| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,817 | 8,817 | 8,817 | 0 |
| GOLF COURSE | 2,339 | 0 | 2,339 | 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 | 9,562 | ADS | 15 | 2,154 | 0 | 0 | |
| BUILDINGS | 2011-09-01 | 114,176 | 9,636 | 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 | 1,720 | ARP | 39 | 860 | 0 | 0 | |
| CART BARN | 2013-11-01 | 114,635 | 5,878 | ARP | 39 | 2,939 | 0 | 0 | |
| CART BARN | 2014-01-28 | 44,002 | 1,081 | ARP | 39 | 1,128 | 0 | 0 | |
| EQUIPMENT | 2011-09-01 | 151,990 | 128,868 | M | 7 | 2,275 | 0 | 0 | |
| EQUIPMENT | 2014-07-01 | 11,035 | 829 | M | 7 | 1,417 | 0 | 0 | |
| OUTDOOR FURNITURE | 2011-09-01 | 151 | 104 | M | 7 | 13 | 0 | 0 | |
| IMPROVEMENTS | 2011-09-01 | 1,331,795 | 395,006 | ALT | 15 | 91,739 | 0 | 0 | |
| LAND | 2011-09-01 | 410,839 | 0 | NDA | 0 | 0 | 0 | ||
| CART BARN | 2015-03-04 | 6,792 | 0 | M | 39 | 138 | 0 | 0 | |
| CART PATH | 2015-05-14 | 5,747 | 0 | M | 15 | 287 | 0 | 0 | |
| SOD | 2015-06-25 | 10,957 | 0 | M | 15 | 548 | 0 | 0 | |
| TURF DRAINAGE | 2015-09-07 | 2,700 | 0 | M | 15 | 135 | 0 | 0 | |
| TURF DRAIN | 2015-03-30 | 3,761 | 0 | M | 15 | 188 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 73,943 | 73,810 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS- CORPORATE STOCKS | 99,304 | 126,302 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | 771,822 | 768,026 | |
| INVESTMENT IN LOOKOUT LINKS | 1,546 | 1,546 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEER BROOK COLF CLUB LLC INVESTMENT | 116,209 | 115,719 | 115,719 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLF COURSE COGS | 816,073 | 0 | 816,073 | 0 |
| GOLF COURSE LANDSCAPING | 25,691 | 0 | 25,691 | 0 |
| GOLF COURSE CREDIT CARD FEES | 10,547 | 0 | 10,547 | 0 |
| GOLF COURSE MISCELLANEOUS | 2,858 | 0 | 2,858 | 0 |
| GOLF COURSE BANK CHARGES | 113 | 0 | 113 | 0 |
| GOLF COURSE PAYROLL TAXES | 11,729 | 0 | 11,729 | 0 |
| GOLF COURSE ADVERTISING | 29,240 | 0 | 29,240 | 0 |
| GOLF COURSE UNIFORMS | 1,643 | 0 | 1,643 | 0 |
| OFFICE EXPENSE | 389 | 0 | 389 | 0 |
| MISCELLANEOUS | 300 | 0 | 300 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLF COURSE | 681,067 | 0 | 681,067 |
| DEER BRROK GOLF CLUB K-1 | -511 | 0 | -511 |
| 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 % | 269,571 | |||||||
| SWOFFORD ROAD | 0 | 56,349 | 0 % | 56,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,710 | 0 | 0 | 0 |
| GOLF COURSE | 3,357 | 0 | 3,357 | 0 |
| LICENSES | 200 | 0 | 200 | 0 |
| EXCISE TAX | 2,200 | 0 | 0 | 0 |