| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 550 | 550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TRAINING EQUIPMENT | 2023-08-14 | 223,462 | 200DB | 7.0000 | 31,923 | 31,923 | |||
| FLOORING AND PAINTING | 2023-09-29 | 51,030 | S/L | 39.0000 | 382 | 382 | |||
| SECURITY SYSTEM | 2023-11-17 | 17,681 | 200DB | 7.0000 | 2,526 | 2,526 | |||
| WATER FOUNTAIN | 2023-10-27 | 5,489 | 200DB | 7.0000 | 784 | 784 | |||
| ELECTRICAL | 2023-11-15 | 37,020 | S/L | 39.0000 | 119 | 119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT AND IMPROVEMENTS | 334,682 | 35,734 | 298,948 | 298,948 |
| Item No. | 1 |
|---|---|
| Lender's Name | JAMES STOCKLAS |
| Lender's Title | CONTRIBUTOR |
| Original Amount of Loan | 500000 |
| Balance Due | 500000 |
| Date of Note | 2023-07 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | FUNDS FOR FACILITY AND EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 5,125 | 5,125 | ||
| BANK FEES | 5,261 | 5,261 | ||
| CLEANING | 975 | 975 | ||
| COACHING FEES | 174,316 | 174,316 | ||
| FUNDRAISER EXPENSES | 16,268 | 16,268 | ||
| INSURANCE | 23,229 | 23,229 | ||
| OFFICE EXPENSES | 9,627 | 9,627 | ||
| PAYROLL PROCESSING FEES | 332 | 332 | ||
| REGISTRATION REFUNDS | 2,742 | 2,742 | ||
| RENTALS | 7,412 | 7,412 | ||
| REPAIRS AND MAINTENANCE | 13,616 | 13,616 | ||
| SUPPLIES | 2,235 | 2,235 | ||
| TOURNAMENTS | 143,501 | 143,501 | ||
| UNIFORMS | 41,760 | 41,760 | ||
| UTILITIES | 5,102 | 5,102 | ||
| CORPORATE/GROUP EVENTS | 712 | 712 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REGISTRATION FEES | 398,311 | 398,311 | |
| APPAREL | 32,172 | 32,172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GIFT CARDS | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 8,522 | 8,522 |