| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 52,050 | 52,050 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 749,242 | 749,242 | |||||||
| BUILDING IMPROVEMENTS | 26,798 | 27,713 | |||||||
| COMPUTER EQUIPMENT | 57,220 | 58,160 | |||||||
| FITNESS EQUIPMENT | 88,849 | 70,945 | |||||||
| FACILITY EQUIPMENT | 32,609 | 37,229 | |||||||
| FURNITURE & FIXTURES | 32,451 | 50,776 | |||||||
| OFFICE EQUIPMENT | 3,959 | 3,873 | |||||||
| SOFTWARE | 1,317 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS (SEE STMT 20) | 15,322,596 | 15,322,596 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK (SEE STMT 20) | 83,203,893 | 83,203,893 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, AND EQUIPMENT | 36,956,948 | 6,723,872 | 30,233,076 | 30,233,076 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 28,238 | 28,238 |
| Item No. | 1 |
|---|---|
| Lender's Name | TERM LOAN NOTE- TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 12,799,938 |
| 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 |
|---|---|---|---|
| SUN HEALTH STOCK | 2,275 | 2,275 | 2,275 |
| DEPOSITS- REFUNDABLE | 4,954 | 4,954 | 4,954 |
| DUE FROM RELATED PARTY | 325,246 | 413,950 | 413,950 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL EXPENSE | 208,518 |
| IN-KIND LAND LEASE | 84,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BAD DEBTS | 19,356 | 19,356 | ||
| BANK CHARGES | 93,201 | 93,201 | ||
| CONTRACTED STAFF | 1,397,235 | 1,397,235 | ||
| DUES & SUBCRIPTIONS | 44,905 | 44,905 | ||
| EMPLOYEE RECRUITING | 18,906 | 18,906 | ||
| INSURANCE | 121,844 | 121,844 | ||
| LEASED EQUIPMENT | 16,862 | 16,862 | ||
| MANAGEMENT FEES | 130,500 | 130,500 | ||
| MEMBER ASSESSMENT EXPENSES | 898,756 | 898,756 | ||
| MINOR EQUIPMENT | 19,315 | 19,315 | ||
| MISCELLANEOUS EXPENSE | 2,382 | 2,382 | ||
| OFFICE SUPPLIES | 18,413 | 18,413 | ||
| PAYROLL PROCESSING SERVICE | 62,345 | 62,345 | ||
| POSTAGE | 2,931 | 2,931 | ||
| PROGRAM EXPENSE | 172,699 | 172,699 | ||
| REPAIRS & MAINTENANCE | 254,392 | 254,392 | ||
| SOFTWARE SUBSCRIPTIONS/ MAINT | 235,095 | 235,095 | ||
| STAFF TRAINING | 6,647 | 6,647 | ||
| UTILITIES | 75,384 | 75,384 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REV.- CENTER | 2,264,344 | 2,264,344 | |
| LEASE REVENUE | 17,207 | 17,207 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL INCOME | 208,518 |
| IN-KIND LAND LEASE | 84,600 |
| UNREALIZED GAIN ON INVESTMENTS | 8,086,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 752,162 | 752,162 | ||
| CONSULTANTS | 60,305 | 60,305 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 19,562 | 19,562 | ||
| PAYROLL TAXES | 169,365 | 3,423 | 165,942 | |
| EXCISE TAXES | 80,592 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CENTER FOR HEALTH AND WELLBEING COM |
220 S EDINBURGH DR WINTER PARK,FL327924160 |
83-3479927 | COMMERCIAL CONDO ASSOCIATION | 1 |
| Total | 1 | |||