| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITY RENTS | 17,498 | 17,498 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 1,153 | 1,153 | 1,153 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | |||||||||
| FITNESS EQUIPMENT | 2010-10-01 | 56,886 | 56,886 | 200DB | 7.0000 | ||||
| FITNESS EQUIPMENT | 2014-12-31 | 11,395 | 7,833 | 200DB | 7.0000 | 1,018 | |||
| CORE HEALTH & FITNESS | 2016-05-13 | 7,703 | 4,194 | 200DB | 7.0000 | 1,002 | |||
| GYM SOURCE ELLIPTICAL | 2016-05-25 | 3,692 | 2,011 | 200DB | 7.0000 | 480 | |||
| BUILDINGS | 1991-09-20 | 1,227,824 | 1,227,824 | S/L | 31.5000 | ||||
| BUILDING IMPROVEMENTS | 1991-09-20 | 1,711,548 | 1,431,692 | S/L | 31.5000 | 54,334 | |||
| PROFESSIONAL BUILDING | 1999-01-01 | 155,619 | 155,619 | S/L | 15.0000 | ||||
| PROFESSIONAL BUILDING IMP | 1991-09-21 | 91,318 | 69,186 | S/L | 31.5000 | 2,899 | |||
| LAND IMPROVEMENTS | 2002-01-01 | 129,391 | 129,391 | 150DB | 15.0000 | ||||
| DAY CARE BUILDING | 2004-01-01 | 125,395 | 96,773 | S/L | 20.0000 | 3,135 | |||
| FURNITURE & FIXTURES | 2010-01-01 | 569,942 | 569,942 | 200DB | 7.0000 | ||||
| LAND | 2002-01-01 | 53,657 | |||||||
| EQUIPMENT | 2010-01-01 | 86,377 | 86,377 | 200DB | 7.0000 | ||||
| OTHER FIXED ASSETS | 2010-01-01 | 2,904 | 2,904 | 200DB | 7.0000 | ||||
| PROFESSIONAL BUILDING PARKING LOT | 2014-12-31 | 19,800 | 1,913 | S/L | 39.0000 | 508 | |||
| BUILDING IMPROVEMENTS | 2014-12-31 | 25,883 | 2,987 | S/L | 39.0000 | 664 | |||
| DAYCARE BUILDING IMPROVEMENTS | 2014-12-31 | 1,418 | 136 | S/L | 39.0000 | 37 | |||
| BUILDING EQUIPMENT | 2016-06-30 | 2,204 | 402 | 150DB | 15.0000 | 180 | |||
| RIPPLES RENOVATIONS | 2016-09-30 | 9,720 | 1,628 | 150DB | 15.0000 | 809 | |||
| ROOF REPAIR | 2017-10-27 | 10,700 | 357 | S/L | 15.0000 | 713 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,249,630 | 3,011,426 | 1,238,204 | ||
| 53,657 | 53,657 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITY RENTS | 169 | 169 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GOODWILL NET | 8,438 | 7,286 | |
| INVESTMENT IN FITNESS | 70,450 | 70,450 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FITNESS SERVICES | ||||
| BANK & CREDIT CARD FEES | 4,275 | 4,275 | ||
| SMALL TOOLS & EQUIPMENT | 784 | 784 | ||
| INTERENT ACCESS FEES | 698 | 698 | ||
| TELELPHONE | 1,676 | 1,676 | ||
| INSURANCE | 172 | 172 | ||
| PAYROLL PROCESSING FEES | 1,118 | 1,118 | ||
| OFFICE EXPENSES | 257 | 257 | ||
| SUPPLIES | 1,241 | 1,241 | ||
| WATER & SEWER | 286 | 286 | ||
| CLEANING & MAINTENANCE | 785 | 785 | ||
| MAINTENANCE SUPPLIES | 3,118 | 3,118 | ||
| FACILITY RENTS | ||||
| PAYROLL TAXES | 13,616 | 13,616 | ||
| SALARIES & WAGES | 97,905 | 97,905 | ||
| PAYROLL SERVICE FEE | 1,429 | 1,429 | ||
| BANK CHARGES | 52 | 52 | ||
| ELECTRICITY | 81,100 | 81,100 | ||
| TRASH REMOVAL | 3,210 | 3,210 | ||
| TELELPHONE | 793 | 793 | ||
| INTERENT ACCESS FEES | 4,365 | 4,365 | ||
| HEAT | 79,125 | 79,125 | ||
| PROPANE | 3,236 | 3,236 | ||
| WATER & SEWER | 15,805 | 15,805 | ||
| INSURANCE | 19,703 | 19,703 | ||
| W/C INSURANCE | 1,014 | 1,014 | ||
| OFFICE SUPPLIES | 1,309 | 1,309 | ||
| POSTAGE | 50 | 50 | ||
| GENERAL SUPPLIES | 11,672 | 11,672 | ||
| BUILDING REPAIRS | 49,274 | 49,274 | ||
| SNOW REMOVAL | 12,220 | 12,220 | ||
| FIRE ALARM SYSTEM | 2,093 | 2,093 | ||
| HOUSEKEEPING SUPPLIES | 4,132 | 4,132 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FITNESS SERVICES | 90,633 | 90,633 | |
| FACILITY RENTS | 451,538 | 451,538 | |
| MISCELLANEOUS | 342 | 342 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO BOOK DEPRECIATION | 913,515 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MORTGAGE | 100,296 | 77,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FITNESS SERVICES | 11,302 | 11,302 |