| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 8,000 | 0 | 8,000 | 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN CLOSING COSTS | 2008-02-15 | 9,557 | 2,612 | 300.000000000000 | 382 | 0 | 382 | 2,994 |
| LOAN CLOSING COSTS | 2009-10-13 | 704 | 699 | 60.000000000000 | 0 | 0 | 699 | |
| LOAN CLOSING COSTS | 2010-11-15 | 250 | 58 | 208.000000000000 | 14 | 0 | 14 | 72 |
| LOAN CLOSING COSTS | 2010-11-15 | 250 | 46 | 266.000000000000 | 11 | 0 | 11 | 57 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2002-11-15 | 38,434 | 38,434 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRACTOR MOWER | 2003-03-17 | 7,995 | 7,995 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WALL PLAQUE | 2004-11-16 | 1,324 | 1,324 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FLOOR CARE MACHINE | 2003-01-28 | 5,880 | 5,880 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRASH RECEPTACLE | 2003-02-24 | 1,025 | 1,025 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRUSTEE WALL PLAQUE | 2003-03-03 | 1,100 | 1,100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FRAMES AND WALL PLAQUE | 2003-03-10 | 1,325 | 1,325 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 2001-12-27 | 160,000 | L | 0 | 0 | 0 | |||
| LAND | 2006-06-09 | 120,000 | L | 0 | 0 | 0 | |||
| LANDSCAPING | 2006-06-09 | 20,000 | 15,778 | SL | 15.000000000000 | 1,333 | 0 | 1,333 | |
| GARDEN | 2006-05-31 | 5,355 | 3,064 | SL | 15.000000000000 | 357 | 0 | 357 | |
| SIGN | 2002-05-12 | 15,577 | 15,577 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SIGN | 2002-10-07 | 4,064 | 4,061 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DATA CABLES | 2003-02-14 | 8,251 | 8,251 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2003-03-03 | 4,601,576 | 1,361,295 | SL | 40.000000000000 | 115,039 | 0 | 115,039 | |
| UNISTRUT SUPPORT | 2004-02-21 | 2,897 | 808 | SL | 39.000000000000 | 74 | 0 | 74 | |
| BUILDING | 2008-12-31 | 3,219,196 | 495,259 | SL | 39.000000000000 | 82,543 | 0 | 82,543 | |
| DOLPHIN SLIDE | 2002-11-06 | 24,962 | 24,962 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARDIO THEATER | 2002-11-06 | 1,271 | 1,271 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VOLLEYBALL SYSTEM | 2002-11-30 | 3,887 | 3,887 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TABLES AND CADDY | 2002-12-17 | 1,980 | 1,980 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 6 TV | 2002-12-13 | 1,364 | 1,364 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LIFEPAK | 2002-11-29 | 2,754 | 2,754 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GAME TABLES | 2002-11-15 | 4,586 | 4,586 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SOUND SYSTEM | 2003-02-05 | 5,010 | 5,010 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WALL PADS | 2003-03-05 | 4,968 | 4,968 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING | 2009-08-15 | 1,597,920 | 220,225 | SL | 39.000000000000 | 40,972 | 0 | 40,972 | |
| CANOPY | 2009-08-18 | 25,712 | 3,542 | SL | 39.000000000000 | 659 | 0 | 659 | |
| DAYCARE | 2010-01-01 | 515,000 | 66,025 | SL | 39.000000000000 | 13,205 | 0 | 13,205 | |
| LAND | 2012-09-20 | 276,900 | L | 0 | 0 | 0 | |||
| COMPUTER/SOFTWARE | 2013-03-11 | 1,078 | 396 | SL | 5.000000000000 | 216 | 0 | 216 | |
| PICKLE BALL COURTS | 2014-06-30 | 115,295 | 1,478 | SL | 39.000000000000 | 2,956 | 0 | 2,956 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 38,434 | 38,434 | 0 | 0 |
| TRACTOR MOWER | 7,995 | 7,995 | 0 | 0 |
| WALL PLAQUE | 1,324 | 1,324 | 0 | 0 |
| FLOOR CARE MACHINE | 5,880 | 5,880 | 0 | 0 |
| TRASH RECEPTACLE | 1,025 | 1,025 | 0 | 0 |
| TRUSTEE WALL PLAQUE | 1,100 | 1,100 | 0 | 0 |
| FRAMES AND WALL PLAQUE | 1,325 | 1,325 | 0 | 0 |
| LAND | 160,000 | 0 | 160,000 | 160,000 |
| LAND | 120,000 | 0 | 120,000 | 120,000 |
| LANDSCAPING | 20,000 | 17,111 | 2,889 | 2,889 |
| GARDEN | 5,355 | 3,421 | 1,934 | 1,934 |
| SIGN | 15,577 | 15,577 | 0 | 0 |
| SIGN | 4,064 | 4,061 | 3 | 3 |
| DATA CABLES | 8,251 | 8,251 | 0 | 0 |
| BUILDING | 4,601,576 | 1,476,334 | 3,125,242 | 3,125,242 |
| UNISTRUT SUPPORT | 2,897 | 882 | 2,015 | 2,015 |
| BUILDING | 3,219,196 | 577,802 | 2,641,394 | 2,641,394 |
| DOLPHIN SLIDE | 24,962 | 24,962 | 0 | 0 |
| CARDIO THEATER | 1,271 | 1,271 | 0 | 0 |
| VOLLEYBALL SYSTEM | 3,887 | 3,887 | 0 | 0 |
| TABLES AND CADDY | 1,980 | 1,980 | 0 | 0 |
| 6 TV | 1,364 | 1,364 | 0 | 0 |
| LIFEPAK | 2,754 | 2,754 | 0 | 0 |
| GAME TABLES | 4,586 | 4,586 | 0 | 0 |
| SOUND SYSTEM | 5,010 | 5,010 | 0 | 0 |
| WALL PADS | 4,968 | 4,968 | 0 | 0 |
| BUILDING | 1,597,920 | 261,197 | 1,336,723 | 1,336,723 |
| CANOPY | 25,712 | 4,201 | 21,511 | 21,511 |
| DAYCARE | 515,000 | 79,230 | 435,770 | 435,770 |
| LOAN CLOSING COSTS | 9,557 | 2,994 | 6,563 | 6,563 |
| LOAN CLOSING COSTS | 704 | 699 | 5 | 5 |
| LOAN CLOSING COSTS | 250 | 72 | 178 | 178 |
| LOAN CLOSING COSTS | 250 | 57 | 193 | 193 |
| LAND | 276,900 | 0 | 276,900 | 276,900 |
| COMPUTER/SOFTWARE | 1,078 | 612 | 466 | 466 |
| PICKLE BALL COURTS | 115,295 | 4,434 | 110,861 | 110,861 |
| Item No. | 1 |
|---|---|
| Lender's Name | LCNB |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3,432,000 |
| Balance Due | 2,329,662 |
| Date of Note | 2002-07 |
| Maturity Date | 2028-04 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.750000000000 |
| Security Provided by Borrower | RENTS, PROPERTY |
| Purpose of Loan | CONSTRUCTION OF NPO BUILDING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | LCNB |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3,100,000 |
| Balance Due | 2,264,477 |
| Date of Note | 2008-02 |
| Maturity Date | 2033-02 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | RENTS, PROPERTY |
| Purpose of Loan | CONSTRUCTION OF NPO BUILDING |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 2,633 | 0 | 2,630 | 90 |
| SUPPLIES | 289 | 0 | 289 | 0 |
| POSTAGE | 65 | 0 | 61 | 0 |
| TELEPHONE | 449 | 0 | 449 | 0 |
| YOUTH PROGRAM COSTS | 19,745 | 0 | 19,745 | 19,745 |
| ADVERTISING | 5,669 | 0 | 5,669 | 5,000 |
| AMORTIZATION | 407 | 0 | 407 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED TAXES | 48,103 | 0 |
| UNEARNED LAND RENT | 0 | 94,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAXES | 755 | 0 | 755 | 755 |