| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,088 | 304 | 0 | 5,784 |
| 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 | 2015-07-01 | 88,000 | 61,919 | 60.000000000000 | 19,322 | 0 | 19,322 | 81,241 |
| 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 | 2015-07-01 | 1,279,755 | 133,335 | SL | 7.000000000000 | 194,350 | 0 | 194,350 | |
| LAND | 2015-07-01 | 1,403,262 | L | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GAIN/LOSS ASSET DISPOSAL | PURCHASED | 2015-06 | 6,000 | 0 | 6,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CURRENT YEAR DEPRECIATION | 1,279,755 | 327,685 | 952,070 | |
| CURRENT YEAR AMORTIZATION | 88,000 | 81,241 | 6,759 | |
| LAND | 1,403,262 | 0 | 1,403,262 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEB SITE DEVELOPMENT COSTS, NET | 44,881 | 6,759 | |
| DEPOSITS | 0 | 8,316 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE MAINTENANCE EXPENSE | 5,173 | 0 | 0 | 5,173 |
| CONTRACT LABOR | 4,228 | 0 | 0 | 4,228 |
| DUES AND SUBSCRIPTIONS | 15,154 | 0 | 0 | 15,154 |
| SALES AND MARKETING | 51,197 | 0 | 0 | 51,197 |
| ADVERTISING | 171,173 | 0 | 0 | 171,173 |
| OFFICE EXPENSE | 276,000 | 0 | 0 | 276,000 |
| BANK AND CREDIT CARD FEES | 1,077 | 108 | 0 | 969 |
| MERCHANT DISCOUNT FEES | 191,334 | 0 | 0 | 191,334 |
| OFFICE SUPPLIES | 65,910 | 0 | 0 | 65,910 |
| SMALL EQUIPMENT AND SUPPLIES | 101,590 | 0 | 0 | 101,590 |
| TELEPHONE EXPENSE | 13,579 | 0 | 0 | 13,579 |
| INSURANCE | 28,148 | 0 | 0 | 28,148 |
| TOURNAMENT EXPENSES | 3,717,826 | 0 | 0 | 3,717,826 |
| PAYROLL PROCESSING EXPENSE | 21,212 | 0 | 0 | 21,212 |
| INVESTMENT FEES | 12,090 | 12,090 | 0 | 0 |
| LEASEHOLD AMORTIZATION | 16,072 | 0 | 0 | 16,072 |
| POSTAGE & SHIPPING | 2,631 | 0 | 0 | 2,631 |
| REPAIRS & MAINTENANCE | 358,951 | 0 | 0 | 358,951 |
| LANDSCAPING | 54,935 | 0 | 0 | 54,935 |
| EQUIPMENT RENTAL | 62,111 | 0 | 0 | 62,111 |
| RELOCATION EXPENSE | 5,333 | 0 | 0 | 5,333 |
| SECURITY | 2,553 | 0 | 0 | 2,553 |
| MISCELLANEOUS EXPENSE | 4,018 | 0 | 0 | 4,018 |
| AMORTIZATION | 19,322 | 0 | 19,322 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUMMER LOCAL TOUR ENTRY FEES | 989,787 | 989,787 | |
| FALL LOCAL TOUR ENTRY FEES | 995,986 | 995,986 | |
| REGIONAL CHAMPIONSHIP ENTRY FEES | 762,650 | 762,650 | |
| WORLD CHAMPIONSHIP ENTRY FEES | 471,786 | 471,786 | |
| TEEN WORLD CHAMPIONSHIP ENTRY FEES | 202,936 | 202,936 | |
| INT'L CHAMPIONSHIP ENTRY FEES | 283,122 | 283,122 | |
| INCOME - PARENT CHILD EVENTS | 57,141 | 57,141 | |
| SPRING LOCAL TOUR ENTRY FEES | 677,873 | 677,873 | |
| WINTER LOCAL TOUR ENTRY FEES | 243,691 | 243,691 | |
| INT'L SUMMER LOCAL TOUR ENTRY | 16,098 | 16,098 | |
| STATE CHAMPIONSHIP ENTRY | 203,689 | 203,689 | |
| CAMPS | 1,991 | 1,991 | |
| INT'L FALL LOCAL TOUR | 47,935 | 47,935 | |
| CERTIFIED INSTRUCTORS | 173,154 | 173,154 | |
| INT'L WINTER LOCAL TOUR | 5,001 | 5,001 | |
| LOCAL TOUR MEMBER FEE | 634,741 | 634,741 | |
| ROOM EVENT COMMISSION | 68,689 | 68,689 | |
| TEAM GOLF | 9,800 | 9,800 | |
| INT'L SPRING LOCAL TOUR ENTRY | 67,886 | 67,886 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTY | 141,249 | 300,343 |
| OTHER LIABILITIES | 12,150 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 139,416 | 6,971 | 0 | 132,445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 58,630 | 0 | 0 | 58,630 |
| PROPERTY TAXES | 17,480 | 0 | 0 | 17,480 |
| BUSINESS LICENSE | 260 | 0 | 0 | 260 |
| FOREIGN TAXES (FIDELITY) | 388 | 388 | 0 | 0 |
| SALES & USE TAX | 260 | 0 | 0 | 260 |