| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2018-07-19 | 12,195 | 3,388 | 9.0000 | 1,355 | 4,743 |
| 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 | 203,016 | S/L | 39.0000 | 38,366 | |||
| 915 E. MCLEMORE - LAND | 2015-09-14 | 160,000 | |||||||
| 879 E. MCLEMORE - 2015 IMPROVEMENTS | 2015-10-21 | 10,564 | 1,411 | S/L | 39.0000 | 270 | |||
| 915 E. MCLEMORE - 2015 IMPROVEMENTS | 2015-12-07 | 3,058 | 394 | S/L | 39.0000 | 79 | |||
| 915 E. MCLEMORE - BUILDINGS | 2015-09-14 | 1,442,803 | 195,765 | S/L | 39.0000 | 36,995 | |||
| 879 E. MCLEMORE - 2016 IMPROVEMENTS | 2016-10-14 | 123,136 | 13,287 | S/L | 39.0000 | 3,157 | |||
| 879 E. MCLEMORE - 2017 IMPROVEMENTS | 2017-10-14 | 3,754,111 | 308,832 | S/L | 39.0000 | 96,259 | |||
| 915 E. MCLEMORE - 2017 IMPROVEMENTS | 2017-10-14 | 32,046 | 2,636 | S/L | 39.0000 | 822 | |||
| 879 E MCLEMORE LEASEHOLD IMPROVEMENTS | 2018-07-01 | 413,193 | 26,487 | S/L | 39.0000 | 10,594 | |||
| GYM EQUIPMENT | 2018-06-01 | 27,208 | 10,041 | S/L | 7.0000 | 3,887 | |||
| GYM EQUIPMENT | 2018-08-23 | 102,077 | 34,026 | S/L | 7.0000 | 14,582 | |||
| GYM EQUIPMENT | 2017-11-07 | 30,945 | 19,599 | S/L | 5.0000 | 6,189 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 7,435,391 | 1,026,694 | 6,408,697 | |
| LAND | 320,000 | 320,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 35,370 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 687000 |
| 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 | 1,476,626 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 108,500 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 987,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD EXPENSE | 36,409 | |||
| CLIMBING SUPPLIES | 75,548 | |||
| INSURANCE - LIABILITY | 130,270 | |||
| UTILITIES | 83,976 | |||
| REPAIRS & MAINTENANCE | 34,348 | |||
| BANK CHARGES | 63,942 | |||
| DUES AND SUBSCRIPTIONS | 25,983 | |||
| ADVERTISING AND MARKETING | 5,362 | |||
| INTERNET AND TELEPHONE | 9,390 | |||
| PRINTING AND POSTAGE | 1,906 | |||
| PAYROLL PROCESSING FEES | 24,787 | |||
| WASTE DISPOSAL | 5,349 | |||
| CONSULTING SERVICES | 17,165 | |||
| SECURITY | 41,620 | |||
| CLEANING | 36,915 | |||
| OFFICE EXPENSE | 9,416 | |||
| LAWN CARE | 181 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 530,858 | 530,858 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED ENTITY | 23,635 | 23,635 |
| PAYROLL LIABILITIES | 13,137 | 19,915 |
| CREDIT CARD PAYABLE | 3,719 | 22,586 |
| ACCRUED INTEREST PAYABLE | 2,600 | 2,600 |
| ACCRUED PROPERTY TAXES | 10,386 | 512 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 637 | |||
| TAXES AND LICENSES | 876 |