| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,845 | 0 | 3,682 | 1,163 |
| 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 | 124,085 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TREADMILLS | 2016-02-15 | 7,957 | 7,864 | SL | 7.000000000000 | 93 | 0 | 93 | |
| SIGN | 2016-03-15 | 2,054 | 2,003 | SL | 7.000000000000 | 51 | 0 | 51 | |
| SOUND SYSTEM | 2016-01-15 | 2,518 | 2,518 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TREADMILLS | 2016-08-15 | 6,206 | 5,691 | SL | 7.000000000000 | 515 | 0 | 515 | |
| MISCELLANEOUS EQUIPMENT | 2016-06-15 | 2,188 | 2,060 | SL | 7.000000000000 | 128 | 0 | 128 | |
| SOUND SYSTEM | 2015-11-14 | 3,666 | 3,666 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GOLF SIMULATORS | 2015-11-14 | 27,000 | 27,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SAUNA | 2015-11-14 | 15,052 | 7,189 | SL | 15.000000000000 | 1,003 | 0 | 1,003 | |
| TEPCO WATER BOOST SYSTEM | 2015-11-14 | 18,121 | 8,657 | SL | 15.000000000000 | 1,208 | 0 | 1,208 | |
| WATER TREATMENT SYSTEM | 2015-11-14 | 10,418 | 4,980 | SL | 15.000000000000 | 695 | 0 | 695 | |
| LEASEHOLD IMPROVEMENTS | 2016-01-15 | 371,235 | 66,236 | SL | 39.000000000000 | 9,519 | 0 | 9,519 | |
| LEASEHOLD IMPROVEMENTS | 2017-07-01 | 174,694 | 24,635 | SL | 39.000000000000 | 4,479 | 0 | 4,479 | |
| CONCESSION STAND SHED | 2013-08-01 | 3,085 | 3,085 | SL | 10.000000000000 | 0 | 0 | 0 | |
| TEPCO WATER BOOST SYSTEM | 2015-11-14 | 18,121 | 8,657 | SL | 15.000000000000 | 1,208 | 0 | 1,208 | |
| WATER TREATMENT SYSTEM | 2015-11-14 | 10,418 | 4,980 | SL | 15.000000000000 | 695 | 0 | 695 | |
| LEASEHOLD IMPROVEMENTS | 2017-01-01 | 371,235 | 57,114 | SL | 39.000000000000 | 9,519 | 0 | 9,519 | |
| LEASEHOLD IMPROVEMENTS | 2017-07-01 | 174,694 | 24,635 | 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 | 11,607 | 200DB | 10.000000000000 | 393 | 0 | 0 | |
| GREEN ENERGY TURF | 2013-07-01 | 50,000 | 48,362 | 200DB | 10.000000000000 | 1,638 | 0 | 0 | |
| FIELD GOAL POST | 2013-08-01 | 6,700 | 6,480 | 200DB | 10.000000000000 | 220 | 0 | 0 | |
| EQUIPMENT SHED | 2013-09-01 | 735 | 711 | 200DB | 10.000000000000 | 24 | 0 | 0 | |
| FOOTBALL EQUIPMENT | 2013-09-01 | 1,855 | 1,855 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SOUND SYSTEM | 2014-07-01 | 8,388 | 8,388 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SCOREBOARD | 2015-06-15 | 3,064 | 2,322 | SL | 10.000000000000 | 306 | 0 | 0 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 2015-08-15 | 5,446 | 5,446 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 2015-08-22 | 2,801 | 2,801 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TELEVISIONS | 2015-09-16 | 4,747 | 4,747 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CONF ROOM FURNITURE & FIXTURES | 2015-10-14 | 5,653 | 5,653 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VENDING MACHINE | 2015-10-27 | 4,236 | 4,236 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES - RON MYERS AUCTION | 2015-12-19 | 3,882 | 3,882 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2016-02-15 | 3,682 | 3,638 | SL | 7.000000000000 | 44 | 0 | 0 | |
| KITCHEN EQUIPMENT | 2015-11-14 | 113,000 | 113,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GAMES | 2021-03-19 | 5,576 | 1,394 | SL | 7.000000000000 | 797 | 0 | 0 | |
| TREADMILLS | 2022-03-03 | 15,760 | 1,876 | SL | 7.000000000000 | 2,251 | 0 | 0 | |
| ARCHERY SIMULATOR | 2022-10-05 | 11,500 | 411 | SL | 7.000000000000 | 1,643 | 0 | 0 | |
| SCRUBBER | 2022-10-05 | 6,862 | 245 | SL | 7.000000000000 | 980 | 0 | 0 | |
| 2 TREADMILLS | 2022-12-28 | 17,064 | SL | 7.000000000000 | 2,438 | 0 | 0 | ||
| TREADMILL | 2023-06-26 | 3,338 | SL | 7.000000000000 | 238 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FITNESS EQUIPMENT | 124,085 | 124,085 | 0 | |
| TREADMILLS | 7,957 | 7,957 | 0 | |
| SIGN | 2,054 | 2,054 | 0 | |
| SOUND SYSTEM | 2,518 | 2,518 | 0 | |
| TREADMILLS | 6,206 | 6,206 | 0 | |
| MISCELLANEOUS EQUIPMENT | 2,188 | 2,188 | 0 | |
| SOUND SYSTEM | 3,666 | 3,666 | 0 | |
| GOLF SIMULATORS | 27,000 | 27,000 | 0 | |
| SAUNA | 15,052 | 8,192 | 6,860 | |
| TEPCO WATER BOOST SYSTEM | 18,121 | 9,865 | 8,256 | |
| WATER TREATMENT SYSTEM | 10,418 | 5,675 | 4,743 | |
| LEASEHOLD IMPROVEMENTS | 371,235 | 75,755 | 295,480 | |
| LEASEHOLD IMPROVEMENTS | 174,694 | 29,114 | 145,580 | |
| CONCESSION STAND SHED | 3,085 | 3,085 | 0 | |
| TEPCO WATER BOOST SYSTEM | 18,121 | 9,865 | 8,256 | |
| WATER TREATMENT SYSTEM | 10,418 | 5,675 | 4,743 | |
| LEASEHOLD IMPROVEMENTS | 371,235 | 66,633 | 304,602 | |
| LEASEHOLD IMPROVEMENTS | 174,694 | 29,114 | 145,580 | |
| FENCE | 10,000 | 10,000 | 0 | |
| STORAGE SHED | 308 | 308 | 0 | |
| FENCE | 10,000 | 10,000 | 0 | |
| BRONZE STATUE | 12,000 | 12,000 | 0 | |
| GREEN ENERGY TURF | 50,000 | 50,000 | 0 | |
| FIELD GOAL POST | 6,700 | 6,700 | 0 | |
| EQUIPMENT SHED | 735 | 735 | 0 | |
| FOOTBALL EQUIPMENT | 1,855 | 1,855 | 0 | |
| SOUND SYSTEM | 8,388 | 8,388 | 0 | |
| SCOREBOARD | 3,064 | 2,628 | 436 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 5,446 | 5,446 | 0 | |
| FURNITURE & FIXTURES - PARKS AUCTION | 2,801 | 2,801 | 0 | |
| TELEVISIONS | 4,747 | 4,747 | 0 | |
| CONF ROOM FURNITURE & FIXTURES | 5,653 | 5,653 | 0 | |
| VENDING MACHINE | 4,236 | 4,236 | 0 | |
| FURNITURE & FIXTURES - RON MYERS AUCTION | 3,882 | 3,882 | 0 | |
| FURNITURE | 3,682 | 3,682 | 0 | |
| KITCHEN EQUIPMENT | 113,000 | 113,000 | 0 | |
| GAMES | 5,576 | 2,191 | 3,385 | |
| TREADMILLS | 15,760 | 4,127 | 11,633 | |
| ARCHERY SIMULATOR | 11,500 | 2,054 | 9,446 | |
| SCRUBBER | 6,862 | 1,225 | 5,637 | |
| 2 TREADMILLS | 17,064 | 2,438 | 14,626 | |
| TREADMILL | 3,338 | 238 | 3,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CASUAL LABOR | 14,356 | 0 | 10,911 | 3,445 |
| OFFICE EXPENSE | 1,004 | 0 | 763 | 241 |
| BANK CHARGES | 2,301 | 0 | 1,749 | 552 |
| TELEPHONE | 4,384 | 0 | 3,332 | 1,052 |
| UTILITIES | 54,677 | 0 | 41,555 | 13,122 |
| EVENTS | 775 | 0 | 589 | 186 |
| INSURANCE | 9,942 | 0 | 7,556 | 2,386 |
| SUPPLIES | 746 | 0 | 565 | 181 |
| ADVERTISING | 1,265 | 0 | 961 | 304 |
| DONATIONS | 3,450 | 0 | 0 | 3,450 |
| REPAIRS & MAINTENANCE | 30,959 | 0 | 23,529 | 7,430 |
| VENDING | 5,339 | 0 | 4,058 | 1,281 |
| REGISTRATIONS/CERTIFICATIONS | 630 | 0 | 479 | 151 |
| OTHER EXPENSES | 465 | 0 | 353 | 112 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BODY & SOUL COMMUNITY CENTER | 176,888 | 176,888 | |
| RENTAL SPACE | 19,348 | 19,348 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 2,296 | 2,037 |
| GIFT CERTIFICATE LIABILITY | 2,087 | 1,210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BODY & SOUL COMMUNITY CENTER | 5,372 | 0 | 4,083 | 1,289 |