| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL STATEMENT AND TAX PREPARATION | 8,239 | 4,449 | 3,790 |
| 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 | 68,437 | STRAIGHT-LINE | 0000000005.000000000000 | 16,768 | 9,054 | ||
| COMPUTERS HARDWARE | 2013-03-20 | 7,059 | 8,935 | STRAIGHT-LINE | 0000000005.000000000000 | 830 | 448 | ||
| FURNITURE ART | 2014-01-03 | 24,003 | 16,633 | STRAIGHT-LINE | 0000000007.000000000000 | 3,540 | 1,912 | ||
| SOFTWARE | 2014-01-03 | 2,697 | 2,935 | STRAIGHT-LINE | 0000000005.000000000000 | 99 | 53 | ||
| VENDING MACHINES | 2012-12-04 | 11,672 | 11,175 | STRAIGHT-LINE | 0000000007.000000000000 | 282 | 152 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VIDEO GAMES, PINBALL MACHINES | 2014-03 | P | 2020-12 | 749,656 | 674,509 | 75,147 | ||||
| PLAQUES FOR PINBURGH | 2014-03 | P | 2020-01 | 338 | -338 | |||||
| TOYOTA AUTO | 2014-01 | P | 2020-01 | 12,004 | -12,004 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VENDING MACHINES/DOLLAR CHANGERS | 11,672 | 11,457 | 215 | 215 |
| A/V EQUIPMENT | 128,695 | 85,205 | 43,490 | 43,490 |
| COMPUTER HARDWARE | 11,208 | 9,763 | 1,445 | 1,445 |
| COMPUTER SOFTWARE | 3,191 | 3,035 | 156 | 156 |
| FURNITURE ART | 26,675 | 18,616 | 6,164 | 6,164 |
| VEHICLE | 30,011 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 3,436 | 1,855 | 1,581 |
| Item No. | 1 |
|---|---|
| Lender's Name | Kevin Martin |
| Lender's Title | President |
| Original Amount of Loan | 410000 |
| Balance Due | 580000 |
| Date of Note | 2018-04 |
| Maturity Date | 2021-12 |
| Repayment Terms | Due in full by 12/31/21 |
| Interest Rate | |
| Security Provided by Borrower | All Assets |
| Purpose of Loan | Operating Capital |
| Description of Lender Consideration | |
| Consideration FMV | 580000 |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 100,000 |
| Balance Due | |
| 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 | 257,206 | 257,206 |
| PROGRAM RELATED INVESTMENT - VIDEO ARCADE GAMES | 153,573 | 153,573 | 153,573 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 32,735 | 17,677 | 15,058 | |
| MERCHANT/BANK/REGISTRATION FEES | 1,476 | 797 | 679 | |
| PROMOTIONS/ADVERTISING | 15,583 | 8,415 | 7,168 | |
| POSTAGE, MAILING, SHIPPING | 628 | 339 | 289 | |
| OFFICE EXPENSES | 11,757 | 6,349 | 5,408 | |
| TOURNAMENT PRIZE MONEY | 5,874 | 3,172 | 2,702 | |
| SUPPLIES - OPERATIONS | 347 | 187 | 160 | |
| TOURNAMENT HELP/OUTSIDE SERVICES | 22,774 | 12,298 | 10,476 | |
| FESTIVAL CONVENTION CENTER FEE | 128,685 | 69,490 | 59,195 | |
| VEHICLE | 1,098 | 593 | 505 | |
| OTHER EXPENSES | 24,408 | 13,180 | 11,228 | |
| DONATIONS | 625 | 337 | 288 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTE AND MORTGAGE NOTE | 1,627 | 1,627 | |
| PROGRAM SERVICE REVENUE - FX FESTIVAL/PINBURGH TOURNAMENT | 44,950 | 44,950 | |
| GROSS PROGRAM SERVICE REVENUE - REPLAY | 4,425 | 4,425 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD | 36,945 | 1,471 |
| DEFERRED PAYROLL TAXES | 6,428 |
| 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. | 11,076 | 8,368 | 2,708 |
| Name | Address |
|---|---|
| KEVIN MARTIN |
4367 CHICORA ST COLUMBIA,SC29206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 23,987 | 12,953 | 11,034 | |
| OTHER TAXES | 660 | 356 | 304 |