| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,013 | 5,260 | 1,753 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STEEL MASTER BUILDING | 2013-06-27 | 130,000 | 4,875 | S/L | 40.0000 | 3,250 | |||
| NEW HOLLAND TRACTOR | 2013-03-26 | 49,000 | 8,575 | S/L | 10.0000 | 4,900 | |||
| DANUSER F-8 AUGER/CART | 2013-03-26 | 3,400 | 595 | S/L | 10.0000 | 340 | |||
| BEAR CAT WOOD CHIPPER | 2013-03-26 | 7,061 | 1,236 | S/L | 10.0000 | 235 | |||
| NEW HOLLAND LOADER | 2013-03-26 | 9,000 | 1,575 | S/L | 10.0000 | 900 | |||
| LAND PRIDE DISC HARROW | 2013-03-26 | 10,400 | 1,820 | S/L | 10.0000 | 1,040 | |||
| LAND PRIDE ROTARY CUTTER | 2013-03-26 | 4,000 | 700 | S/L | 10.0000 | 400 | |||
| E-Z TRAIL HAY WAGON | 2013-03-26 | 2,800 | 490 | S/L | 10.0000 | 280 | |||
| KUBOTA UTILITY VEHICLE | 2013-06-24 | 11,965 | 1,795 | S/L | 10.0000 | 1,197 | |||
| TRAILMOWER/FIRE EXTS | 2013-07-05 | 2,844 | 426 | S/L | 10.0000 | 284 | |||
| SAWS AND TRIMMER | 2013-09-09 | 1,765 | 236 | S/L | 10.0000 | 177 | |||
| DOG KENNELS | 2013-09-09 | 1,036 | 139 | S/L | 10.0000 | 104 | |||
| 5 BLINDS AND STANDS | 2013-09-12 | 12,930 | 1,724 | S/L | 10.0000 | 1,293 | |||
| COOLER/WASHER/RADIOS | 2013-10-09 | 576 | 72 | S/L | 10.0000 | 58 | |||
| 10 FT NO-TILL DRILL | 2013-10-31 | 32,164 | 3,752 | S/L | 10.0000 | 3,216 | |||
| BUSH HOG | 2013-10-31 | 3,215 | 376 | S/L | 10.0000 | 322 | |||
| INTERIOR WALL & FRAMES | 2013-02-13 | 8,050 | 385 | S/L | 40.0000 | 201 | |||
| CLUBHOUSE REMODEL | 2013-08-13 | 1,359 | 48 | S/L | 40.0000 | 34 | |||
| CLUBHOUSE/SHED ROOFS | 2013-08-13 | 7,800 | 276 | S/L | 40.0000 | 195 | |||
| BATHROOM/OFFICE REMODEL | 2013-09-09 | 3,154 | 105 | S/L | 40.0000 | 79 | |||
| REMODELING MATERIALS | 2013-10-09 | 1,037 | 32 | S/L | 40.0000 | 26 | |||
| KITCHEN/LAVATORY PLUMBING | 2013-10-22 | 521 | 15 | S/L | 40.0000 | 13 | |||
| LAMINATE FLOOR | 2013-10-22 | 1,680 | 49 | S/L | 40.0000 | 42 | |||
| HVAC SYSTEM | 2013-10-22 | 7,765 | 226 | S/L | 40.0000 | 194 | |||
| DESK/OFFICE/ETC | 2013-09-09 | 1,830 | 244 | S/L | 10.0000 | 183 | |||
| WATER HEATER | 2013-09-09 | 526 | 71 | S/L | 10.0000 | 53 | |||
| CLUBHOUSE FURNITURE | 2013-10-01 | 8,566 | 1,071 | S/L | 10.0000 | 857 | |||
| APPLIANCES & CABINETS | 2013-10-09 | 6,464 | 808 | S/L | 10.0000 | 646 | |||
| LOCKS/MATS/RUGS | 2013-10-09 | 522 | 65 | S/L | 10.0000 | 52 | |||
| PRINTER/OFFICE/ETC | 2013-10-09 | 1,215 | 152 | S/L | 10.0000 | 122 | |||
| TV CONSOLE & LAMPS | 2013-10-16 | 1,309 | 153 | S/L | 10.0000 | 131 | |||
| BEDDING | 2013-10-17 | 1,517 | 177 | S/L | 10.0000 | 152 | |||
| 5 BUNK BEDS | 2013-10-22 | 1,218 | 142 | S/L | 10.0000 | 122 | |||
| 10 MATTRESSES | 2013-10-28 | 1,562 | 182 | S/L | 10.0000 | 156 | |||
| DOOR MATS & TV ANTENNA | 2013-11-06 | 389 | 45 | S/L | 10.0000 | 39 | |||
| SECURITY CAMERA/MONITOR | 2013-11-06 | 1,561 | 182 | S/L | 10.0000 | 156 | |||
| GUN SAFE | 2013-11-06 | 926 | 108 | S/L | 10.0000 | 93 | |||
| WINDOW BLINDS | 2013-11-20 | 1,395 | 152 | S/L | 10.0000 | 140 | |||
| ELECTRIC METER LOOP | 2013-09-10 | 1,750 | 117 | S/L | 20.0000 | 88 | |||
| ELECTRIC WORK FOR PUMP | 2013-09-24 | 9,050 | 566 | S/L | 20.0000 | 453 | |||
| WELL WORK PIPING | 2013-10-01 | 4,245 | 265 | S/L | 20.0000 | 212 | |||
| FRONT & CLUBHOUSE GATE | 2013-10-09 | 254 | 16 | S/L | 20.0000 | 13 | |||
| ROAD CULVERT & CEMENT | 2013-10-09 | 697 | 44 | S/L | 20.0000 | 35 | |||
| PUMP AND MOTOR | 2013-10-16 | 3,499 | 204 | S/L | 20.0000 | 175 | |||
| ROCK AND HAULING | 2013-10-16 | 1,843 | 107 | S/L | 20.0000 | 92 | |||
| PIPING FOR PHASE II WELL | 2013-10-22 | 2,802 | 163 | S/L | 20.0000 | 140 | |||
| ELECTRICAL WORK FOR CAMP | 2013-10-24 | 4,500 | 263 | S/L | 20.0000 | 225 | |||
| ELECTRIC WORK FOR PUMP | 2013-10-28 | 9,050 | 528 | S/L | 20.0000 | 453 | |||
| FENCING AND LANDSCAPING | 2013-11-06 | 863 | 50 | S/L | 20.0000 | 43 | |||
| WELL DRILLING & PUMP INST | 2013-11-20 | 17,900 | 970 | S/L | 20.0000 | 895 | |||
| LEVEE PHASE I CONSTRUCT | 2013-11-25 | 26,599 | 1,441 | S/L | 20.0000 | 1,330 | |||
| LEVEE PHASE II CONSTRUCT | 2013-11-25 | 25,265 | 1,368 | S/L | 20.0000 | 1,263 | |||
| CAMP LAND-PIKE COUNTY, IL | 2012-08-05 | 1,085,000 | |||||||
| 2009 JOHN DEERE X340 TRCT | 2014-04-18 | 2,750 | 183 | S/L | 10.0000 | 275 | |||
| 2014 JOHN DEERE 1750 PLNT | 2014-04-17 | 37,664 | 2,511 | S/L | 10.0000 | 3,766 | |||
| JOHN DEERE 2210 CULTIVATR | 2014-09-09 | 38,066 | 1,269 | S/L | 10.0000 | 3,807 | |||
| KUBOTA WINCH AND MOUNT | 2014-09-09 | 970 | 32 | S/L | 10.0000 | 97 | |||
| CLUBHOUSE PORCH | 2014-05-06 | 5,814 | 97 | S/L | 40.0000 | 145 | |||
| SHED | 2014-08-13 | 3,306 | 34 | S/L | 40.0000 | 83 | |||
| DOORS | 2014-05-22 | 4,940 | 72 | S/L | 40.0000 | 124 | |||
| LAPTOP & PERIPHERALS | 2014-06-12 | 970 | 113 | S/L | 5.0000 | 194 | |||
| DUCK BLIND CONCRETE | 2014-10-15 | 1,386 | 17 | S/L | 20.0000 | 69 | |||
| DUCK PIT | 2014-10-08 | 41,672 | 521 | S/L | 20.0000 | 2,084 | |||
| RIVERVIEW MFG. | 2014-12-29 | 73,222 | S/L | 40.0000 | 1,831 | ||||
| CLUBHOUSE ELECTRICAL | 2014-07-28 | 1,700 | 18 | S/L | 40.0000 | 43 | |||
| TREES FOR CAMP | 2014-10-30 | 1,549 | 13 | S/L | 20.0000 | 77 | |||
| WELL | 2014-11-05 | 35,800 | 298 | S/L | 20.0000 | 1,790 | |||
| CLUBHOUSE REAR PORCH | 2014-08-13 | 3,225 | 34 | S/L | 40.0000 | 81 | |||
| GRAVEL FOR LANE | 2014-12-16 | 10,540 | S/L | 20.0000 | 527 | ||||
| CONCRETE FOR RANGE | 2014-09-26 | 12,790 | 160 | S/L | 20.0000 | 640 | |||
| ELECTRICAL-PMP/BLND/OUTBL | 2014-10-15 | 17,425 | 218 | S/L | 20.0000 | 871 | |||
| TRAP THROWER | 2015-06-11 | 5,641 | S/L | 10.0000 | 329 | ||||
| 2-SLIP RING HOSE & CLAMPS | 2015-11-05 | 10,767 | S/L | 10.0000 | 179 | ||||
| WELL AND PUMP | 2015-11-04 | 16,750 | S/L | 20.0000 | 140 | ||||
| GRAVEL | 2015-01-21 | 23,367 | S/L | 20.0000 | 1,071 | ||||
| RIP RAP ROCK | 2015-02-25 | 47,688 | S/L | 20.0000 | 1,987 | ||||
| PHASE 3 IMPROVEMENTS | 2015-04-07 | 33,319 | S/L | 20.0000 | 1,249 | ||||
| ELECTRICAL WORK | 2015-04-08 | 21,745 | S/L | 20.0000 | 815 | ||||
| DEMOLITION OF 2 STORY HOUSE | 2015-06-04 | 15,000 | 99.0000 | ||||||
| DEMOLITION OF LEAN-ATTACHED TO BARN | 2015-09-15 | 4,350 | 99.0000 | ||||||
| PIPING FOR DUCK POND | 2015-01-07 | 13,440 | S/L | 20.0000 | 672 | ||||
| TIMBERSTAND IMPROVEMENT | 2015-06-04 | 20,977 | S/L | 20.0000 | 612 | ||||
| TOILET AND HYDRANT | 2015-10-29 | 1,535 | S/L | 20.0000 | 13 | ||||
| CAMP MEETING BUILDING | 2015-12-31 | 292,397 | S/L | 40.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BEAR CAT WOOD CHIPPER | 2013-03 | PURCHASE | 2015-05 | 1,200 | 7,061 | -4,390 | 1,471 | |||
| MERRILL LYNCH - RETURN OF PRINCIPAL | PURCHASE | 92,977 | 92,977 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NEUBERGER BERMAN TAXABLE BOND | 1,021,729 | 1,179,793 |
| WESTERN TAXABLE BOND | 1,052,729 | 1,189,998 |
| BLACKROCK CORE TAXABLE BOND | 2,893,786 | 2,856,726 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC SMALL CAP CORE | 541,114 | 639,523 |
| HERNDON LARGE CAP | 2,517,804 | 2,492,353 |
| TCW LARGE CAP GROWTH | 2,517,804 | 3,011,791 |
| INVESCO INTERNATIONAL GROWTH | 1,047,692 | 993,387 |
| BLACKROCK LARGE CAP DIVIDEND | 1,129,729 | 1,219,753 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, IMPROVEMENTS | 1,225,193 | 93,965 | 1,131,228 | 1,131,228 |
| LAND | 1,104,350 | 1,104,350 | 1,104,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,838 | 14,129 | 4,709 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CAMP SUPPLIES | 10,409 | 10,409 | ||
| CAMP REPAIRS AND MAINTENANCE | 6,018 | 6,018 | ||
| INSURANCE | 16,048 | 16,048 | ||
| EQUIPMENT RENTAL | 1,199 | 1,199 | ||
| OFFICE EXPENSES | 2,593 | 2,593 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RURAL ELECTRIC CAPITAL CREDIT | 1,422 | ||
| SCRAP METAL | 28 | ||
| PREMIUM OVERPAYMENT | 26 | ||
| WORKERS COMPENSATION REFUND | 913 | ||
| INSURANCE CANCELLATION REFUND | 681 | ||
| INSURANCE CANCELLATION REFUND | 1,903 | ||
| NONDIVIDEND DISTRIBUTIONS | 19,296 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDING | 1,404 | 1,467 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 81,907 | 81,907 | ||
| DESIGN AND ECOLOGICAL SERVICES | 4,841 | 4,841 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX ON INVESTMENT INCOME | 2,660 | 2,660 | ||
| REAL ESTATE TAXES | 6,512 | 6,512 | ||
| PAYROLL TAXES | 2,845 | 2,845 | ||
| EXCISE TAX ON NET INVESTMENT INC | 33,000 |