| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,770 | 0 | 2,865 | 905 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FITNESS EQUIPMENT | 2015-11-14 | 124,085 | 103,404 | SL | 5.000000000000 | 20,681 | 0 | 20,681 | |
| TREADMILLS | 2016-02-15 | 7,957 | 4,453 | SL | 7.000000000000 | 1,137 | 0 | 1,137 | |
| SIGN | 2016-03-15 | 2,054 | 1,124 | SL | 7.000000000000 | 293 | 0 | 293 | |
| SOUND SYSTEM | 2016-01-15 | 2,518 | 1,439 | SL | 7.000000000000 | 360 | 0 | 360 | |
| TREADMILLS | 2016-08-15 | 6,206 | 3,030 | SL | 7.000000000000 | 887 | 0 | 887 | |
| MISCELLANEOUS EQUIPMENT | 2016-06-15 | 2,188 | 1,121 | SL | 7.000000000000 | 313 | 0 | 313 | |
| SOUND SYSTEM | 2015-11-14 | 3,666 | 2,183 | SL | 7.000000000000 | 524 | 0 | 524 | |
| GOLF SIMULATORS | 2015-11-14 | 27,000 | 22,500 | SL | 5.000000000000 | 4,500 | 0 | 4,500 | |
| SAUNA | 2015-11-14 | 15,052 | 4,180 | SL | 15.000000000000 | 1,003 | 0 | 1,003 | |
| TEPCO WATER BOOST SYSTEM | 2015-11-14 | 18,121 | 5,033 | SL | 15.000000000000 | 1,208 | 0 | 1,208 | |
| WATER TREATMENT SYSTEM | 2015-11-14 | 10,418 | 2,895 | SL | 15.000000000000 | 695 | 0 | 695 | |
| LEASEHOLD IMPROVEMENTS | 2016-01-15 | 371,235 | 37,679 | SL | 39.000000000000 | 9,519 | 0 | 9,519 | |
| LEASEHOLD IMPROVEMENTS | 2017-07-01 | 174,694 | 11,198 | SL | 39.000000000000 | 4,479 | 0 | 4,479 | |
| CONCESSION STAND SHED | 2013-08-01 | 3,085 | 2,566 | SL | 10.000000000000 | 309 | 0 | 0 | |
| TEPCO WATER BOOST SYSTEM | 2015-11-14 | 18,121 | 5,033 | SL | 15.000000000000 | 1,208 | 0 | 1,208 | |
| WATER TREATMENT SYSTEM | 2015-11-14 | 10,418 | 2,895 | SL | 15.000000000000 | 695 | 0 | 695 | |
| LEASEHOLD IMPROVEMENTS | 2017-01-01 | 371,235 | 28,557 | SL | 39.000000000000 | 9,519 | 0 | 9,519 | |
| LEASEHOLD IMPROVEMENTS | 2017-07-01 | 174,694 | 11,198 | SL | 39.000000000000 | 4,479 | 0 | 4,479 | |
| FENCE | 2011-07-01 | 10,000 | 10,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 2012-11-01 | 308 | 308 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FENCE | 2012-01-15 | 10,000 | 10,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| BRONZE STATUE | 2013-06-01 | 12,000 | 9,247 | 200DB | 10.000000000000 | 787 | 0 | 0 | |
| GREEN ENERGY TURF | 2013-07-01 | 50,000 | 38,531 | 200DB | 10.000000000000 | 3,277 | 0 | 0 | |
| FIELD GOAL POST | 2013-08-01 | 6,700 | 5,163 | 200DB | 10.000000000000 | 439 | 0 | 0 | |
| EQUIPMENT SHED | 2013-09-01 | 735 | 566 | 200DB | 10.000000000000 | 48 | 0 | 0 | |
| FOOTBALL EQUIPMENT | 2013-09-01 | 1,855 | 1,772 | 200DB | 7.000000000000 | 83 | 0 | 0 | |
| SOUND SYSTEM | 2014-07-01 | 8,388 | 7,826 | 200DB | 7.000000000000 | 375 | 0 | 0 | |
| SCOREBOARD | 2015-06-15 | 3,064 | 1,404 | SL | 10.000000000000 | 306 | 0 | 0 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 2015-08-15 | 5,446 | 3,436 | SL | 7.000000000000 | 778 | 0 | 0 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 2015-08-22 | 2,801 | 1,734 | SL | 7.000000000000 | 400 | 0 | 0 | |
| TELEVISIONS | 2015-09-16 | 4,747 | 2,882 | SL | 7.000000000000 | 678 | 0 | 0 | |
| CONF ROOM FURNITURE & FIXTURES | 2015-10-14 | 5,653 | 3,433 | SL | 7.000000000000 | 808 | 0 | 0 | |
| VENDING MACHINE | 2015-10-27 | 4,236 | 2,522 | SL | 7.000000000000 | 605 | 0 | 0 | |
| FURNITURE & FIXTURES - RON MYERS AUCTION | 2015-12-19 | 3,882 | 2,219 | SL | 7.000000000000 | 555 | 0 | 0 | |
| FURNITURE | 2016-02-15 | 3,682 | 2,060 | SL | 7.000000000000 | 526 | 0 | 0 | |
| KITCHEN EQUIPMENT | 2015-11-14 | 113,000 | 94,167 | SL | 5.000000000000 | 18,833 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FITNESS EQUIPMENT | 124,085 | 124,085 | 0 | 0 |
| TREADMILLS | 7,957 | 5,590 | 2,367 | 2,367 |
| SIGN | 2,054 | 1,417 | 637 | 637 |
| SOUND SYSTEM | 2,518 | 1,799 | 719 | 719 |
| TREADMILLS | 6,206 | 3,917 | 2,289 | 2,289 |
| MISCELLANEOUS EQUIPMENT | 2,188 | 1,434 | 754 | 754 |
| SOUND SYSTEM | 3,666 | 2,707 | 959 | 959 |
| GOLF SIMULATORS | 27,000 | 27,000 | 0 | 0 |
| SAUNA | 15,052 | 5,183 | 9,869 | 9,869 |
| TEPCO WATER BOOST SYSTEM | 18,121 | 6,241 | 11,880 | 11,880 |
| WATER TREATMENT SYSTEM | 10,418 | 3,590 | 6,828 | 6,828 |
| LEASEHOLD IMPROVEMENTS | 371,235 | 47,198 | 324,037 | 324,037 |
| LEASEHOLD IMPROVEMENTS | 174,694 | 15,677 | 159,017 | 159,017 |
| CONCESSION STAND SHED | 3,085 | 2,875 | 210 | 210 |
| TEPCO WATER BOOST SYSTEM | 18,121 | 6,241 | 11,880 | 11,880 |
| WATER TREATMENT SYSTEM | 10,418 | 3,590 | 6,828 | 6,828 |
| LEASEHOLD IMPROVEMENTS | 371,235 | 38,076 | 333,159 | 333,159 |
| LEASEHOLD IMPROVEMENTS | 174,694 | 15,677 | 159,017 | 159,017 |
| FENCE | 10,000 | 10,000 | 0 | 0 |
| STORAGE SHED | 308 | 308 | 0 | 0 |
| FENCE | 10,000 | 10,000 | 0 | 0 |
| BRONZE STATUE | 12,000 | 10,034 | 1,966 | 1,966 |
| GREEN ENERGY TURF | 50,000 | 41,808 | 8,192 | 8,192 |
| FIELD GOAL POST | 6,700 | 5,602 | 1,098 | 1,098 |
| EQUIPMENT SHED | 735 | 614 | 121 | 121 |
| FOOTBALL EQUIPMENT | 1,855 | 1,855 | 0 | 0 |
| SOUND SYSTEM | 8,388 | 8,201 | 187 | 187 |
| SCOREBOARD | 3,064 | 1,710 | 1,354 | 1,354 |
| FURNITURE & FIXTURES - PARKS AUCTION | 5,446 | 4,214 | 1,232 | 1,232 |
| FURNITURE & FIXTURES - PARKS AUCTION | 2,801 | 2,134 | 667 | 667 |
| TELEVISIONS | 4,747 | 3,560 | 1,187 | 1,187 |
| CONF ROOM FURNITURE & FIXTURES | 5,653 | 4,241 | 1,412 | 1,412 |
| VENDING MACHINE | 4,236 | 3,127 | 1,109 | 1,109 |
| FURNITURE & FIXTURES - RON MYERS AUCTION | 3,882 | 2,774 | 1,108 | 1,108 |
| FURNITURE | 3,682 | 2,586 | 1,096 | 1,096 |
| KITCHEN EQUIPMENT | 113,000 | 113,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CASUAL LABOR | 18,703 | 0 | 14,214 | 4,489 |
| MISCELLANEOUS | 126 | 0 | 96 | 30 |
| OFFICE EXPENSE | 1,039 | 0 | 790 | 249 |
| BANK CHARGES | 2,036 | 0 | 1,547 | 489 |
| TELEPHONE | 4,022 | 0 | 3,057 | 965 |
| UTILITIES | 32,601 | 0 | 24,777 | 7,824 |
| EVENTS | 66 | 0 | 50 | 16 |
| REFUND | 1,023 | 0 | 777 | 246 |
| INSURANCE | 18,677 | 0 | 14,195 | 4,482 |
| SUPPLIES | 4,039 | 0 | 3,070 | 969 |
| ADVERTISING | 5,708 | 0 | 4,338 | 1,370 |
| DONATIONS | 2,533 | 0 | 0 | 2,533 |
| REPAIRS & MAINTENANCE | 4,800 | 0 | 3,648 | 1,152 |
| VENDING | 2,515 | 0 | 1,911 | 604 |
| REGISTRATIONS/CERTIFICATIONS | 279 | 0 | 212 | 67 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BODY & SOUL COMMUNITY CENTER | 133,924 | 133,924 | |
| RENTAL SPACE | 21,221 | 21,221 | |
| OTHER INCOME | 1,263 | 1,263 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 1,665 | 1,612 |
| GIFT CERTIFICATE LIABILITY | 1,693 | 1,148 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BODY & SOUL COMMUNITY CENTER | 4,836 | 0 | 3,675 | 1,161 |