| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,280 | 6,280 | 6,280 | 0 |
| GOLF COURSE | 4,648 | 0 | 4,648 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| POS SYSTEM | 2012-02-02 | 2,000 | 2,000 | 3 | 0 | 0 | 0 | 2,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ACCRUED INTEREST | 2011-09-01 | 31,103 | 7,169 | ADS | 15 | 2,393 | 0 | 0 | |
| BUILDINGS | 2011-09-01 | 114,176 | 6,709 | ARP | 39 | 2,927 | 0 | 0 | |
| SINK FOR HALFWAY HOUSE | 2012-05-25 | 548 | 548 | M | 7 | 0 | 0 | 0 | |
| MAINTENANCE BUILDING | 2012-06-22 | 33,556 | 860 | ARP | 39 | 860 | 0 | 0 | |
| CART BARN | 2013-11-01 | 114,635 | 2,939 | ARP | 39 | 2,939 | 0 | 0 | |
| CART BARN | 2014-01-28 | 44,002 | 0 | ARP | 39 | 1,081 | 0 | 0 | |
| EQUIPMENT | 2011-09-01 | 151,990 | 141,439 | M | 7 | 3,086 | 0 | 0 | |
| EQUIPMENT | 2014-07-01 | 11,035 | 0 | M | 7 | 4,721 | 0 | 0 | |
| OUTDOOR FURNITURE | 2011-09-01 | 151 | 85 | M | 7 | 19 | 0 | 0 | |
| IMPROVEMENTS | 2011-09-01 | 1,331,795 | 294,491 | ALT | 15 | 100,515 | 0 | 0 | |
| LAND | 2011-09-01 | 410,839 | 0 | NDA | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 91,578 | 136,485 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS- CORPORATE STOCKS | 63,796 | 64,074 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | 779,671 | 885,140 | |
| INVESTMENT IN LOOKOUT LINKS | 60,026 | 60,026 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEER BROOK COLF CLUB LLC INVESTMENT | 126,235 | 116,209 | 116,209 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLF COURSE COGS | 580,209 | 0 | 580,209 | 0 |
| GOLF COURSE LANDSCAPING | 29,375 | 0 | 29,375 | 0 |
| GOLF COURSE CREDIT CARD FEES | 10,013 | 0 | 10,013 | 0 |
| GOLF COURSE MISCELLANEOUS | 2,273 | 0 | 2,273 | 0 |
| GOLF COURSE MEMBERSHIP | 4,851 | 0 | 4,851 | 0 |
| GOLF COURSE PAYROLL TAXES | 18,591 | 0 | 18,591 | 0 |
| GOLF COURSE ADVERTISING | 51,848 | 0 | 51,848 | 0 |
| GOLF COURSE UNIFORMS | 2,544 | 0 | 2,544 | 0 |
| OFFICE EXPENSE | 96 | 0 | 96 | 0 |
| MISCELLANEOUS | 445 | 0 | 445 | 0 |
| REPAIRS | 578 | 0 | 578 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLF COURSE | 818,917 | 0 | 818,917 |
| DEER BRROK GOLF CLUB K-1 | -10,026 | 0 | -10,026 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 400 | 400 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| DEER BROOK GOLF CLUB | 0 | 269,571 | 0 % | 0 | |||||||
| SWOFFORD ROAD | 0 | 59,500 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,710 | 0 | 0 | 0 |
| GOLF COURSE | 22,735 | 0 | 22,735 | 0 |