| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITY RENTS | 10,067 | 8,210 | 1,857 |
| 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 | 2010-10-01 | 56,886 | 56,886 | 200DB | 7.0000 | ||||
| FITNESS EQUIPMENT | 2014-12-31 | 11,395 | 10,886 | 200DB | 7.0000 | 509 | |||
| CORE HEALTH & FITNESS | 2016-05-13 | 7,703 | 6,629 | 200DB | 7.0000 | 358 | |||
| GYM SOURCE ELLIPTICAL | 2016-05-25 | 3,692 | 3,177 | 200DB | 7.0000 | 172 | |||
| BUILDINGS | 1991-09-20 | 1,227,824 | 1,227,824 | S/L | 31.5000 | ||||
| BUILDING IMPROVEMENTS | 1991-09-20 | 1,711,548 | 1,594,696 | S/L | 31.5000 | 54,335 | |||
| PROFESSIONAL BUILDING | 1999-01-01 | 155,619 | 155,619 | S/L | 15.0000 | ||||
| PROFESSIONAL BUILDING IMP | 1991-09-21 | 91,318 | 77,883 | 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 | 99,908 | S/L | 20.0000 | ||||
| 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 | 3,436 | S/L | 39.0000 | 508 | |||
| BUILDING IMPROVEMENTS | 2014-12-31 | 25,883 | 4,978 | S/L | 39.0000 | 664 | |||
| DAYCARE BUILDING IMPROVEMENTS | 2014-12-31 | 1,418 | 246 | S/L | 39.0000 | 36 | |||
| BUILDING EQUIPMENT | 2016-06-30 | 2,204 | 891 | 150DB | 15.0000 | 138 | |||
| RIPPLES RENOVATIONS | 2016-09-30 | 9,720 | 3,821 | 150DB | 15.0000 | 621 | |||
| ROOF REPAIR | 2017-10-27 | 10,700 | 2,497 | S/L | 15.0000 | 713 | |||
| BUILDING IMPROVEMENTS | 2021-05-27 | 250,755 | 2,351 | S/L | 39.0000 | 6,269 | |||
| BUILDING IMPROVEMENTS | 2021-09-30 | 50,688 | S/L | 20.0000 | 2,534 | ||||
| FLOORING-PROF BLDG | 2021-12-22 | 3,264 | S/L | 10.0000 | 245 | ||||
| BUILDING IMPROVEMENTS | 2021-12-08 | 25,877 | S/L | 40.0000 | 539 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,597,511 | 3,377,527 | 1,219,984 | ||
| 53,657 | 53,657 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GOODWILL NET | 4,979 | ||
| INVESTMENT IN FITNESS | 70,450 | 70,450 |
| Description | Amount |
|---|---|
| PROIR DEPRECIATION CORRECTION | 4,124 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FITNESS SERVICES | ||||
| BANK & CREDIT CARD FEES | ||||
| SMALL TOOLS & EQUIPMENT | ||||
| INTERENT ACCESS FEES | ||||
| TELELPHONE | ||||
| INSURANCE | ||||
| PAYROLL PROCESSING FEES | ||||
| OFFICE EXPENSES | ||||
| SUPPLIES | ||||
| WATER & SEWER | ||||
| MAINTENANCE SUPPLIES | ||||
| LATE FEES | ||||
| MISCELLANEOUS | ||||
| FACILITY RENTS | ||||
| SALARIES & WAGES | 173,688 | 141,652 | 32,036 | |
| PAYROLL SERVICE FEE | 1,927 | 1,572 | 355 | |
| BANK CHARGES | 110 | 90 | 20 | |
| ELECTRICITY | 79,191 | 64,584 | 14,607 | |
| TRASH REMOVAL | 3,756 | 3,063 | 693 | |
| TELELPHONE | ||||
| INTERENT ACCESS FEES | 7,019 | 5,724 | 1,295 | |
| HEAT | 77,144 | 62,915 | 14,229 | |
| PROPANE | 1,944 | 1,585 | 359 | |
| WATER & SEWER | 22,662 | 18,482 | 4,180 | |
| INSURANCE | 22,662 | 18,482 | 4,180 | |
| W/C INSURANCE | 4,710 | 3,841 | 869 | |
| OFFICE SUPPLIES | 829 | 676 | 153 | |
| POSTAGE | 159 | 130 | 29 | |
| GENERAL SUPPLIES | 846 | 690 | 156 | |
| BUILDING REPAIRS & MAINTENANC | 108,235 | 88,271 | 19,964 | |
| SNOW REMOVAL | 11,343 | 9,251 | 2,092 | |
| FIRE ALARM SYSTEM | 1,866 | 1,522 | 344 | |
| DUES & SUBSCRIPTIONS | ||||
| PENSION PLAN COSTS | 1,264 | 1,031 | 233 | |
| MARKETING & PROMOTION | ||||
| MISCELLANEOUS | 2,815 | 2,296 | 519 | |
| ELEVATOR MAINTENANCE | 3,383 | 2,759 | 624 | |
| ENGINEERING COSTS | ||||
| LOAN CLOSING COSTS | ||||
| HOUSEKEEPING SUPPLIES | 4,831 | 3,940 | 891 | |
| LEGAL FEES | 350 | 285 | 65 | |
| EXPENSES | ||||
| MISCELLANEOUS |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FACILITY RENTS | 473,921 | 473,921 | |
| INSURANCE RECOVERIES | 35,609 | 35,609 | |
| OTHER INCOME | 50 | 50 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MORTGAGE | 39,690 | 39,690 |
| NOTES PAYABLE-MASCOMA | 396,330 | 382,517 |
| SECURITY DEPOSITS | 1,100 | 1,575 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACILITY RENTS | 13,287 | 10,836 | 2,451 |