| 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 | 6,458,972 | 2,390,369 | SL | 40.000000000000 | 163,372 | 0 | 163,372 | |
| FOUNTAIN | 2008-12-31 | 25,000 | 10,000 | SL | 40.000000000000 | 625 | 0 | 625 | |
| EZ FACILITY SOFTWARE | 2008-11-06 | 900 | 900 | SL | 3.000000000000 | 0 | 0 | 0 | |
| FITNESS & GYM ROOM EQUIPMENT | 2008-11-01 | 194,631 | 194,631 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TURF & FIELD EQUIPMENT | 2008-11-21 | 156,340 | 156,340 | 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 | 108,430 | SL | 20.000000000000 | 6,921 | 0 | 6,921 | |
| OVERHEAD DOORS CABLE SETUP FOR TURN AREA | 2009-07-27 | 2,909 | 1,118 | SL | 40.000000000000 | 73 | 0 | 73 | |
| J&J POOLS - GRANITE MOUNTINGS FOUNTAIN AREA | 2009-09-19 | 620 | 245 | SL | 40.000000000000 | 16 | 0 | 16 | |
| CLARIS: $62,930 LESS $62,679 FROM NEWTOWN | 2009-07-18 | 251 | 93 | SL | 40.000000000000 | 6 | 0 | 6 | |
| CLARIS - TOILET PARTITIONS PARTIAL PAYMENT | 2009-05-14 | 5,640 | 2,243 | SL | 40.000000000000 | 141 | 0 | 141 | |
| CLARIS - AS-BUILT DRAWINGS | 2009-07-01 | 1,310 | 502 | SL | 40.000000000000 | 33 | 0 | 33 | |
| 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 | 5,388 | SL | 40.000000000000 | 343 | 0 | 343 | |
| ELM GLADE - BACK COURTYARD | 2009-07-14 | 11,398 | 8,989 | SL | 20.000000000000 | 570 | 0 | 570 | |
| ELM GLADE - PLANTS, GRAVEL, PAVERS | 2009-07-14 | 7,089 | 5,487 | SL | 20.000000000000 | 354 | 0 | 354 | |
| POND & LAKE - STAINLESS BRASS PUMB | 2009-05-07 | 5,786 | 2,265 | SL | 40.000000000000 | 145 | 0 | 145 | |
| ROGER ELECTRIC - FOUNTAIN FIXTURES/MATERIALS | 2009-06-30 | 9,716 | 3,777 | 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 | |
| GYM SOURCE - SPIN BIKE | 2009-02-11 | 10,500 | 10,500 | 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 | 2,600 | SL | 7.000000000000 | 0 | 0 | 0 | |
| JAYPRO SPORTS - MANUAL BACKSTOP WINCH | 2009-02-13 | 1,326 | 1,326 | SL | 7.000000000000 | 0 | 0 | 0 | |
| J&J POOL & CONCRETE | 2009-06-10 | 15,000 | 5,828 | SL | 40.000000000000 | 375 | 0 | 375 | |
| ROBERT JACABACCI - ENGRAVING OF PAVERS | 2009-10-17 | 1,105 | 837 | SL | 20.000000000000 | 55 | 0 | 55 | |
| CONCRETE PATIO FIXTURES | 2009-05-26 | 8,259 | 8,259 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FITNESS CENTER CONSTRUCTIONS | 2010-07-19 | 196,576 | 71,444 | SL | 40.000000000000 | 4,914 | 0 | 4,914 | |
| FOUNTAIN | 2010-05-30 | 618 | 220 | SL | 40.000000000000 | 15 | 0 | 15 | |
| 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 | |
| PORTABLE BACKBOARDS | 2011-11-11 | 10,005 | 10,005 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING RENOVATIONS | 2012-11-01 | 1,066,596 | 297,263 | SL | 40.000000000000 | 26,665 | 0 | 26,665 | |
| GOLF SIMULATOR | 2012-12-31 | 18,942 | 18,942 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SHOWER DOORS | 2013-03-01 | 5,105 | 4,009 | SL | 15.000000000000 | 340 | 0 | 340 | |
| S20 SWEEPER | 2013-02-22 | 34,283 | 34,283 | SL | 10.000000000000 | 0 | 0 | 0 | |
| POWER SYSTEM / CROWN PRINTS | 2015-11-01 | 3,968 | 3,639 | SL | 10.000000000000 | 329 | 0 | 329 | |
| FRONT DESKS FURNITURE | 2016-02-01 | 1,500 | 1,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING & BUILDING IMPROVEMENTS | 2016-01-01 | 77,025 | 17,334 | SL | 40.000000000000 | 1,926 | 0 | 1,926 | |
| BUILDING - ADJ ENTRY | 2016-01-01 | 42,100 | 9,477 | SL | 40.000000000000 | 1,053 | 0 | 1,053 | |
| FITNESS EQUIPMENT | 2017-07-01 | 19,125 | 19,125 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER FOUNTAIN | 2019-01-01 | 1,068 | 162 | SL | 40.000000000000 | 27 | 0 | 27 | |
| FIELD HOUSE IMPROVEMENTS | 2019-06-30 | 503,053 | 75,831 | SL | 40.000000000000 | 12,576 | 0 | 12,576 | |
| WATER PUMP - 2019 | 2019-06-30 | 10,555 | 1,562 | SL | 40.000000000000 | 264 | 0 | 264 | |
| HVAC - 2019 IMPROVEMENTS | 2019-06-30 | 27,874 | 4,124 | SL | 40.000000000000 | 697 | 0 | 697 | |
| FIELD HOUSE IMPROVEMENTS | 2020-01-01 | 55,075 | 6,885 | SL | 40.000000000000 | 1,377 | 0 | 1,377 | |
| ELECTROSTATIC SPRAYER | 2020-01-01 | 1,483 | 1,060 | SL | 7.000000000000 | 212 | 0 | 212 | |
| FITNESS EQUIPMENT | 2021-09-15 | 17,768 | 5,076 | SL | 7.000000000000 | 2,538 | 0 | 2,538 | |
| FITNESS EQUIPMENT | 2022-06-30 | 43,800 | 9,431 | SL | 7.000000000000 | 6,257 | 0 | 6,257 | |
| IP CAMERAS | 2023-10-01 | 1,601 | 114 | SL | 7.000000000000 | 229 | 0 | 229 | |
| GREASE TRAP | 2023-11-13 | 3,400 | 243 | SL | 7.000000000000 | 486 | 0 | 486 | |
| CONCRETE PAVERS | 2023-05-04 | 60,180 | 752 | SL | 40.000000000000 | 1,505 | 0 | 1,505 | |
| DIVIDER CURTAIN | 2023-09-15 | 7,285 | 91 | SL | 40.000000000000 | 182 | 0 | 182 | |
| SERVER | 2023-05-31 | 8,002 | 800 | SL | 5.000000000000 | 1,600 | 0 | 1,600 | |
| LAPTOP | 2023-08-07 | 951 | 159 | SL | 3.000000000000 | 317 | 0 | 317 | |
| SMITH MACHINE | 2023-04-26 | 1,740 | 124 | SL | 7.000000000000 | 249 | 0 | 249 | |
| 2290-CONCEPT 2 | 2023-11-23 | 2,200 | 157 | SL | 7.000000000000 | 314 | 0 | 314 | |
| SCRUBBER T500E | 2024-01-01 | 14,939 | SL | 7.000000000000 | 1,067 | 0 | 1,067 | ||
| REFRIGERATOR | 2024-03-13 | 1,548 | SL | 5.000000000000 | 155 | 0 | 155 | ||
| DEHUMIDIFIER | 2024-08-23 | 731 | SL | 5.000000000000 | 73 | 0 | 73 | ||
| SERVER AND RELATED COSTS | 2024-02-16 | 11,782 | SL | 5.000000000000 | 1,178 | 0 | 1,178 | ||
| 2 RECUMBANT BIKES | 2024-06-26 | 5,950 | SL | 7.000000000000 | 425 | 0 | 425 | ||
| DIVIDER CURTAIN AND REPAIRS | 2024-01-10 | 4,445 | SL | 15.000000000000 | 148 | 0 | 148 | ||
| WATER HEATER | 2024-12-16 | 2,107 | SL | 15.000000000000 | 70 | 0 | 70 |
| 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 | 6,458,972 | 2,553,741 | 3,905,231 | |
| FOUNTAIN | 25,000 | 10,625 | 14,375 | |
| EZ FACILITY SOFTWARE | 900 | 900 | 0 | |
| FITNESS & GYM ROOM EQUIPMENT | 194,631 | 194,631 | 0 | |
| TURF & FIELD EQUIPMENT | 156,340 | 156,340 | 0 | |
| WINDOW BLINDS | 920 | 920 | 0 | |
| FIREROAD | 138,412 | 115,351 | 23,061 | |
| OVERHEAD DOORS CABLE SETUP FOR TURN AREA | 2,909 | 1,191 | 1,718 | |
| J&J POOLS - GRANITE MOUNTINGS FOUNTAIN AREA | 620 | 261 | 359 | |
| CLARIS: $62,930 LESS $62,679 FROM NEWTOWN | 251 | 99 | 152 | |
| CLARIS - TOILET PARTITIONS PARTIAL PAYMENT | 5,640 | 2,384 | 3,256 | |
| CLARIS - AS-BUILT DRAWINGS | 1,310 | 535 | 775 | |
| APEX GLASS - MIRRORS & INSTALLATION | 2,640 | 2,640 | 0 | |
| CUSTOME FOUNTAINS - FOUNTAIN WORK | 13,707 | 5,731 | 7,976 | |
| ELM GLADE - BACK COURTYARD | 11,398 | 9,559 | 1,839 | |
| ELM GLADE - PLANTS, GRAVEL, PAVERS | 7,089 | 5,841 | 1,248 | |
| POND & LAKE - STAINLESS BRASS PUMB | 5,786 | 2,410 | 3,376 | |
| ROGER ELECTRIC - FOUNTAIN FIXTURES/MATERIALS | 9,716 | 4,020 | 5,696 | |
| ADDESSI FENCING | 4,500 | 4,500 | 0 | |
| ADDESSI FENCING | 4,369 | 4,369 | 0 | |
| GYM SOURCE - SPIN BIKE | 10,500 | 10,500 | 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 | 2,600 | 0 | |
| JAYPRO SPORTS - MANUAL BACKSTOP WINCH | 1,326 | 1,326 | 0 | |
| J&J POOL & CONCRETE | 15,000 | 6,203 | 8,797 | |
| ROBERT JACABACCI - ENGRAVING OF PAVERS | 1,105 | 892 | 213 | |
| CONCRETE PATIO FIXTURES | 8,259 | 8,259 | 0 | |
| FITNESS CENTER CONSTRUCTIONS | 196,576 | 76,358 | 120,218 | |
| FOUNTAIN | 618 | 235 | 383 | |
| FITNESS CENTER EQUIPMENT | 11,689 | 11,689 | 0 | |
| FITNESS EQUIPMENT ACQUISITION | 25,661 | 25,661 | 0 | |
| PORTABLE BACKBOARDS | 10,005 | 10,005 | 0 | |
| BUILDING RENOVATIONS | 1,066,596 | 323,928 | 742,668 | |
| GOLF SIMULATOR | 18,942 | 18,942 | 0 | |
| SHOWER DOORS | 5,105 | 4,349 | 756 | |
| S20 SWEEPER | 34,283 | 34,283 | 0 | |
| POWER SYSTEM / CROWN PRINTS | 3,968 | 3,968 | 0 | |
| FRONT DESKS FURNITURE | 1,500 | 1,500 | 0 | |
| BUILDING & BUILDING IMPROVEMENTS | 77,025 | 19,260 | 57,765 | |
| BUILDING - ADJ ENTRY | 42,100 | 10,530 | 31,570 | |
| FITNESS EQUIPMENT | 19,125 | 19,125 | 0 | |
| WATER FOUNTAIN | 1,068 | 189 | 879 | |
| FIELD HOUSE IMPROVEMENTS | 503,053 | 88,407 | 414,646 | |
| WATER PUMP - 2019 | 10,555 | 1,826 | 8,729 | |
| HVAC - 2019 IMPROVEMENTS | 27,874 | 4,821 | 23,053 | |
| FIELD HOUSE IMPROVEMENTS | 55,075 | 8,262 | 46,813 | |
| ELECTROSTATIC SPRAYER | 1,483 | 1,272 | 211 | |
| FITNESS EQUIPMENT | 17,768 | 7,614 | 10,154 | |
| FITNESS EQUIPMENT | 43,800 | 15,688 | 28,112 | |
| IP CAMERAS | 1,601 | 343 | 1,258 | |
| GREASE TRAP | 3,400 | 729 | 2,671 | |
| CONCRETE PAVERS | 60,180 | 2,257 | 57,923 | |
| DIVIDER CURTAIN | 7,285 | 273 | 7,012 | |
| SERVER | 8,002 | 2,400 | 5,602 | |
| LAPTOP | 951 | 476 | 475 | |
| SMITH MACHINE | 1,740 | 373 | 1,367 | |
| 2290-CONCEPT 2 | 2,200 | 471 | 1,729 | |
| SCRUBBER T500E | 14,939 | 1,067 | 13,872 | |
| REFRIGERATOR | 1,548 | 155 | 1,393 | |
| DEHUMIDIFIER | 731 | 73 | 658 | |
| SERVER AND RELATED COSTS | 11,782 | 1,178 | 10,604 | |
| 2 RECUMBANT BIKES | 5,950 | 425 | 5,525 | |
| DIVIDER CURTAIN AND REPAIRS | 4,445 | 148 | 4,297 | |
| WATER HEATER | 2,107 | 70 | 2,037 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED LEASE FEES | 375,000 | 360,000 | 360,000 |
| 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 | 22,816 | 0 | 22,816 | 0 |
| FUNDRAISING | 24,565 | 0 | 24,565 | 0 |
| ATHLETIC PROGRAMS EXPENSE | 136,723 | 0 | 43,750 | 92,973 |
| OFFICE EXPENSE | 146,054 | 0 | 99,884 | 46,170 |
| AMORTIZATION | 15,000 | 0 | 1,500 | 13,500 |
| INSURANCE | 94,961 | 0 | 11,539 | 83,422 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ATHLETICS PROGRAMS FEES | 2,041,658 | 2,041,658 |
| 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 |
|---|---|---|---|---|
| 88,969 | 0 | 88,969 | 0 |