| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 11,200 | 11,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMODULES | 2012-04-27 | 22,500 | 22,500 | S/L | 3.0000 | ||||
| FIREPLACE | 2008-07-28 | 3,907 | 3,907 | S/L | 7.0000 | ||||
| 300 SLEDBASE STACK CHAIRS | 2008-09-19 | 7,758 | 7,758 | S/L | 7.0000 | ||||
| 25 60" ROUND TABLES | 2008-09-19 | 2,647 | 2,647 | S/L | 7.0000 | ||||
| 16 BOARD ROOM CHAIRS BLACK HIGHBACK | 2008-10-06 | 5,545 | 5,545 | S/L | 7.0000 | ||||
| 7 STEELCASE WOOD TOP | 2008-10-14 | 3,100 | 3,100 | S/L | 7.0000 | ||||
| KIMBRALL WALNUT DESK | 2008-10-14 | 1,416 | 1,416 | S/L | 7.0000 | ||||
| KIMBRALL WALNUT DESK | 2008-10-14 | 1,416 | 1,416 | S/L | 7.0000 | ||||
| KIMBRALL WALNUT DESK | 2008-10-14 | 1,630 | 1,630 | S/L | 7.0000 | ||||
| STEELCASE DESK | 2008-10-14 | 1,908 | 1,908 | S/L | 7.0000 | ||||
| JOFCO DESK AND HUTCH | 2008-10-14 | 1,961 | 1,961 | S/L | 7.0000 | ||||
| STEELCASE DESK | 2008-10-14 | 2,343 | 2,343 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2008-10-14 | 2,307 | 2,307 | S/L | 7.0000 | ||||
| FREEZER | 2008-10-14 | 2,142 | 2,142 | S/L | 7.0000 | ||||
| HAWORTH MODULAR UNIT | 2008-10-14 | 36,070 | 36,070 | S/L | 7.0000 | ||||
| ICE MACHINE | 2008-10-16 | 3,888 | 3,888 | S/L | 7.0000 | ||||
| DISHWASHER | 2008-10-16 | 6,240 | 6,240 | S/L | 7.0000 | ||||
| DISPOSER | 2008-10-16 | 2,122 | 2,122 | S/L | 7.0000 | ||||
| BOOK CASE/DIRECTORS OFFIVE | 2008-10-23 | 2,111 | 2,111 | S/L | 7.0000 | ||||
| CONFERANCE TABLE | 2008-10-29 | 18,657 | 18,657 | S/L | 7.0000 | ||||
| CARPET STAGE | 2008-10-29 | 4,897 | 4,897 | S/L | 7.0000 | ||||
| ROUND CAFE TABLE | 2008-11-05 | 1,495 | 1,495 | S/L | 7.0000 | ||||
| CHAIN OPERATED ROLLER SHADES | 2009-02-16 | 5,820 | 5,820 | S/L | 7.0000 | ||||
| 3 SAMSUNG 52 LCD | 2009-05-30 | 8,305 | 8,305 | S/L | 7.0000 | ||||
| LANDSCAPING | 2010-02-19 | 19,345 | 19,345 | S/L | 7.0000 | ||||
| ALARM SYSTEM | 2010-02-19 | 2,800 | 2,800 | S/L | 7.0000 | ||||
| FOUNTAIN & PLANTERS | 2010-03-09 | 34,487 | 34,487 | S/L | 7.0000 | ||||
| LOWER TERRACE WALL | 2010-05-04 | 7,620 | 7,620 | S/L | 7.0000 | ||||
| RETAINING WALL | 2010-10-11 | 1,130 | 1,130 | S/L | 7.0000 | ||||
| CONCRETE SIDEWALK BACKFILLED AND SOD | 2010-10-13 | 7,479 | 7,479 | S/L | 7.0000 | ||||
| MODULAR WORK STATION | 2011-03-07 | 2,821 | 2,821 | S/L | 7.0000 | ||||
| WOOD VENEER | 2011-03-21 | 2,321 | 2,321 | S/L | 7.0000 | ||||
| FRENCH DRAIN AND TOPSOIL | 2011-04-06 | 4,378 | 4,378 | S/L | 7.0000 | ||||
| STACKING CHAIRS | 2011-04-21 | 1,301 | 1,301 | S/L | 7.0000 | ||||
| TURF RENOVATION | 2011-07-20 | 3,939 | 3,939 | S/L | 7.0000 | ||||
| PRTABLE BAR | 2012-06-14 | 2,282 | 2,282 | S/L | 7.0000 | ||||
| IRRIGATION & LANDSCAPING | 2012-10-08 | 3,071 | 3,071 | S/L | 7.0000 | ||||
| 4 ARMLESS CHAIRS LOBBY | 2013-05-13 | 1,733 | 1,733 | S/L | 7.0000 | ||||
| PICTURES FOR HISTORY ROOM | 2013-10-21 | 1,876 | 1,876 | S/L | 7.0000 | ||||
| LOCKING GLASS FOR HISTORY ROOM | 2013-11-12 | 4,633 | 4,633 | S/L | 7.0000 | ||||
| GLASS RACKS FOR KITCHEN | 2014-04-07 | 227 | 227 | S/L | 7.0000 | ||||
| HOT WATER HEATER BOOSTER | 2014-06-23 | 2,121 | 2,121 | S/L | 7.0000 | ||||
| SNAPLOCK DANCE FLOOR | 2019-04-30 | 1,746 | 540 | S/L | 7.0000 | 250 | 125 | ||
| OVAL TABLE - CLEAR WALNUT TOP | 2018-11-03 | 2,130 | 811 | S/L | 7.0000 | 305 | 153 | ||
| 2 TABLE BASES | 2018-11-03 | 1,391 | 530 | S/L | 7.0000 | 199 | 100 | ||
| 8 MOCK LEATHER CHAIRS | 2018-11-03 | 7,852 | 2,991 | S/L | 7.0000 | 1,122 | 561 | ||
| CIRCA TABLE - FREESTANDING | 2018-11-03 | 2,734 | 1,042 | S/L | 7.0000 | 390 | 195 | ||
| 2 CIRCA LOVESEATS | 2018-11-03 | 4,900 | 1,867 | S/L | 7.0000 | 700 | 350 | ||
| 2 CIRCA TABLES - FREESTANDING | 2018-11-03 | 3,568 | 1,359 | S/L | 7.0000 | 510 | 255 | ||
| SQUARE COFFEE TABLE | 2018-11-03 | 629 | 240 | S/L | 7.0000 | 90 | 45 | ||
| 4 JENNY ROUND CHAIRS | 2018-11-03 | 4,953 | 1,887 | S/L | 7.0000 | 707 | 354 | ||
| 4 JENNY CLUB CHAIRS | 2018-11-03 | 4,216 | 1,606 | S/L | 7.0000 | 603 | 302 | ||
| IMAGEWORKS FURNITURE DESIGN/INSTALL | 2018-11-03 | 2,098 | 799 | S/L | 7.0000 | 300 | 150 | ||
| LANDSCAPING | 2008-10-16 | 19,922 | 16,602 | S/L | 15.0000 | 1,328 | 664 | ||
| LANDSCAPING | 2008-11-30 | 3,088 | 2,607 | S/L | 15.0000 | 206 | 103 | ||
| LOWER TERRACE STONE WORK | 2009-06-01 | 5,000 | 4,028 | S/L | 15.0000 | 333 | 167 | ||
| LANDSCAPING | 2009-06-01 | 4,536 | 3,654 | S/L | 15.0000 | 302 | 151 | ||
| SIGN | 2009-06-02 | 5,868 | 4,727 | S/L | 15.0000 | 391 | 196 | ||
| TRELLIS | 2009-06-17 | 1,082 | 872 | S/L | 15.0000 | 72 | 36 | ||
| BUILDING | 2008-04-15 | 427 | 142 | S/L | 39.0000 | 11 | 6 | ||
| BUILDING | 2008-06-30 | 3,762,724 | 1,254,241 | S/L | 39.0000 | 96,481 | 48,251 | ||
| BUILDING | 2008-09-30 | 583,743 | 192,086 | S/L | 39.0000 | 14,968 | 7,484 | ||
| BUILDING | 2008-10-06 | 614,558 | 200,913 | S/L | 39.0000 | 15,758 | 7,879 | ||
| CISCO EQUIPMENT SERVICE ENTRANCE | 2008-10-13 | 41,117 | 13,442 | S/L | 39.0000 | 1,054 | 527 | ||
| PLUMBING FOR KITCHEN | 2008-10-13 | 2,996 | 980 | S/L | 39.0000 | 76 | 38 | ||
| BUILDING | 2008-11-13 | 41,407 | 13,448 | S/L | 39.0000 | 1,062 | 531 | ||
| BUILDING | 2009-02-19 | 105,575 | 33,613 | S/L | 39.0000 | 2,707 | 1,354 | ||
| PRECAST CONCRETE WALL | 2009-06-05 | 4,212 | 1,305 | S/L | 39.0000 | 108 | 54 | ||
| WATER LINE | 2009-06-07 | 1,290 | 400 | S/L | 39.0000 | 33 | 17 | ||
| BUILDING | 2009-06-18 | 47,019 | 14,568 | S/L | 39.0000 | 1,206 | 603 | ||
| GUTTERS & DOWNSPOUTS | 2009-06-23 | 4,800 | 1,487 | S/L | 39.0000 | 123 | 62 | ||
| AV SYSTEM, PROJECTOR, LIFTS | 2014-08-13 | 66,923 | 11,869 | S/L | 39.0000 | 1,716 | 858 | ||
| FOUNTAIN BOWL | 2020-05-21 | 1,366 | 211 | S/L | 7.0000 | 196 | 98 | ||
| AV EQUIPMENT PROGRAMING | 2019-08-15 | 9,141 | 3,504 | S/L | 5.0000 | 1,828 | 914 | ||
| NEW EQUIPMENT, MICS AND UPGRADE AU EQUIPMENT | 2020-01-04 | 19,609 | 5,883 | S/L | 5.0000 | 3,922 | 1,961 | ||
| BLUE AIR ONE DOOR FREEZER | 2021-06-03 | 2,879 | 24 | S/L | 10.0000 | 288 | 144 | ||
| MANITOWAC ICE MACHINE | 2021-06-03 | 4,057 | 34 | S/L | 10.0000 | 406 | 203 | ||
| 82 INCH SAMSUNG SMART TV | 2021-10-21 | 1,842 | S/L | 5.0000 | 246 | 123 | |||
| PERGOLA | 2021-10-27 | 85,000 | S/L | 15.0000 | 3,778 | 1,889 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 5,730,147 | 2,201,836 | 3,528,311 | 4,250,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CAC EVENTS | 5,765 | 5,765 | ||
| CAC OPERATION EXPENSE | 20,294 | 20,294 | ||
| AAB | 220 | 220 | ||
| OUTREACH EXPENSE | 8,270 | 8,270 | ||
| MEMBERSHIP EXPENSES | 12,829 | 12,829 | ||
| MEMBERSHIP EXPENSES - MAILING | 2,776 | 2,776 | ||
| PROMOTIONS | 2,741 | 2,741 | ||
| INSURANCE | 22,408 | 22,408 | ||
| BANK CHARGES | 3,485 | 3,485 | ||
| OFFICE EXPENSE | 228 | 228 | ||
| MAINTENANCE AND REPAIRS | 16,334 | 16,334 | ||
| UTILITIES AND CHILLED WATER | 22,041 | 22,041 | ||
| HOMECOMING | 11,554 | 11,554 | ||
| TRANSFER TO ASU FOUNDATION | -219 | -219 | ||
| PANCAKES AND PJ'S | 6,894 | 6,894 | ||
| RED WOLF FOUNDATION | 4,500 | 4,500 | ||
| MISCELLANEOUS EXPENSE | 10,110 | 10,110 | ||
| BAD DEBT WRITE OFF | 700 | 700 | ||
| TAILGATE | 4,516 | 4,516 | ||
| TAXES | 552 | 552 | ||
| GRADSTOCK | 250 | 250 | ||
| CONTRIBUTIONS | 500 | 500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 62,463 | ||
| CAC RENTAL | 45,926 | 45,926 | |
| CAC LEASE INCOME | 74,626 | 74,626 | |
| 1924 REVENUE | 47,207 | ||
| AFFINITY INCOME | 10,454 | ||
| PANCAKES AND PJ'S | 5,213 | ||
| HOMECOMING INCOME | 2,245 | ||
| MISC INCOME | 9,515 |