| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLUMN ALLOCATIONS | -1,020 | -864 | 864 | |
| STADIUM RENTS | 3,925 | 3,925 | 3,925 |
| Person Name | Explanation |
|---|---|
| PHILIP R HAMILTON | |
| ANTHONY J NICOLELLA | |
| HON WILLIAM H DEWEESE | |
| HON PETE DALEY | |
| HON J BARRY STOUT | |
| MICHAEL SMITH | |
| LEO TRICH |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 1,003,138 | 255,232 | 255,232 | 255,232 | |||||
| COLUMN ALLOCATIONS | -66,501 | -56,366 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 617,981 | 360,530 | 257,451 | 264,334 |
| STADIUM | 5,770,766 | 1,888,013 | 3,882,753 | 2,467,518 |
| FURNISHING AND EQUIPMENT | 35,880 | 20,681 | 15,199 | 15,359 |
| LAND | 3,027,791 | 3,027,791 | 1,294,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLUMN ALLOCATIONS | ||||
| STADIUM RENTS | 2,269 |
| Item No. | 1 |
|---|---|
| Lender's Name | CONSORTIUM OF LOCAL BANKS |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3599999 |
| Balance Due | 2885256 |
| Date of Note | 2005-03 |
| Maturity Date | 2025-03 |
| Repayment Terms | 240 MONTHLY PAYMENTS |
| Interest Rate | 0.0713 |
| Security Provided by Borrower | REAL ESTATE AND ALL BUSINESS ASSETS |
| Purpose of Loan | REFINANCE AND PURCHASE EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CONSORTIUM OF LOCAL BANKS |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1344242 |
| Balance Due | 1077357 |
| Date of Note | 2005-03 |
| Maturity Date | 2025-03 |
| Repayment Terms | 240 MONTHLY PAYMENTS |
| Interest Rate | 0.0713 |
| Security Provided by Borrower | REAL ESTATE AND ALL BUSINESS ASSETS |
| Purpose of Loan | REFINANCE AND PURCHASE EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES | 126,260 | 117,459 | 117,459 |
| ADVANCED SALE EXPENSES | 75,735 | 79,185 | 79,185 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STADIUM RENTS | ||||
| BANK FEES & SERVICE CHARGES | 374 | 374 | 374 | |
| AMORTIZATION | 8,801 | 8,801 | 8,801 | |
| EXPENSES | ||||
| COLUMN ALLOCATIONS | -2,437 | -2,075 | 2,075 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| USAGE FEE INCOME | 21,667 | 21,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL INCOME OVERPAYMENT | 1,200 |