| Contractor | Explanation |
|---|---|
| Trotland Group | |
| Tony Schuster Company LLC |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 66,217 | 2,207 | 64,010 | 64,010 |
| Machinery and Equipment | 33,202 | 9,522 | 23,680 | 23,680 |
| Furniture and Fixtures | 134,381 | 16,125 | 118,256 | 118,256 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website | 12,324 | |||
| Utilities | 4,205 | |||
| Uniforms | 12,504 | |||
| Telephone | 7,971 | |||
| Sponsor Gifts | 39,139 | |||
| Sales & Marketing | 355,065 | |||
| Postage | 13,069 | |||
| Office expense | 18,478 | |||
| Miscellaneous | 13,648 | |||
| Meal & Entertainment | 17,828 | |||
| Leased Employees | 280,000 | |||
| Insurance | 53,135 | |||
| Golf Tournament Expenses | 4,020,320 | |||
| Dues & Subscriptions | 4,578 | |||
| Contract Services | 46,347 | |||
| Board Committee Expense | 3,059 | |||
| Bank & Credit Card Fees | 19,875 | |||
| Auto expense | 970 | |||
| Accomadations | 110,798 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Golf Tournament Revenue | 5,611,293 |
| Description | Amount |
|---|---|
| Income tax refund | 963 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Gift Certificates and credits | 20,778 | 21,935 |
| Sales Tax payable | 1,412 | 613 |
| Payroll withholdings payable | 6,621 | 8,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisory Fees | 170 | 170 | 170 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales & Use taxes | 10,305 | |||
| Payroll Taxes | 22,140 |