSTEM | 2009-05-28 | 11,000 | 11,000 | S/L | 7.0000 | ||||
| SALES TAX-ICE MACHINE | 2009-08-18 | 188 | 188 | S/L | 7.0000 | ||||
| RUBBERIZED FLOORING-LEOMITI WARRIOR CTR | 2016-12-31 | 253,835 | 6,509 | S/L | 39.0000 | 6,508 | 6,508 | 1 | |
| ASTROTURF FLOOR LEOMITI WARRIOR CTR | 2016-12-31 | 7,410 | 1,059 | S/L | 7.0000 | 1,058 | 1,058 | 1 | |
| HANDRAIL FENCE LEOMITI WARRIOR CTR | 2016-12-31 | 2,642 | 176 | S/L | 15.0000 | 176 | 176 | ||
| LEOMITI WARRIOR CENTER BLDG | 2016-12-31 | 1,887,964 | 48,409 | S/L | 39.0000 | 48,410 | 48,410 | 9 | |
| REMODEL WEIGHT/LOCKER ROOM | 2016-12-31 | 64,282 | 1,648 | S/L | 39.0000 | 1,649 | 1,649 | 1 | |
| ASTROTURF-THUNDERBOWL | 2016-12-31 | 390,900 | 26,060 | S/L | 15.0000 | 26,060 | 26,060 | 5 | |
| HYDROWORX STANDARD POOL | 2016-12-31 | 74,050 | 10,579 | S/L | 7.0000 | 10,578 | 10,578 | 2 | |
| HYDROWORX PLUNGE POOL | 2016-12-31 | 38,350 | 5,479 | S/L | 7.0000 | 5,478 | 5,478 | 1 | |
| WEIGHT TRAINING EQUIP-LEOMITI WARRIOR CTR | 2016-12-31 | 110,428 | 15,775 | S/L | 7.0000 | 15,776 | 15,776 | 3 | |
| CONCRETE WORK LEOMITI WARRIOR CTR | 2016-12-31 | 52,267 | 3,484 | S/L | 15.0000 | 3,485 | 3,485 | 1 | |
| DRAINAGE-STORM SEWER LEOMITI WARRIOR CTR | 2016-12-31 | 251,779 | 16,785 | S/L | 15.0000 | 16,786 | 16,786 | 3 | |
| EXCAVATE/GRADE LEOMITI WARRIOR CTR | 2016-12-31 | 60,175 | |||||||
| CONSTRUCTION COSTS | 2017-03-01 | 2,100 | 45 | S/L | 39.0000 | 54 | 54 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, IMPROVEMENTS &EQUIPMENT | 11,225,462 | 4,573,214 | 6,652,248 | 11,225,462 |
| LAND | 292,677 | 292,677 | 292,677 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GAMEDAY TICKET, MISC INCOME | ||||
| COST OF GOODS SOLD | 34,777 | 34,777 | ||
| EXPENSES | ||||
| AUTO LEASE EXPENSE | 2,642 | 2,642 | ||
| ADVERTISING & MARKETING | 9,394 | 9,394 | ||
| OUTSIDE SERVICES | 6,000 | 6,000 | ||
| INSURANCE | 2,645 | 2,645 | ||
| OPERATING SUPPLIES | 281 | 281 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAMEDAY TICKET, MISC INCOME | 95,630 | 95,630 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE-DAN DEROSE | 62,500 | 62,500 |
| NOTE PAYABLE-EJDEROSE FAMILY TR | 62,500 | 62,500 |