| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,960 | 548 | 0 | 10,412 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CURRENT YEAR AMORTIZATION | 2014-07-01 | 15,570 | 60.000000000000 | 1,557 | 0 | 1,557 | 1,557 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CURRENT YEAR DEPRECIATION | 2014-07-01 | 111,275 | 200DB | 7.000000000000 | 63,586 | 0 | 7,948 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CURRENT YEAR DEPRECIATION | 111,275 | 63,586 | 47,689 | 47,689 |
| CURRENT YEAR AMORTIZATION | 15,570 | 1,557 | 14,013 | 14,013 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEB SITE DEVELOPMENT COSTS, NET | 41,651 | 44,881 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE MAINTENANCE EXPENSE | 49,706 | 0 | 0 | 49,706 |
| CONTRACT LABOR | 14,485 | 0 | 0 | 14,485 |
| DUES AND SUBSCRIPTIONS | 10,653 | 0 | 0 | 10,653 |
| SALES AND MARKETING | 48,196 | 0 | 0 | 48,196 |
| ADVERTISING | 177,037 | 0 | 0 | 177,037 |
| OFFICE EXPENSE | 276,000 | 0 | 0 | 276,000 |
| BANK AND CREDIT CARD FEES | 808 | 81 | 0 | 727 |
| MERCHANT DISCOUNT FEES | 160,853 | 0 | 0 | 160,853 |
| OFFICE SUPPLIES | 8,756 | 0 | 0 | 8,756 |
| SMALL EQUIPMENT AND SUPPLIES | 32,390 | 0 | 0 | 32,390 |
| TELEPHONE EXPENSE | 8,733 | 0 | 0 | 8,733 |
| INSURANCE | 16,200 | 0 | 0 | 16,200 |
| TOURNAMENT EXPENSES | 3,108,250 | 0 | 0 | 3,108,250 |
| CAMP EXPENSES | 37,889 | 0 | 0 | 37,889 |
| PAYROLL PROCESSING EXPENSE | 10,544 | 0 | 0 | 10,544 |
| INVESTMENT FEES | 13,264 | 13,264 | 0 | 0 |
| LEASEHOLD AMORTIZATION | 509 | 0 | 0 | 509 |
| AMORTIZATION | 1,557 | 0 | 1,557 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUMMER LOCAL TOUR ENTRY FEES | 861,131 | 861,131 | |
| FALL WINTER LOCAL TOUR ENTRY FEES | 823,609 | 823,609 | |
| REGIONAL CHAMPIONSHIP ENTRY FEES | 723,798 | 723,798 | |
| WORLD CHAMPIONSHIP ENTRY FEES | 468,065 | 468,065 | |
| TEEN WORLD CHAMPIONSHIP ENTRY FEES | 206,179 | 206,179 | |
| EUROPEAN CHAMPIONSHIP ENTRY FEES | 255,588 | 255,588 | |
| INCOME - PARENT CHILD EVENTS | 51,192 | 51,192 | |
| SPRING LOCAL TOUR ENTRY FEES | 785,126 | 785,126 | |
| WINTER LOCAL TOUR ENTRY FEES | 122,589 | 122,589 | |
| INT'L SUMMER LOCAL TOUR ENTRY | 13,285 | 13,285 | |
| STATE CHAMPIONSHIP ENTRY | 235,286 | 235,286 | |
| CAMPS | 37,214 | 37,214 | |
| INT'L FALL LOCAL TOUR | 40,422 | 40,422 | |
| CERTIFIED INSTRUCTORS | 140,469 | 140,469 | |
| FRANCHISE FEE | 1,725 | 1,725 | |
| INT'L SPRING LOCAL TOUR | 37,115 | 37,115 | |
| LOCAL TOUR MEMBER FEE | 460,740 | 460,740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTY | 232,042 | 141,249 |
| OTHER LIABILITIES | 274 | 12,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 23,351 | 2,335 | 0 | 21,016 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 40,481 | 0 | 0 | 40,821 |
| PROPERTY TAXES | 340 | 0 | 0 | 340 |
| BUSINESS LICENSE | 0 | 0 | 0 | 0 |
| FOREIGN TAXES (FIDELITY) | 1,066 | 1,066 | 0 | 0 |