| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,750 | 2,750 |
| 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 | 2007-08-01 | 401,625 | |||||||
| TENNIS COURT COMPLEX | 2002-07-01 | 2,398,663 | 984,376 | S/L | 39.0000 | 61,504 | |||
| EQUIPMENT | 2002-07-01 | 82,104 | 82,104 | S/L | 5.0000 | ||||
| EQUIPMENT | 2006-07-01 | 2,082 | 2,082 | S/L | 5.0000 | ||||
| ADDITIONS TO TENNIS COURT | 2004-02-01 | 10,951 | 4,213 | S/L | 39.0000 | 281 | |||
| ADDITIONS TO TENNIS COURT | 2006-07-01 | 23,949 | 7,982 | S/L | 39.0000 | 615 | |||
| ADDITIONS TO TENNIS COURT | 2006-11-01 | 9,519 | 2,875 | S/L | 39.0000 | 245 | |||
| EQUIPMENT | 2008-02-01 | 4,219 | 4,219 | S/L | 5.0000 | ||||
| ADDITIONS TO TENNIS COURT | 2009-02-01 | 14,152 | 3,478 | S/L | 39.0000 | 363 | |||
| EQUIPMENT | 2012-03-02 | 1,960 | 1,960 | S/L | 5.0000 | ||||
| EXPANSION PROJECT | 2012-09-01 | 31,884 | 4,905 | S/L | 39.0000 | 818 | |||
| FACILITY - TENNIS BUBBLE | 2019-02-01 | 401,795 | S/L | 15.0000 | 15,625 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 2,981,278 | 1,177,645 | 1,803,633 | 2,250,000 |
| LAND | 401,625 | 401,625 | 750,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,878 | 1,878 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| REPAIRS AND MAINTENANCE | 58,362 | 58,362 | ||
| ADVERTISING | 10,781 | 10,781 | ||
| OFFICE EXPENSES | 3,617 | 3,617 | ||
| INSURANCE | 16,116 | 16,116 | ||
| BANK CHARGES | 8,795 | 8,795 | ||
| PROGRAM EXPENSES | 1,572 | 1,572 | ||
| TELEPHONE | 2,584 | 2,584 | ||
| PAYROLL FEES | 1,894 | 1,894 | ||
| COMPUTER EXPENSE | 5,341 | 5,341 | ||
| DUES AND SUBSCRIPTIONS | 506 | 506 | ||
| PRO SHOP EXPENSES | 3,683 | 3,683 | ||
| GROUNDS CARE | 9,580 | 9,580 | ||
| SCHOLARSHIP EXP | 3,037 | 3,037 | ||
| FEES | 2,588 | 2,588 | ||
| TRAVEL | 938 | 938 | ||
| EQUIPMENT | 7,134 | 7,134 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 18,179 | 18,179 | |
| SUMMER TENNIS CAMPS | 107,539 | 107,539 | |
| OTHER TENNIS INCOME | 90,701 | 90,701 |
| Description | Amount |
|---|---|
| PRIOR FUND TRANSFERS | 83,683 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 6,188 | 6,188 |