| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,835 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2016-04-30 | 59,942 | 8,492 | SL | 40.000000000000 | 1,499 | 0 | 1,499 | |
| GYM EQUIPMENT | 2016-04-30 | 79,400 | 64,276 | SL | 7.000000000000 | 11,343 | 0 | 11,343 | |
| FURNITURE | 2016-04-30 | 10,242 | 8,292 | SL | 7.000000000000 | 1,463 | 0 | 1,463 | |
| ACQUISITION COSTS | 2016-04-30 | 11,436 | 1,620 | SL | 40.000000000000 | 286 | 0 | 286 | |
| BUILDING | 2016-04-30 | 948,550 | 131,084 | SL | 40.000000000000 | 23,714 | 0 | 23,714 | |
| 2014 FORD ECOLINE VAN | 2017-07-13 | 17,625 | 7,931 | SL | 10.000000000000 | 1,763 | 0 | 1,763 | |
| GYM EQUIPMENT | 2017-12-15 | 8,589 | 5,010 | SL | 7.000000000000 | 1,227 | 0 | 1,227 | |
| PING PONG TABLE | 2017-11-27 | 974 | 398 | SL | 10.000000000000 | 97 | 0 | 97 | |
| BUILDING STRUCTURE | 2017-08-15 | 3,250 | 359 | SL | 40.000000000000 | 81 | 0 | 81 | |
| FURNITURE | 2018-03-02 | 891 | 488 | SL | 7.000000000000 | 127 | 0 | 127 | |
| FURNITURE | 2018-04-17 | 729 | 382 | SL | 7.000000000000 | 104 | 0 | 104 | |
| FURNITURE | 2018-06-15 | 374 | 191 | SL | 7.000000000000 | 53 | 0 | 53 | |
| 5 COMPUTERS | 2021-05-08 | 3,395 | 754 | SL | 3.000000000000 | 1,132 | 0 | 1,132 | |
| 2ND WIND EXERCISE EQUIPMENT | 2021-09-29 | 4,870 | 174 | SL | 7.000000000000 | 696 | 0 | 696 | |
| KITCHEN EQUIPMENT | 2022-07-13 | 1,176 | SL | 7.000000000000 | 84 | 0 | 84 | ||
| BOXING RING | 2022-09-15 | 12,977 | SL | 10.000000000000 | 433 | 0 | 433 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 59,942 | 9,991 | 49,951 | 49,951 |
| GYM EQUIPMENT | 79,400 | 75,619 | 3,781 | 3,781 |
| FURNITURE | 10,242 | 9,755 | 487 | 487 |
| ACQUISITION COSTS | 11,436 | 1,906 | 9,530 | 9,530 |
| BUILDING | 948,550 | 154,798 | 793,752 | 793,752 |
| 2014 FORD ECOLINE VAN | 17,625 | 9,694 | 7,931 | 7,931 |
| GYM EQUIPMENT | 8,589 | 6,237 | 2,352 | 2,352 |
| PING PONG TABLE | 974 | 495 | 479 | 479 |
| BUILDING STRUCTURE | 3,250 | 440 | 2,810 | 2,810 |
| FURNITURE | 891 | 615 | 276 | 276 |
| FURNITURE | 729 | 486 | 243 | 243 |
| FURNITURE | 374 | 244 | 130 | 130 |
| 5 COMPUTERS | 3,395 | 1,886 | 1,509 | 1,509 |
| 2ND WIND EXERCISE EQUIPMENT | 4,870 | 870 | 4,000 | 4,000 |
| KITCHEN EQUIPMENT | 1,176 | 84 | 1,092 | 1,092 |
| BOXING RING | 12,977 | 433 | 12,544 | 12,544 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,350 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DONATED LAND | 0 | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 18,852 | 0 | 15,966 | 2,886 |
| FILM CREW | 10,100 | 0 | 10,100 | 0 |
| MUSIC | 1,299 | 0 | 1,299 | 0 |
| PRODUCTION AUDIO AND LIGHTING | 58,646 | 0 | 58,646 | 0 |
| INSURANCE | 17,369 | 0 | 0 | 14,764 |
| ALARM | 1,122 | 0 | 0 | 0 |
| BANK CHARGES | -3 | 0 | 0 | 0 |
| CLEANING | 11,315 | 0 | 0 | 9,618 |
| DISPOSAL FEES | 2,840 | 0 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 4,562 | 0 | 0 | 0 |
| FOOD COSTS | 15,476 | 0 | 0 | 15,476 |
| GYM EQUIPMENT | 422 | 0 | 0 | 422 |
| PEST CONTROL | 972 | 0 | 0 | 0 |
| REPAIR & MAINTENANCE | 94 | 0 | 0 | 0 |
| REPAIR & MAINTENANCE: EQUIPMENT REPAIR | 1,150 | 0 | 0 | 0 |
| REPAIR & MAINTENANCE: SUPPLIES | 501 | 0 | 0 | 0 |
| RESOURCE CENTER | 2,138 | 0 | 0 | 0 |
| YOUTH DEVELOPMENT | 6,446 | 0 | 0 | 0 |
| MISCELLANEOUS | 337 | 0 | 0 | 270 |
| OTHER GENERAL AND ADMIN EXPENSES | 118 | 0 | 0 | 0 |
| FUNDRAISING EVENT: FOOD COSTS- EVENT | 14,072 | 0 | 14,072 | 0 |
| FUNDRAISING EVENT: FUNDRAISING EVENT FEES | 111,439 | 0 | 111,439 | 0 |
| OFFICE SUPPLIES | 23,328 | 0 | 0 | 20,874 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 111,216 | 111,216 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 31,500 | 31,500 |
| DUE TO RELATED PARTIES | 372 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSOURCING SERVICES | 5,000 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 387 | 0 | 0 | 0 |