| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,248 | 0 | 0 | 3,248 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COVERED TRAINING FACILITY | 2005-01-01 | 63,000 | 14,471 | SL | 2.56 % | 1,615 | |||
| DUG-OUT FENCE | 2005-01-01 | 8,000 | 4,929 | 150DB | 5.90 % | 472 | |||
| FURNITURE & FIXTURES | 2010-06-03 | 1,051 | 722 | 200DB | 8.93 % | 94 | |||
| ROLLER | 2010-08-25 | 4,000 | 2,752 | 200DB | 8.93 % | 357 | |||
| RIGID 3300 PSI GAS PRESSU | 2011-05-31 | 800 | 570 | 200DB | 11.52 % | 92 | |||
| LIFE CHAIR | 2011-07-31 | 759 | 427 | 200DB | 12.49 % | 95 | |||
| DESK AND CREDENZA | 2011-07-31 | 4,898 | 2,757 | 200DB | 12.49 % | 612 | |||
| IPAD 4G | 2012-10-31 | 876 | 377 | 200DB | 22.80 % | 200 | |||
| BARSTOOL | 2009-06-30 | 392 | 305 | 200DB | 8.92 % | 35 | |||
| BARSTOOL | 2009-06-30 | 392 | 305 | 200DB | 8.92 % | 18 | |||
| BARSTOOL | 2009-06-30 | 392 | 305 | 200DB | 8.92 % | 18 | |||
| BARSTOOL | 2009-06-30 | 393 | 305 | 200DB | 8.92 % | 18 | |||
| BARSTOOL | 2009-06-30 | 393 | 305 | 200DB | 8.92 % | 35 | |||
| BAR TABLE | 2009-06-30 | 909 | 706 | 200DB | 8.92 % | 81 | |||
| EBONY TRAY TABLE | 2009-06-30 | 358 | 278 | 200DB | 8.92 % | 32 | |||
| TWO LEVEL WOOD TABLE | 2009-06-30 | 884 | 687 | 200DB | 8.92 % | 79 | |||
| CHROME/GLASS TABLE | 2009-06-30 | 342 | 266 | 200DB | 8.92 % | 31 | |||
| CHROME/GLASS TABLE | 2009-06-30 | 342 | 266 | 200DB | 8.92 % | 31 | |||
| ORANGE SHELTON SIDE CHAIR | 2009-06-30 | 897 | 697 | 200DB | 8.92 % | 80 | |||
| CREDENZA | 2009-06-30 | 1,146 | 890 | 200DB | 8.92 % | 102 | |||
| CREDENZA | 2009-06-30 | 1,146 | 890 | 200DB | 8.92 % | 102 | |||
| DESK | 2009-06-30 | 2,306 | 1,792 | 200DB | 8.92 % | 206 | |||
| 9X12 RED TINGPA GRENADINE | 2009-06-30 | 8,998 | 6,991 | 200DB | 8.92 % | 803 | |||
| LEATHER CHAIR | 2009-06-30 | 684 | 531 | 200DB | 8.92 % | 61 | |||
| LEATHER OTTOMAN | 2009-06-30 | 684 | 531 | 200DB | 8.92 % | 61 | |||
| LEATHER CHAIR WITH METAL | 2009-06-30 | 455 | 353 | 200DB | 8.92 % | 41 | |||
| LEATHER CHAIR WITH METAL | 2009-06-30 | 455 | 354 | 200DB | 8.92 % | 41 | |||
| CHROME/GLASS COFFEE TABLE | 2009-06-30 | 341 | 264 | 200DB | 8.92 % | 15 | |||
| BENCH SEAT | 2009-06-30 | 2,344 | 1,821 | 200DB | 8.92 % | 209 | |||
| 67" SETTEE | 2009-06-30 | 5,524 | 4,292 | 200DB | 8.92 % | 493 | |||
| 2 DRAWER NIGHTSTAND | 2009-06-30 | 1,326 | 1,030 | 200DB | 8.92 % | 118 | |||
| HEADBOARD | 2009-06-30 | 2,261 | 1,756 | 200DB | 8.92 % | 202 | |||
| 5 DRAWER DRESSER | 2009-06-30 | 1,988 | 1,544 | 200DB | 8.92 % | 177 | |||
| 1 DRAWER NIGHTSTAND | 2009-06-30 | 1,287 | 1,000 | 200DB | 8.92 % | 115 | |||
| 6 DOOR ENTERTAINMENT CENT | 2009-06-30 | 2,012 | 1,564 | 200DB | 8.92 % | 179 | |||
| WHITE MESH LOUNGE CHAIRS | 2009-06-30 | 2,752 | 2,138 | 200DB | 8.92 % | 245 | |||
| WHITE LOUNGE TABLE | 2009-06-30 | 659 | 512 | 200DB | 8.92 % | 59 | |||
| EXTERIOR CHAIRS | 2009-06-30 | 461 | 358 | 200DB | 8.92 % | 41 | |||
| 55 INCH FLAT SCREEN TV | 2009-06-30 | 2,140 | 2,016 | 200DB | 5.76 % | 124 | |||
| 42 INCH FLAT SCREEN TV | 2009-06-30 | 1,634 | 1,540 | 200DB | 5.76 % | 94 | |||
| 37 INCH FLAT SCREEN TV | 2009-06-30 | 1,440 | 1,357 | 200DB | 5.76 % | 83 | |||
| ORANGE SHELTON SIDE CHAIR | 2009-06-30 | 897 | 697 | 200DB | 8.92 % | 80 | |||
| CHAIR | 2009-06-30 | 946 | 735 | 200DB | 8.92 % | 84 | |||
| CONFERENCE ROOM CHAIR | 2009-06-30 | 1,417 | 1,100 | 200DB | 8.92 % | 126 | |||
| CONFERENCE ROOM CHAIR | 2009-06-30 | 1,417 | 1,100 | 200DB | 8.92 % | 126 | |||
| CONFERENCE ROOM CHAIR | 2009-06-30 | 1,417 | 1,100 | 200DB | 8.92 % | 126 | |||
| CONFERENCE ROOM CHAIR | 2009-06-30 | 1,417 | 1,100 | 200DB | 8.92 % | 126 | |||
| LOUNGE CHAIR | 2009-06-30 | 3,532 | 2,743 | 200DB | 8.92 % | 315 | |||
| 9X12 SAGE GREEN SNAKE SKI | 2009-06-30 | 4,703 | 3,654 | 200DB | 8.92 % | 210 | |||
| CONFERENCE ROOM TABLE | 2009-06-30 | 5,018 | 3,900 | 200DB | 8.92 % | 448 | |||
| L-SCREEN 7X7-96# NET W/ G | 2013-03-31 | 1,909 | 382 | 200DB | 32.00 % | 611 | |||
| MACBOOK PRO 13.3 MD101LL/ | 2013-07-31 | 1,570 | 314 | 200DB | 32.00 % | 502 | |||
| 15X25 US POLY FLAG | 2013-07-31 | 721 | 144 | 200DB | 32.00 % | 221 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 212,250 | 212,250 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 210,907 | 199,859 | 11,048 | 11,048 |
| Machinery and Equipment | 44,834 | 42,888 | 1,946 | 1,946 |
| Buildings | 63,000 | 16,085 | 46,915 | 46,915 |
| Improvements | 8,000 | 5,401 | 2,599 | 2,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,280 | 0 | 0 | 18,280 |
| Item No. | 1 |
|---|---|
| Lender's Name | Kevin Gates |
| Lender's Title | trustee |
| Original Amount of Loan | |
| Balance Due | 25000 |
| Date of Note | 2014-05 |
| Maturity Date | 2014-06 |
| Repayment Terms | on demand |
| Interest Rate | |
| Security Provided by Borrower | none |
| Purpose of Loan | fund operations |
| Description of Lender Consideration | cash |
| Consideration FMV | 25000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| misc deposits | 1,800 | 1,800 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 5,793 | 5,793 | ||
| BANK CHARGES | 102 | 102 | ||
| BASEBALL EXPENSES | 66,749 | 66,749 | ||
| DUES & SUBSCRIPTIONS | 588 | 588 | ||
| INSURANCE | 350 | 350 | ||
| INVESTMENT EXPENSE | 21,025 | 21,025 | ||
| LICENSES & PERMITS | 25 | 25 | ||
| meals & Entertainment | 9,366 | 9,366 | ||
| MISCELLANEOUS | 42 | 42 | ||
| OUTSIDE SERVICES | 18,355 | 18,355 | ||
| REPAIRS & MAINTENANCE | 114,403 | 114,403 | ||
| SUPPLIES | 22,843 | 22,843 | ||
| TELEPHONE | 1,662 | 1,662 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BASEBALL LEAGUES & TOURNS | 6,827 | 6,827 | |
| INV IN 11 KAI PALI, LLC | -4,533 | -4,533 | |
| INV IN GMMN HOLDINGS, LLC | 109,094 | 109,094 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL EXPENSE | 1,700 | 0 | 0 | 1,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 10,062 | -10,062 | ||
| PAYROLL TAXES | 5,279 | 5,279 | ||
| SALES TAX | 4,161 | -4,161 | ||
| STATE TAXES | 7,680 | -7,680 |