| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL STATEMENT AND TAX PREPARATION | 3,142 | 1,653 | 1,489 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AV EQUIPMENT | 2013-12-19 | 48,517 | 37,269 | STRAIGHT-LINE | 0000000005.000000000000 | 16,956 | 8,920 | ||
| BUILDINGS | 2013-12-16 | 1,212,440 | 125,648 | STRAIGHT-LINE | 0000000039.000000000000 | 31,088 | 16,356 | ||
| COMPUTERS HARDWARE | 2013-03-20 | 7,059 | 4,957 | STRAIGHT-LINE | 0000000005.000000000000 | 2,242 | 1,179 | ||
| FURNITURE ART | 2014-01-03 | 24,003 | 9,139 | STRAIGHT-LINE | 0000000007.000000000000 | 3,683 | 1,938 | ||
| SOFTWARE | 2014-01-03 | 2,697 | 2,059 | STRAIGHT-LINE | 0000000005.000000000000 | 638 | 336 | ||
| VEHICLES | 2014-01-07 | 30,011 | 12,004 | STRAIGHT-LINE | 0000000010.000000000000 | 3,001 | 1,579 | ||
| VENDING MACHINES | 2012-12-04 | 11,672 | 7,840 | STRAIGHT-LINE | 0000000007.000000000000 | 1,667 | 877 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - STRIMPLE ENTERPRISES LLC | AT COST | 52,625 | 52,625 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VENDING MACHINES/DOLLAR CHANGERS | 11,672 | 9,507 | 2,165 | 2,165 |
| BUILDING | 1,212,440 | 156,736 | 1,055,704 | 1,055,704 |
| LAND | 213,960 | 213,960 | 213,960 | |
| A/V EQUIPMENT | 99,842 | 54,225 | 45,617 | 45,617 |
| COMPUTER HARDWARE | 11,208 | 7,198 | 4,010 | 4,010 |
| COMPUTER SOFTWARE | 3,191 | 2,697 | 494 | 494 |
| VEHICLE - TOYOTA | 30,011 | 15,008 | 15,003 | 15,003 |
| FURNITURE ART | 26,675 | 12,822 | 13,853 | 13,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 8,375 | 4,406 | 3,969 |
| Item No. | 1 |
|---|---|
| Lender's Name | Kevin Martin |
| Lender's Title | President |
| Original Amount of Loan | 410000 |
| Balance Due | 410000 |
| Date of Note | 2018-04 |
| Maturity Date | 2020-12 |
| Repayment Terms | Due in full by 12/31/20 |
| Interest Rate | |
| Security Provided by Borrower | All Assets |
| Purpose of Loan | Operating Capital |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 100,000 |
| Balance Due | 90,000 |
| Date of Note | 2018-04 |
| Maturity Date | 2019-04 |
| Repayment Terms | ANNUAL RENEWAL |
| Interest Rate | 0000000000.047590000000 |
| Security Provided by Borrower | ALL ASSETS |
| Purpose of Loan | OPERATING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENT - PINBALL MACHINES | 931,716 | 931,716 | 931,716 |
| PROGRAM RELATED INVESTMENT - VIDEO ARCADE GAMES | 135,898 | 142,843 | 142,843 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 66,225 | 34,840 | 31,385 | |
| MAINTAINANCE/REPAIR OF PINBALLS/ARCADE GAMES | 31,052 | 16,336 | 14,716 | |
| TROPHIES | 18 | 9 | 9 | |
| MERCHANT/BANK/REGISTRATION FEES | 1,959 | 1,031 | 928 | |
| PROMOTIONS/ADVERTISING | 21,830 | 11,484 | 10,346 | |
| POSTAGE, MAILING, SHIPPING | 1,107 | 582 | 525 | |
| ENTERTAINMENT DURING TOURNAMENTS | 17,350 | 9,128 | 8,222 | |
| OFFICE EXPENSES | 8,602 | 4,525 | 4,077 | |
| TOURNAMENT PRIZE MONEY | 130,498 | 68,653 | 61,845 | |
| SUPPLIES - OPERATIONS | 12,157 | 6,396 | 5,761 | |
| TOURNAMENT HELP/OUTSIDE SERVICES | 137,794 | 72,492 | 65,302 | |
| SMALL EQUIPMENT PURCHASES | 33,869 | 17,818 | 16,051 | |
| PHOTOGRAPHY | 2,379 | 1,252 | 1,127 | |
| FESTIVAL CONVENTION CENTER FEE | 115,404 | 60,712 | 54,692 | |
| VEHICLE | 3,562 | 1,874 | 1,688 | |
| OTHER EXPENSES | 1,656 | 871 | 785 | |
| DONATIONS | 7,412 | 3,899 | 3,513 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTE AND MORTGAGE NOTE | 11,963 | 11,963 | 11,963 |
| PROGRAM SERVICE REVENUE - FX FESTIVAL/PINBURGH TOURNAMENT | 501,410 | 501,410 | |
| GROSS PROGRAM SERVICE REVENUE - REPLAY | 44,793 | 44,793 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX WITHHELD | 2,230 | |
| CREDIT CARD | 7,585 | 12,989 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE T-SHIRTS, ETC. | 20,774 | 18,423 | 2,351 |
| Name | Address |
|---|---|
| KEVIN MARTIN |
4367 CHICORA ST COLUMBIA,SC29206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 59,471 | 31,287 | 28,184 |