| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 879 E. MCLEMORE - LAND | 2015-09-14 | 160,000 | |||||||
| 879 E. MCLEMORE | 2015-09-14 | 1,496,251 | 87,920 | S/L | 39.0000 | 38,365 | |||
| 915 E. MCLEMORE - LAND | 2015-09-14 | 160,000 | |||||||
| 879 E. MCLEMORE - 2015 IMPROVEMENTS | 2015-10-21 | 10,564 | 598 | S/L | 39.0000 | 271 | |||
| 915 E. MCLEMORE - 2015 IMPROVEMENTS | 2015-12-07 | 3,058 | 159 | S/L | 39.0000 | 78 | |||
| 915 E. MCLEMORE - BUILDINGS | 2015-09-14 | 1,442,803 | 84,780 | S/L | 39.0000 | 36,995 | |||
| 879 E. MCLEMORE - 2016 IMPROVEMENTS | 2016-10-14 | 123,136 | 3,815 | S/L | 39.0000 | 3,157 | |||
| 879 E. MCLEMORE - 2017 IMPROVEMENTS | 2017-10-14 | 3,754,111 | 20,054 | S/L | 39.0000 | 96,259 | |||
| 915 E. MCLEMORE - 2017 IMPROVEMENTS | 2017-10-14 | 32,046 | 171 | S/L | 39.0000 | 822 | |||
| 879 E MCLEMORE LEASEHOLD IMPROVEMENTS | 2018-07-01 | 413,193 | S/L | 39.0000 | 5,297 | ||||
| GYM EQUIPMENT | 2018-06-01 | 27,208 | S/L | 7.0000 | 2,267 | ||||
| GYM EQUIPMENT | 2018-08-23 | 102,077 | S/L | 7.0000 | 4,861 | ||||
| GYM EQUIPMENT | 2017-11-07 | 30,945 | 1,032 | S/L | 5.0000 | 6,189 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 7,435,392 | 393,090 | 7,042,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 21,487 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 659600 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 894,020 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PAYROLL ADVANCES | 19,240 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CLIMBING SUPPLIES | 229,988 | |||
| UTILITIES | 39,989 | |||
| INSURANCE- GENERAL | 18,407 | |||
| OFFICE EXPENSE | 13,230 | |||
| GIFTS | 10,200 | |||
| PAYROLL PROCESSING FEES | 4,411 | |||
| WASTE DISPOSAL | 4,196 | |||
| OTHER SUPPLIES | 137,236 | |||
| ADVERTISING AND MARKETING | 22,794 | |||
| REPAIRS & MAINTENANCE | 135,809 | |||
| MISCELLANEOUS EXPENSE | 1,866 | |||
| CONSULTING SERVICES | 9,160 | |||
| PRINTING AND POSTAGE | 1,958 | |||
| INSURANCE - LIABILITY | 63,041 | |||
| DUES AND SUBSCRIPTIONS | 3,689 | |||
| BANK CHARGES | 16,817 | |||
| IN KIND | 4,290 | |||
| INTERNET AND TELEPHONE | 26,271 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 675,420 | 675,420 | |
| MISCELLANEOUS INCOME | 1,895 | 1,895 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED ENTITY | 1,243 | 23,715 |
| PAYROLL LIABILITIES | 6,541 | |
| CREDIT CARD PAYABLE | 2,231 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,146 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 45,245 | |||
| FRANCHISE TAX | 10 |