| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,325 | 6,325 | 6,325 | 6,325 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 22,564 | 22,564 | 22,564 | |
| Buildings | 150,000 | 150,000 | 150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 25,893 | 25,893 | 25,893 | 25,893 |
| Item No. | 1 |
|---|---|
| Lender's Name | BUILD IT LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Pickle Ball Land | 49,526 | 395,908 | 395,908 |
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FACITIES AND EQUIPMENT | 8,123 | 8,123 | 8,123 | 8,123 |
| INSURANCE D&O | 3,334 | 3,334 | 3,334 | 3,334 |
| OFFICER HEALTH INSURANCE | 11,076 | 11,076 | 11,076 | 11,076 |
| OPERATING EXPENSES | 6,716 | 6,716 | 6,716 | 6,716 |
| OUTSIDE CONTRACT SERVICES | 2,276 | 2,276 | 2,276 | 2,276 |
| Rental Expenses | 2,125 | 2,125 | 2,125 | 2,125 |
| Description | Amount |
|---|---|
| INCREASE IN UNRESTRICTED ASSETS | 1,840,814 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deffered Contribution-Pickle Ball C Land | 500,000 | 823,841 |
| Payroll Tax | 5,490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES - MERRILL LYNCH | 5,668 | 5,668 | 5,668 | 5,668 |
| ADVISORY FEES - MORGAN STANLEY | 102,568 | 102,568 | 102,568 | 102,568 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,122 | 13,122 | 13,122 | 13,122 |