| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,575 | 1,179 | 22,396 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BRIDGE BUILDER LARGE GROWTH | 2015-05 | PURCHASED | 2015-07 | 40,516 | 39,408 | 0 | 1,108 | |||
| CAPITAL WORLD GRW & INCOME F1 | 2015-05 | PURCHASED | 2015-07 | 14,224 | 11,448 | 0 | 2,776 | |||
| FRANKLIN TOTAL RETURN | 2015-05 | PURCHASED | 2015-07 | 44,789 | 46,275 | 0 | -1,486 | |||
| RAINIER LARGE CAP EQUITY | 2015-05 | PURCHASED | 2015-07 | 40,569 | 41,736 | 0 | -1,167 | |||
| BAIRD SHORT TERM BOND | 2013-02 | PURCHASED | 2015-07 | 14,040 | 14,141 | 0 | -101 | |||
| BLACKROCK EQUITY DIVIDEND | 2012-04 | PURCHASED | 2015-07 | 12,479 | 10,499 | 0 | 1,980 | |||
| CAPITAL WORLD GRW & INCOME F1 | 2013-10 | PURCHASED | 2015-07 | 47,790 | 38,463 | 0 | 9,327 | |||
| FRANKLIN TOTAL RETURN | 2013-10 | PURCHASED | 2015-07 | 88,291 | 91,221 | 0 | -2,930 | |||
| JANUS FLECIBLE BOND | 2013-06 | PURCHASED | 2015-07 | 16,842 | 17,107 | 0 | -265 | |||
| JPMORGAN SHORT DURATION BOND | 2013-02 | PURCHASED | 2015-07 | 13,972 | 14,083 | 0 | -111 | |||
| BRIDGE BUILDER LARGE GROWTH | 2013-10 | PURCHASED | 2015-07 | 45,417 | 45,072 | 0 | 345 | |||
| RAINIER LARGE CAP EQUITY | 2013-06 | PURCHASED | 2015-05 | 59,379 | 61,088 | 0 | -1,709 | |||
| RIDGWORTH TOTAL RETURN BOND | 2013-06 | PURCHASED | 2015-07 | 13,974 | 14,139 | 0 | -165 | |||
| VIRTUS REAL ESTATE SECURITIES | 2013-11 | PURCHASED | 2015-07 | 10,416 | 9,312 | 0 | 1,104 | |||
| BLACKROCK EQUITY DIVIDEND | 2011-02 | PURCHASED | 2015-07 | 7,093 | 4,915 | 0 | 2,178 | |||
| FRANKLIN TOTAL RETURN | 2011-02 | PURCHASED | 2015-07 | 63,599 | 65,299 | 0 | -1,700 | |||
| LORD ABBOET CORE FIXED INCOME | 2011-02 | PURCHASED | 2015-07 | 16,771 | 16,494 | 0 | 277 | |||
| PIONEER BOND | 2010-11 | PURCHASED | 2015-07 | 31,029 | 30,883 | 0 | 146 | |||
| T ROWE PRICE HIGH YIELD | 2010-11 | PURCHASED | 2015-07 | 14,372 | 14,574 | 0 | -202 | |||
| RAINIER LARGE CAP EQUITY | 2010-11 | PURCHASED | 2015-05 | 11,775 | 11,664 | 0 | 111 | |||
| T ROWE PRICE INTL BOND | 2010-11 | PURCHASED | 2015-07 | 13,078 | 15,422 | 0 | -2,344 | |||
| CBA AGGRESSIVE GROWTH | 2015-01 | PURCHASED | 2015-05 | 6,540 | 4,029 | 0 | 2,511 | |||
| T ROWE PRICE NEW INCOME | 2015-01 | PURCHASED | 2015-07 | 1,756 | 1,795 | 0 | -39 | |||
| VICTORY MUNDER MID CAP CORE | 2015-01 | PURCHASED | 2015-05 | 7,194 | 5,459 | 0 | 1,735 | |||
| CBA AGGRESSIVE GROWTH | 2012-06 | PURCHASED | 2015-05 | 58,349 | 35,947 | 0 | 22,402 | |||
| MFS GROWTH FUND | 2012-06 | PURCHASED | 2015-05 | 27,348 | 19,151 | 0 | 8,197 | |||
| T ROWE PRICE NEW INCOME | 2012-06 | PURCHASED | 2015-07 | 44,495 | 45,485 | 0 | -990 | |||
| VICTORY MUNDER MID CAP CORE | 2012-06 | PURCHASED | 2015-05 | 20,331 | 15,430 | 0 | 4,901 | |||
| T ROWE PRICE NEW INCOME | 2012-06 | PURCHASED | 2015-05 | 28,076 | 28,750 | 0 | -674 | |||
| AMER FDS GLOBAL GROWTH FD CL A | 2014-04 | PURCHASED | 2015-02 | 99,561 | 96,442 | 0 | 3,119 | |||
| INVESCO EAFE SELECT 20 2015-2 | 2015-04 | PURCHASED | 2015-12 | 53 | 95 | 0 | -42 | |||
| AMER FDS GLOBAL GROWTH FD CL A | 2013-10 | PURCHASED | 2015-02 | 189,551 | 183,613 | 0 | 5,938 | |||
| EUROPACIFIC GROWTH FUND CL A | 2013-10 | PURCHASED | 2015-02 | 53,355 | 51,457 | 0 | 1,898 | |||
| NEW WORLD FUND CL A | 2013-10 | PURCHASED | 2015-02 | 48,392 | 51,770 | 0 | -3,378 | |||
| AMCAP FUND CL A | 2011-09 | PURCHASED | 2015-02 | 21,094 | 13,042 | 0 | 8,052 | |||
| AMERICAN BALANCED FUND CL A | 2011-09 | PURCHASED | 2015-02 | 134,009 | 93,903 | 0 | 40,106 | |||
| AFS GLOBAL BALANCED FUND CL A | 2011-09 | PURCHASED | 2015-02 | 68,245 | 54,394 | 0 | 13,851 | |||
| AMERICAN MUTUAL FUND CL A | 2011-09 | PURCHASED | 2015-02 | 67,005 | 44,638 | 0 | 22,367 | |||
| BOND FUND OF AMERICA CL A | 2011-09 | PURCHASED | 2015-02 | 58,319 | 60,189 | 0 | -1,870 | |||
| CAPITAL INCOME BUILDER CL A | 2011-09 | PURCHASED | 2015-02 | 136,491 | 114,253 | 0 | 22,238 | |||
| CAPITAL WORLD GRW & INCOME F1 | 2011-09 | PURCHASED | 2015-02 | 137,732 | 93,820 | 0 | 43,912 | |||
| FNMA SER 1996-31 CL G | 2011-09 | PURCHASED | 2015-12 | 341 | 341 | 0 | ||||
| GROWTH FUND OF AMERICAL CL A | 2011-09 | PURCHASED | 2015-02 | 21,094 | 12,206 | 0 | 8,888 | |||
| HARTFORD CAP APPRECIATION CL A | 2011-09 | PURCHASED | 2015-02 | 28,970 | 27,563 | 0 | 1,407 | |||
| HARTFORD MIDCAP FUND CL A | 2011-09 | PURCHASED | 2015-02 | 35,316 | 28,303 | 0 | 7,013 | |||
| HARTFORD TOTAL RETURN BOND A | 2011-09 | PURCHASED | 2015-02 | 98,389 | 100,155 | 0 | -1,766 | |||
| HARTFORD UNCONSTRAINED BOND A | 2011-09 | PURCHASED | 2015-02 | 96,702 | 99,563 | 0 | -2,861 | |||
| INCOME FUND OF AMERICA CL A | 2011-09 | PURCHASED | 2015-02 | 122,842 | 98,738 | 0 | 24,104 | |||
| INVESTMENT CO OF AMERICA FD A | 2014-02 | PURCHASED | 2015-02 | 83,135 | 64,723 | 0 | 18,412 | |||
| INVESCO EAFE SELECT 20 2015-2 | 2014-02 | PURCHASED | 2015-04 | 240,877 | 249,990 | 0 | -9,113 | |||
| NCB SAVINGS BANK CD | 2005-10 | PURCHASED | 2015-10 | 75,000 | 75,000 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 54,552 | 68,229 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 5,096,258 | 4,918,006 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRI STATE LIMITED PARTNERSHIP | AT COST | 184,966 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FES | 1,251 | 1,251 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | LUDDINGTON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 210,000 |
| Balance Due | 122,662 |
| 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 |
|---|---|---|---|
| PATRONAGE EQUITY | 51 | 51 | 51 |
| Description | Amount |
|---|---|
| BOOK/TAX ADJUSTMENT | 36,949 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 3,824 | 191 | 3,633 | |
| UTILITIES | 2,739 | 137 | 2,602 | |
| BANK FEES | 256 | 13 | 243 | |
| MISCELLANEOUS | 3,896 | 3,858 | 38 | |
| ADMINISTRATION FEES | 325 | 16 | 309 | |
| REPAIRS | 380 | 19 | 361 | |
| SAM SCRAMBLE EXPENSE | 189 | 9 | 179 | |
| ADVERTISING | 8,033 | 402 | 7,631 | |
| TELEPHONE | 5,310 | 266 | 5,045 | |
| INTERNET | 688 | 34 | 654 | |
| INSURANCE | 9,707 | 9,707 | 0 | |
| REPAIRS & MAINTENANCE | 37,194 | 37,194 | 0 | |
| UTILITIES | 51,059 | 51,059 | 0 | |
| INSURANCE | 2,768 | 2,768 | 0 | |
| REPAIRS & MAINTENANCE | 4,770 | 4,770 | 0 | |
| UTILITIES | 2,676 | 2,676 | 0 | |
| INSURANCE | 1,557 | 1,557 | 0 | |
| REPAIRS & MAINTENANCE | 5,501 | 5,501 | 0 | |
| INSURANCE | 778 | 778 | 0 | |
| REPAIRS & MAINTENANCE | 2,750 | 2,750 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,702 | 1,715 |
| SECURITY DEPOSITS | 19,150 | 19,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| METRO FARMS LP | 76,059 | 0 | 600.0000000000 % | 0 | |||||||
| GARRO FARMS LLC | 117,505 | 0 | 600.0000000000 % | 0 | |||||||
| RENTAL RECEIVABLE | 54,170 | 0 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 29,829 | 29,829 | 0 | |
| GRANT PROGRAM | 5,000 | 250 | 4,750 | |
| MANAGEMENT FEES | 43,858 | 43,858 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 13,949 | 4,185 | 9,764 | |
| FEDERAL TAXES | 19,280 | 964 | 18,316 | |
| PROPERTY TAXES | 28,938 | 28,938 | 0 | |
| PROPERTY TAXES | 47,176 | 47,176 | 0 | |
| PROPERTY TAXES | 3,089 | 3,089 | 0 | |
| PROPERTY TAXES | 1,544 | 1,544 | 0 |