| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 31,813 | 0 | 0 | 31,813 |
| 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 | 2017-07-01 | 153,800 | 125,108 | 60.000000000000 | 13,086 | 0 | 13,086 | 138,194 |
| 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 | 2017-07-01 | 4,631,000 | 786,121 | SL | 7.000000000000 | 400,992 | 0 | 400,992 | |
| LAND | 2017-07-01 | 2,922,456 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CURRENT YEAR DEPRECIATION | 4,631,000 | 1,187,113 | 3,443,887 | |
| CURRENT YEAR AMORTIZATION | 153,800 | 138,194 | 15,606 | |
| LAND | 2,922,456 | 0 | 2,922,456 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEB SITE DEVELOPMENT COSTS, NET | 28,692 | 17,665 | |
| DEPOSITS | 7,468 | 7,626 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACADEMY OPERATIONS EXPENSES | 33,060 | 0 | 0 | 33,060 |
| ADVERTISING | 312,739 | 0 | 0 | 312,739 |
| BANK AND CREDIT CARD FEES | 8,746 | 0 | 0 | 8,746 |
| CAMP EXPENSE | 12,295 | 0 | 0 | 12,295 |
| CONTRACT LABOR | 39,815 | 0 | 0 | 39,815 |
| DUES AND SUBSCRIPTIONS | 30,014 | 0 | 0 | 30,014 |
| EDUCATION/DUES | 1,505 | 0 | 0 | 1,505 |
| EQUIPMENT RENTAL | 121,546 | 0 | 0 | 121,546 |
| IMPROVEMENTS | 63,920 | 0 | 0 | 63,920 |
| INSURANCE | 52,896 | 0 | 0 | 52,896 |
| LANDSCAPING | 95,241 | 0 | 0 | 95,241 |
| LAUNDRY/LINENS | 22,760 | 0 | 0 | 22,760 |
| MERCHANT DISCOUNT FEES | 264,902 | 0 | 0 | 264,902 |
| MOVING EXPENSES | 14,348 | 0 | 0 | 14,348 |
| OFFICE EXPENSE | 274,163 | 0 | 0 | 274,163 |
| OFFICE SUPPLIES | 181,185 | 0 | 0 | 181,185 |
| OTHER SUPPLIES | 47,911 | 0 | 0 | 47,911 |
| PAYROLL PROCESSING EXPENSE | 60,360 | 0 | 0 | 60,360 |
| POSTAGE & SHIPPING | 1,318 | 0 | 0 | 1,318 |
| REPAIRS & MAINTENANCE | 44,177 | 0 | 0 | 44,177 |
| SALES AND MARKETING | 56,433 | 0 | 0 | 56,433 |
| SECURITY | 1,087 | 0 | 0 | 1,087 |
| SMALL EQUIPMENT AND SUPPLIES | 118,478 | 0 | 0 | 118,478 |
| TELEPHONE EXPENSE | 16,383 | 0 | 0 | 16,383 |
| TOURNAMENT EXPENSES | 5,185,900 | 0 | 0 | 5,185,900 |
| TRASH REMOVAL | 8,766 | 0 | 0 | 8,766 |
| UNIFORMS | 10,750 | 0 | 0 | 10,750 |
| VALET SERVICE | 60 | 0 | 0 | 60 |
| WEBSITE MAINTENANCE EXPENSE | 15,180 | 0 | 0 | 15,180 |
| AMORTIZATION | 13,086 | 0 | 13,086 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WORLD CHAMPIONSHIP ENTRY FEES | 512,594 | 512,594 | |
| WINTER LOCAL TOUR ENTRY FEES | 316,875 | 316,875 | |
| TEEN WORLD CHAMPIONSHIP ENTRY FEES | 208,423 | 208,423 | |
| TEAM GOLF | 80,343 | 80,343 | |
| SUMMER LOCAL TOUR ENTRY FEES | 877,858 | 877,858 | |
| STATE CHAMPIONSHIP ENTRY | 296,126 | 296,126 | |
| SPRING LOCAL TOUR ENTRY FEES | 1,174,670 | 1,174,670 | |
| ROOM EVENT COMMISSION | 78,986 | 78,986 | |
| REGIONAL CHAMPIONSHIP ENTRY FEES | 1,011,514 | 1,011,514 | |
| PUTTING INSTRUCTION | 1,745 | 1,745 | |
| PARENT CHILD EVENTS | 81,580 | 81,580 | |
| LOCAL TOUR MEMBER FEE | 1,025,819 | 1,025,819 | |
| INT'L WINTER LOCAL TOUR | 56,987 | 56,987 | |
| INT'L SUMMER LOCAL TOUR ENTRY | 36,460 | 36,460 | |
| INT'L SPRING LOCAL TOUR ENTRY | 146,798 | 146,798 | |
| INT'L FALL LOCAL TOUR | 105,157 | 105,157 | |
| INT'L CHAMPIONSHIP ENTRY FEES | 426,043 | 426,043 | |
| FALL LOCAL TOUR ENTRY FEES | 1,381,642 | 1,381,642 | |
| CERTIFIED RENEWALS | 88,830 | 88,830 | |
| CERTIFIED INSTRUCTORS | 103,878 | 103,878 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTY | 2,346,308 | 2,889,520 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 49,055 | 0 | 0 | 49,055 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 161,400 | 0 | 0 | 161,304 |
| PROPERTY TAXES | 14,727 | 0 | 0 | 14,823 |
| BUSINESS LICENSE | 2,550 | 0 | 0 | 2,550 |