| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Desks, tables, chairs, sofa, furniture | 2008-11-01 | 19,725 | 19,725 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Defibrilator | 2008-11-01 | 1,545 | 1,545 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Signs | 2008-11-01 | 1,192 | 1,192 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Building - Demolition & Construction | 2008-11-01 | 6,536,251 | 2,318,840 | SL | 40.000000000000 | 163,406 | 0 | 163,406 | |
| Fountain | 2008-12-31 | 25,000 | 9,375 | SL | 40.000000000000 | 625 | 0 | 625 | |
| Software | 2008-11-26 | 392 | 392 | SL | 3.000000000000 | 0 | 0 | 0 | |
| (5) Lenovo Thinkcenter A57 desktops | 2008-11-26 | 3,275 | 3,275 | SL | 7.000000000000 | 0 | 0 | 0 | |
| (4) 22" Planars monitors | 2008-11-26 | 1,180 | 1,180 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HP7780 All in One Office Jet Printer | 2008-11-12 | 550 | 550 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 3000 Series 1729 17" Touch Screen Monitor | 2008-11-26 | 723 | 723 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Computer | 2008-12-19 | 1,998 | 1,998 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EZ Facility Software | 2008-11-06 | 900 | 900 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Computer accessories & bundled software | 2008-11-26 | 1,852 | 1,852 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Preferred Computer Software | 2008-12-19 | 2,006 | 2,006 | SL | 3.000000000000 | 0 | 0 | 0 | |
| KSA Exercise Equipment | 2008-11-01 | 22,688 | 22,688 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fitness & gym room equipment | 2008-11-01 | 194,631 | 194,631 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Telephone/computer network system | 2008-11-26 | 27,481 | 27,481 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Audio/visual system | 2008-11-01 | 15,380 | 15,380 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Turf & field equipment | 2008-11-21 | 156,340 | 156,340 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Vacuum | 2009-03-08 | 500 | 500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Window blinds | 2009-09-11 | 920 | 920 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fireroad | 2009-05-14 | 138,412 | 101,509 | SL | 20.000000000000 | 6,921 | 0 | 6,921 | |
| Overhead Doors Cable setup for turn area | 2009-07-27 | 2,909 | 1,045 | SL | 40.000000000000 | 73 | 0 | 73 | |
| J&J Pools - Granite mountings fountain area | 2009-09-19 | 620 | 229 | SL | 40.000000000000 | 16 | 0 | 16 | |
| Claris: $62,930 less $62,679 from Newtown | 2009-07-18 | 251 | 87 | SL | 40.000000000000 | 6 | 0 | 6 | |
| Claris - toilet partitions partial payment | 2009-05-14 | 5,640 | 2,102 | SL | 40.000000000000 | 141 | 0 | 141 | |
| Claris - as-built drawings | 2009-07-01 | 1,310 | 469 | SL | 40.000000000000 | 33 | 0 | 33 | |
| Miscellaneous equipment for fitness center | 2009-01-01 | 7,110 | 6,349 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Apex Glass - Mirrors & Installation | 2009-01-20 | 2,640 | 2,640 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Custome Fountains - fountain work | 2009-04-02 | 13,707 | 5,045 | SL | 40.000000000000 | 343 | 0 | 343 | |
| Elm Glade - back courtyard | 2009-07-14 | 11,398 | 8,419 | SL | 20.000000000000 | 570 | 0 | 570 | |
| Elm Glade - plants, gravel, pavers | 2009-07-14 | 7,086 | 5,133 | SL | 20.000000000000 | 354 | 0 | 354 | |
| Pond & Lake - Stainless brass pumb | 2009-05-07 | 5,786 | 2,120 | SL | 40.000000000000 | 145 | 0 | 145 | |
| Roger Electric - Fountain fixtures/materials | 2009-06-30 | 9,716 | 3,534 | SL | 40.000000000000 | 243 | 0 | 243 | |
| Addessi Fencing | 2009-05-14 | 4,500 | 4,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Addessi Fencing | 2009-05-22 | 4,369 | 4,369 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Twin Oaks - Data Conversion software | 2009-04-09 | 600 | 600 | SL | 3.000000000000 | 0 | 0 | 0 | |
| American Express - software | 2009-01-06 | 300 | 300 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Twin Oaks - barcode reader | 2009-08-05 | 307 | 307 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Twin Oaks - software | 2009-09-16 | 795 | 795 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Preferred Computer - Microsoft Business Software | 2009-10-20 | 872 | 872 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Preferred Computer - Norton Anti Virus Software | 2009-11-17 | 325 | 325 | SL | 3.000000000000 | 0 | 0 | 0 | |
| KSA Exercise Equipment | 2009-03-08 | 1,102 | 1,102 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Gym source - Yoga mats, d-bells, bars, etc | 2009-02-11 | 1,395 | 1,395 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Rehab Dimentions equipment | 2009-01-06 | 590 | 590 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Gym source - spin bike | 2009-02-11 | 10,500 | 10,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Total Communications - balance due on system | 2009-01-27 | 7,915 | 7,915 | SL | 7.000000000000 | 0 | 0 | 0 | |
| American Express - Nets Scoreboard enterprises | 2009-04-21 | 6,946 | 6,946 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Protective screens | 2009-01-15 | 2,020 | 2,020 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Lindade Construction - Net & rope hanging design | 2009-04-13 | 18,209 | 18,209 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Winnick Steel - Custom hinges & goal supports | 2009-03-19 | 2,600 | 2,505 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Jaypro sports - Manual backstop winch | 2009-02-13 | 1,326 | 1,245 | SL | 7.000000000000 | 0 | 0 | 0 | |
| J&J Pool & Concrete | 2009-06-10 | 15,000 | 5,453 | SL | 40.000000000000 | 375 | 0 | 375 | |
| Robert Jacabacci - engraving of pavers | 2009-10-17 | 1,105 | 782 | SL | 20.000000000000 | 55 | 0 | 55 | |
| Concrete patio fixtures | 2009-05-26 | 8,259 | 8,162 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fitness center constructions | 2010-07-19 | 196,576 | 66,530 | SL | 40.000000000000 | 4,914 | 0 | 4,914 | |
| Television | 2010-07-07 | 795 | 795 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fountain | 2010-05-30 | 618 | 205 | SL | 40.000000000000 | 15 | 0 | 15 | |
| Fieldhouse Equipment - Scoreboard Accessory | 2010-08-27 | 88 | 88 | SL | 7.000000000000 | 0 | 0 | 0 | |
| fitness center equipment | 2010-07-19 | 11,689 | 11,689 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Fitness equipment acquisition | 2011-02-23 | 25,661 | 25,661 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Twin Oaks Software | 2011-02-12 | 525 | 525 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Portable backboards | 2011-11-11 | 10,005 | 10,005 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Temporary Turf | 2011-08-14 | 13,892 | 13,892 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Building Renovations | 2012-11-01 | 1,066,596 | 270,598 | SL | 40.000000000000 | 26,665 | 0 | 26,665 | |
| Golf simulator | 2012-12-31 | 18,942 | 17,596 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Shower Doors | 2013-03-01 | 5,105 | 3,669 | SL | 15.000000000000 | 340 | 0 | 340 | |
| Television | 2013-09-20 | 400 | 400 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Netting | 2013-04-01 | 4,615 | 4,615 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Scrubber 70 | 2013-02-22 | 17,066 | 17,066 | SL | 10.000000000000 | 0 | 0 | 0 | |
| S20 Sweeper | 2013-02-22 | 34,283 | 34,283 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Computer Hardware | 2014-01-01 | 457 | 457 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Television | 2015-10-31 | 702 | 572 | SL | 10.000000000000 | 70 | 0 | 70 | |
| Television | 2015-01-25 | 425 | 383 | SL | 10.000000000000 | 42 | 0 | 42 | |
| 2 Rowers | 2015-07-23 | 1,880 | 1,600 | SL | 10.000000000000 | 188 | 0 | 188 | |
| Power system / crown prints | 2015-11-01 | 3,968 | 3,242 | SL | 10.000000000000 | 397 | 0 | 397 | |
| Front Desks Furniture | 2016-02-01 | 1,500 | 1,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Building & Building Improvements | 2016-01-01 | 77,025 | 15,408 | SL | 40.000000000000 | 1,926 | 0 | 1,926 | |
| Computer Hardware | 2016-02-05 | 1,535 | 1,535 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Building - Adj Entry | 2016-01-01 | 42,100 | 8,424 | SL | 40.000000000000 | 1,053 | 0 | 1,053 | |
| Fitness Equipment | 2017-07-01 | 19,125 | 17,758 | SL | 7.000000000000 | 1,367 | 0 | 1,367 | |
| Computer Equipment | 2019-01-01 | 1,552 | 1,198 | SL | 7.000000000000 | 222 | 0 | 222 | |
| Water Fountain | 2019-01-01 | 1,068 | 135 | SL | 40.000000000000 | 27 | 0 | 27 | |
| Field house improvements | 2019-06-30 | 503,053 | 63,255 | SL | 40.000000000000 | 12,576 | 0 | 12,576 | |
| Water pump - 2019 | 2019-06-30 | 10,555 | 1,298 | SL | 40.000000000000 | 264 | 0 | 264 | |
| HVAC - 2019 Improvements | 2019-06-30 | 27,874 | 3,427 | SL | 40.000000000000 | 697 | 0 | 697 | |
| Field House Improvements | 2020-01-01 | 55,075 | 5,508 | SL | 40.000000000000 | 1,377 | 0 | 1,377 | |
| Electrostatic Sprayer | 2020-01-01 | 1,483 | 848 | SL | 7.000000000000 | 212 | 0 | 212 | |
| FITNESS EQUIPMENT | 2021-09-15 | 17,768 | 2,538 | SL | 7.000000000000 | 2,538 | 0 | 2,538 | |
| FITNESS EQUIPMENT | 2022-06-30 | 43,800 | 3,174 | SL | 7.000000000000 | 6,257 | 0 | 6,257 | |
| STRUCTURAL ANALYSIS | 2023-06-30 | 5,000 | SL | 40.000000000000 | 63 | 0 | 63 | ||
| IP CAMERAS | 2023-06-30 | 1,601 | SL | 7.000000000000 | 114 | 0 | 114 | ||
| GREASE TRAP | 2023-06-30 | 3,400 | SL | 7.000000000000 | 243 | 0 | 243 | ||
| CONCRETE PAVERS | 2023-06-30 | 60,180 | SL | 7.000000000000 | 4,299 | 0 | 4,299 | ||
| DIVIDER CURTAIN | 2023-06-30 | 7,285 | SL | 40.000000000000 | 91 | 0 | 91 | ||
| SERVER | 2023-06-30 | 8,002 | SL | 5.000000000000 | 800 | 0 | 800 | ||
| LAPTOP | 2023-06-30 | 951 | SL | 3.000000000000 | 159 | 0 | 159 | ||
| SMITH MACHINE | 2023-06-30 | 1,740 | SL | 7.000000000000 | 124 | 0 | 124 | ||
| 2290-CONCEPT 2 | 2023-06-30 | 2,200 | SL | 7.000000000000 | 157 | 0 | 157 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Desks, tables, chairs, sofa, furniture | 19,725 | 19,725 | 0 | |
| Defibrilator | 1,545 | 1,545 | 0 | |
| Signs | 1,192 | 1,192 | 0 | |
| Building - Demolition & Construction | 6,536,251 | 2,482,246 | 4,054,005 | |
| Fountain | 25,000 | 10,000 | 15,000 | |
| Software | 392 | 392 | 0 | |
| (5) Lenovo Thinkcenter A57 desktops | 3,275 | 3,275 | 0 | |
| (4) 22" Planars monitors | 1,180 | 1,180 | 0 | |
| HP7780 All in One Office Jet Printer | 550 | 550 | 0 | |
| 3000 Series 1729 17" Touch Screen Monitor | 723 | 723 | 0 | |
| Computer | 1,998 | 1,998 | 0 | |
| EZ Facility Software | 900 | 900 | 0 | |
| Computer accessories & bundled software | 1,852 | 1,852 | 0 | |
| Preferred Computer Software | 2,006 | 2,006 | 0 | |
| KSA Exercise Equipment | 22,688 | 22,688 | 0 | |
| Fitness & gym room equipment | 194,631 | 194,631 | 0 | |
| Telephone/computer network system | 27,481 | 27,481 | 0 | |
| Audio/visual system | 15,380 | 15,380 | 0 | |
| Turf & field equipment | 156,340 | 156,340 | 0 | |
| Vacuum | 500 | 500 | 0 | |
| Window blinds | 920 | 920 | 0 | |
| Fireroad | 138,412 | 108,430 | 29,982 | |
| Overhead Doors Cable setup for turn area | 2,909 | 1,118 | 1,791 | |
| J&J Pools - Granite mountings fountain area | 620 | 245 | 375 | |
| Claris: $62,930 less $62,679 from Newtown | 251 | 93 | 158 | |
| Claris - toilet partitions partial payment | 5,640 | 2,243 | 3,397 | |
| Claris - as-built drawings | 1,310 | 502 | 808 | |
| Miscellaneous equipment for fitness center | 7,110 | 6,349 | 761 | |
| Apex Glass - Mirrors & Installation | 2,640 | 2,640 | 0 | |
| Custome Fountains - fountain work | 13,707 | 5,388 | 8,319 | |
| Elm Glade - back courtyard | 11,398 | 8,989 | 2,409 | |
| Elm Glade - plants, gravel, pavers | 7,086 | 5,487 | 1,599 | |
| Pond & Lake - Stainless brass pumb | 5,786 | 2,265 | 3,521 | |
| Roger Electric - Fountain fixtures/materials | 9,716 | 3,777 | 5,939 | |
| Addessi Fencing | 4,500 | 4,500 | 0 | |
| Addessi Fencing | 4,369 | 4,369 | 0 | |
| Twin Oaks - Data Conversion software | 600 | 600 | 0 | |
| American Express - software | 300 | 300 | 0 | |
| Twin Oaks - barcode reader | 307 | 307 | 0 | |
| Twin Oaks - software | 795 | 795 | 0 | |
| Preferred Computer - Microsoft Business Software | 872 | 872 | 0 | |
| Preferred Computer - Norton Anti Virus Software | 325 | 325 | 0 | |
| KSA Exercise Equipment | 1,102 | 1,102 | 0 | |
| Gym source - Yoga mats, d-bells, bars, etc | 1,395 | 1,395 | 0 | |
| Rehab Dimentions equipment | 590 | 590 | 0 | |
| Gym source - spin bike | 10,500 | 10,500 | 0 | |
| Total Communications - balance due on system | 7,915 | 7,915 | 0 | |
| American Express - Nets Scoreboard enterprises | 6,946 | 6,946 | 0 | |
| Protective screens | 2,020 | 2,020 | 0 | |
| Lindade Construction - Net & rope hanging design | 18,209 | 18,209 | 0 | |
| Winnick Steel - Custom hinges & goal supports | 2,600 | 2,505 | 95 | |
| Jaypro sports - Manual backstop winch | 1,326 | 1,245 | 81 | |
| J&J Pool & Concrete | 15,000 | 5,828 | 9,172 | |
| Robert Jacabacci - engraving of pavers | 1,105 | 837 | 268 | |
| Concrete patio fixtures | 8,259 | 8,162 | 97 | |
| Fitness center constructions | 196,576 | 71,444 | 125,132 | |
| Television | 795 | 795 | 0 | |
| Fountain | 618 | 220 | 398 | |
| Fieldhouse Equipment - Scoreboard Accessory | 88 | 88 | 0 | |
| fitness center equipment | 11,689 | 11,689 | 0 | |
| Fitness equipment acquisition | 25,661 | 25,661 | 0 | |
| Twin Oaks Software | 525 | 525 | 0 | |
| Portable backboards | 10,005 | 10,005 | 0 | |
| Temporary Turf | 13,892 | 13,892 | 0 | |
| Building Renovations | 1,066,596 | 297,263 | 769,333 | |
| Golf simulator | 18,942 | 17,596 | 1,346 | |
| Shower Doors | 5,105 | 4,009 | 1,096 | |
| Television | 400 | 400 | 0 | |
| Netting | 4,615 | 4,615 | 0 | |
| Scrubber 70 | 17,066 | 17,066 | 0 | |
| S20 Sweeper | 34,283 | 34,283 | 0 | |
| Computer Hardware | 457 | 457 | 0 | |
| Television | 702 | 642 | 60 | |
| Television | 425 | 425 | 0 | |
| 2 Rowers | 1,880 | 1,788 | 92 | |
| Power system / crown prints | 3,968 | 3,639 | 329 | |
| Front Desks Furniture | 1,500 | 1,500 | 0 | |
| Building & Building Improvements | 77,025 | 17,334 | 59,691 | |
| Computer Hardware | 1,535 | 1,535 | 0 | |
| Building - Adj Entry | 42,100 | 9,477 | 32,623 | |
| Fitness Equipment | 19,125 | 19,125 | 0 | |
| Computer Equipment | 1,552 | 1,420 | 132 | |
| Water Fountain | 1,068 | 162 | 906 | |
| Field house improvements | 503,053 | 75,831 | 427,222 | |
| Water pump - 2019 | 10,555 | 1,562 | 8,993 | |
| HVAC - 2019 Improvements | 27,874 | 4,124 | 23,750 | |
| Field House Improvements | 55,075 | 6,885 | 48,190 | |
| Electrostatic Sprayer | 1,483 | 1,060 | 423 | |
| FITNESS EQUIPMENT | 17,768 | 5,076 | 12,692 | |
| FITNESS EQUIPMENT | 43,800 | 9,431 | 34,369 | |
| STRUCTURAL ANALYSIS | 5,000 | 63 | 4,937 | |
| IP CAMERAS | 1,601 | 114 | 1,487 | |
| GREASE TRAP | 3,400 | 243 | 3,157 | |
| CONCRETE PAVERS | 60,180 | 4,299 | 55,881 | |
| DIVIDER CURTAIN | 7,285 | 91 | 7,194 | |
| SERVER | 8,002 | 800 | 7,202 | |
| LAPTOP | 951 | 159 | 792 | |
| SMITH MACHINE | 1,740 | 124 | 1,616 | |
| 2290-CONCEPT 2 | 2,200 | 157 | 2,043 |
| Item No. | 1 |
|---|---|
| Lender's Name | Peter D'Amico |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 375256 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | Demand Note |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | Working Capital |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED LEASE FEES | 390,000 | 375,000 | 375,000 |
| GOODWILL-FITNESS LOFT ACQUISITION | 164,339 | 164,339 | 164,339 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 17,881 | 0 | 17,881 | 0 |
| FUNDRAISING | 20,190 | 0 | 20,190 | 0 |
| ATHLETIC PROGRAMS EXPENSE | 147,220 | 0 | 38,267 | 108,953 |
| OFFICE EXPENSE | 99,412 | 0 | 64,062 | 35,350 |
| AMORTIZATION | 15,000 | 0 | 1,500 | 13,500 |
| INSURANCE | 69,657 | 0 | 7,290 | 62,367 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ATHLETICS PROGRAMS FEES | 1,958,675 | 1,958,675 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Line of Credit | 248,609 | 248,609 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 85,224 | 0 | 85,224 | 0 |