| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 7,000 | 7,000 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN CLOSING COSTS | 2016-12-28 | 16,847 | 1,042 | 16.0000 | 1,042 | 1,042 | 2,084 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2001-12-27 | 160,000 | |||||||
| LAND | 2006-06-09 | 120,000 | |||||||
| SIEBENTHALER CO. (LANDSCAPING) | 2003-02-24 | 20,000 | 19,778 | S/L | 15.0000 | 222 | 222 | ||
| RUTHANN MEMORIAL (GARDEN) | 2006-05-31 | 5,355 | 4,135 | S/L | 15.0000 | 357 | 357 | ||
| BLOMMEL SIGNS (YMCA SIGN) | 2002-05-12 | 15,577 | 15,577 | S/L | 10.0000 | ||||
| BLOMMEL SIGNS ( Y LIGHTED SIGN) | 2002-10-07 | 4,064 | 4,062 | S/L | 10.0000 | ||||
| CABLING SPECIALIST (DATA CABLES) | 2003-02-14 | 8,251 | 8,251 | S/L | 10.0000 | ||||
| BRACKETT BUILDERS AND BUILDING | 2003-03-03 | 4,601,576 | 1,706,415 | S/L | 40.0000 | 115,040 | 115,040 | ||
| BRACKETT BUILDERS (1/3 UNISTRUT SUPPORT) | 2004-02-21 | 2,897 | 1,032 | S/L | 39.0000 | 74 | 74 | ||
| BRACKETT BUILDERS (BUILDING) | 2008-12-31 | 3,066,982 | 707,765 | S/L | 39.0000 | 78,641 | 78,641 | ||
| CAPITALIZED INTEREST | 2008-12-31 | 152,214 | 35,126 | S/L | 39.0000 | 3,903 | 3,903 | ||
| KMCN (CANOPY) | 2009-08-18 | 25,712 | 5,521 | S/L | 39.0000 | 660 | 660 | ||
| BRACKETT BUILDERS ( SINCLAIR BUILDING) | 2009-08-15 | 1,597,920 | 343,143 | S/L | 39.0000 | 40,973 | 40,973 | ||
| BRACKETT BUILDERS (YMCA DAYCARE CENTER) | 2010-01-01 | 515,000 | 105,641 | S/L | 39.0000 | 13,205 | 13,205 | ||
| AIRSPACE USA INC (DOLPHIN SLIDE) | 2002-11-06 | 24,962 | 24,962 | S/L | 5.0000 | ||||
| CARDIO THEATER | 2002-11-06 | 1,271 | 1,271 | S/L | 7.0000 | ||||
| FRANK COONEY COMPANY (2 COLLEGIATE VOLLEYBALL | 2002-11-30 | 3,887 | 3,887 | S/L | 7.0000 | ||||
| FRANK COONEY COMPANY ( 10 PLASTIC FOLDING TAB | 2002-12-17 | 1,980 | 1,980 | S/L | 7.0000 | ||||
| HHGREGG ( 6 - 27 TV) | 2002-12-13 | 1,364 | 1,364 | S/L | 7.0000 | ||||
| LIFESAVERS, INC ( LIFEPAK 500 AED KIT) | 2002-11-29 | 2,754 | 2,754 | S/L | 7.0000 | ||||
| QUALITY TABLEGAMES, INC. (MISC GAME TABLES & | 2002-11-15 | 4,586 | 4,586 | S/L | 7.0000 | ||||
| LIGHTHOUSE SOUND & COMMUNICATION ( SOUND SYST | 2003-02-05 | 5,010 | 5,010 | S/L | 5.0000 | ||||
| IRWIN ENTERPRISES ( WALL PADS) | 2003-03-05 | 4,968 | 4,968 | S/L | 7.0000 | ||||
| PICKLE BALL COURTS | 2014-06-30 | 115,295 | 10,347 | S/L | 39.0000 | 2,956 | 2,956 | ||
| 14.054 ACRES, END OF PREBLE DRIVE | 2016-03-31 | 176,000 | |||||||
| YMCA SIGN | 2016-10-15 | 4,662 | 583 | S/L | 10.0000 | 466 | 466 | ||
| CONSOLIDATED BUSINESS PRODUCTS ( 2 6 - SHELF | 2002-12-17 | 1,038 | 1,036 | S/L | 7.0000 | ||||
| FRANK COONEY COMPANY (MISC OFFICE FURNITURE) | 2002-12-17 | 17,226 | 17,226 | S/L | 7.0000 | ||||
| IMS OF DAYTON ( MAILING MACHINE) | 2002-10-01 | 2,695 | 2,695 | S/L | 7.0000 | ||||
| PARTNERS IN RECOGNITION, INC. (30X24 PLAQUE) | 2002-11-15 | 1,324 | 1,324 | S/L | 7.0000 | ||||
| PARNTERS IN RECOGNITION, INC (20 PLAQUES) | 2002-11-15 | 5,579 | 5,579 | S/L | 7.0000 | ||||
| PARTNERS IN RECOGNITION, INC. ( DONOR WALL) | 2002-11-15 | 5,108 | 5,108 | S/L | 7.0000 | ||||
| THE CORNER OFFICE, INC. (OFFICE FURNITURE) | 2002-11-01 | 5,464 | 5,464 | S/L | 7.0000 | ||||
| PHILLIPS SUPPLY CO. (FLOOR CARE MACHINE) | 2003-01-28 | 5,880 | 5,880 | S/L | 5.0000 | ||||
| ST. CLAIR SUPPLY (TRASH RECEPTACLE) | 2003-02-24 | 1,025 | 1,022 | S/L | 7.0000 | ||||
| PARTNERS IN RECOGNITION, INC. (TRUSTEE WALL P | 2003-03-03 | 1,100 | 1,099 | S/L | 7.0000 | ||||
| PARTNERS IN RECOGNITION (FRAMES AND WALL PLAQ | 2003-03-10 | 1,325 | 1,324 | S/L | 7.0000 | ||||
| KOENIG (JOHN DEERE TRACTOR AND MOWER) | 2003-03-17 | 7,995 | 7,994 | S/L | 7.0000 | ||||
| PARTNERS IN RECOGNITION, INC. (PORTRAIT WALL | 2004-11-16 | 1,324 | 1,324 | S/L | 7.0000 | ||||
| LAPTOP COMPUTER AND OFFICE SOFTWARE | 2013-03-11 | 1,078 | 1,042 | S/L | 5.0000 | 36 | |||
| BIKE RACKS - PREBLE TRAILS | 2016-07-01 | 7,950 | 1,193 | S/L | 10.0000 | 795 | |||
| COMMERCIAL LOT (WASHINGTON TOWNSHIP) - 6.499 | 2017-08-02 | 277,845 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 10,269,245 | 3,336,880 | 6,932,365 | |
| LAND | 733,845 | 733,845 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,037 | 2,037 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OTHER EXPENSES | 2,567 | 2,567 | 2,567 | |
| SUPPLIES | 33 | 33 | ||
| POSTAGE | 62 | 62 | ||
| TELEPHONE | 499 | 499 | ||
| YOUTH PROGRAM COSTS | 15,000 | 15,000 | 15,000 | |
| ADVERTISING | 499 | 499 | 499 | |
| UTILITIES | 3,631 | 3,631 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED LAND RENT | 83,637 | 72,727 |
| ACCRUED TAXES | 5,454 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAXES | 4,932 | 4,932 | 4,932 |