| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,200 | 4,649 | 1,551 |
| Contractor | Explanation |
|---|---|
| TOWHEAD MANAGEMENT GROUP INC | MANAGEMENT |
| 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 | 21,125 | S/L | 40.0000 | 3,250 | |||
| NEW HOLLAND TRACTOR | 2013-03-26 | 49,000 | 33,075 | S/L | 10.0000 | 4,900 | |||
| DANUSER F-8 AUGER/CART | 2013-03-26 | 3,400 | 2,295 | S/L | 10.0000 | 340 | |||
| NEW HOLLAND LOADER | 2013-03-26 | 9,000 | 6,075 | S/L | 10.0000 | 900 | |||
| LAND PRIDE DISC HARROW | 2013-03-26 | 10,400 | 7,020 | S/L | 10.0000 | 1,040 | |||
| LAND PRIDE ROTARY CUTTER | 2013-03-26 | 4,000 | 2,700 | S/L | 10.0000 | 400 | |||
| E-Z TRAIL HAY WAGON | 2013-03-26 | 2,800 | 1,890 | S/L | 10.0000 | 280 | |||
| KUBOTA UTILITY VEHICLE | 2013-06-24 | 11,965 | 7,778 | S/L | 10.0000 | 1,196 | |||
| TRAILMOWER/FIRE EXTS | 2013-07-05 | 2,844 | 1,848 | S/L | 10.0000 | 284 | |||
| SAWS AND TRIMMER | 2013-09-09 | 1,765 | 1,119 | S/L | 10.0000 | 176 | |||
| DOG KENNELS | 2013-09-09 | 1,036 | 657 | S/L | 10.0000 | 104 | |||
| 5 BLINDS AND STANDS | 2013-09-12 | 12,930 | 8,189 | S/L | 10.0000 | 1,293 | |||
| COOLER/WASHER/RADIOS | 2013-10-09 | 576 | 360 | S/L | 10.0000 | 58 | |||
| 10 FT NO-TILL DRILL | 2013-10-31 | 32,164 | 19,834 | S/L | 10.0000 | 3,216 | |||
| BUSH HOG | 2013-10-31 | 3,215 | 1,984 | S/L | 10.0000 | 321 | |||
| INTERIOR WALL & FRAMES | 2013-02-13 | 8,050 | 1,391 | S/L | 40.0000 | 202 | |||
| CLUBHOUSE REMODEL | 2013-08-13 | 1,359 | 218 | S/L | 40.0000 | 34 | |||
| CLUBHOUSE/SHED ROOFS | 2013-08-13 | 7,800 | 1,251 | S/L | 40.0000 | 195 | |||
| BATHROOM/OFFICE REMODEL | 2013-09-09 | 3,154 | 499 | S/L | 40.0000 | 79 | |||
| REMODELING MATERIALS | 2013-10-09 | 1,037 | 162 | S/L | 40.0000 | 26 | |||
| KITCHEN/LAVATORY PLUMBING | 2013-10-22 | 521 | 80 | S/L | 40.0000 | 13 | |||
| LAMINATE FLOOR | 2013-10-22 | 1,680 | 259 | S/L | 40.0000 | 42 | |||
| HVAC SYSTEM | 2013-10-22 | 7,765 | 1,197 | S/L | 40.0000 | 194 | |||
| DESK/OFFICE/ETC | 2013-09-09 | 1,830 | 1,159 | S/L | 10.0000 | 183 | |||
| WATER HEATER | 2013-09-09 | 526 | 334 | S/L | 10.0000 | 53 | |||
| CLUBHOUSE FURNITURE | 2013-10-01 | 8,566 | 5,354 | S/L | 10.0000 | 857 | |||
| APPLIANCES & CABINETS | 2013-10-09 | 6,464 | 4,040 | S/L | 10.0000 | 646 | |||
| LOCKS/MATS/RUGS | 2013-10-09 | 522 | 326 | S/L | 10.0000 | 52 | |||
| PRINTER/OFFICE/ETC | 2013-10-09 | 1,215 | 760 | S/L | 10.0000 | 121 | |||
| TV CONSOLE & LAMPS | 2013-10-16 | 1,309 | 808 | S/L | 10.0000 | 130 | |||
| BEDDING | 2013-10-17 | 1,517 | 936 | S/L | 10.0000 | 151 | |||
| 5 BUNK BEDS | 2013-10-22 | 1,218 | 751 | S/L | 10.0000 | 122 | |||
| 10 MATTRESSES | 2013-10-28 | 1,562 | 963 | S/L | 10.0000 | 156 | |||
| DOOR MATS & TV ANTENNA | 2013-11-06 | 389 | 240 | S/L | 10.0000 | 38 | |||
| SECURITY CAMERA/MONITOR | 2013-11-06 | 1,561 | 963 | S/L | 10.0000 | 156 | |||
| GUN SAFE | 2013-11-06 | 926 | 571 | S/L | 10.0000 | 93 | |||
| WINDOW BLINDS | 2013-11-20 | 1,395 | 850 | S/L | 10.0000 | 139 | |||
| ELECTRIC METER LOOP | 2013-09-10 | 1,750 | 555 | S/L | 20.0000 | 87 | |||
| ELECTRIC WORK FOR PUMP | 2013-09-24 | 9,050 | 2,829 | S/L | 20.0000 | 452 | |||
| WELL WORK PIPING | 2013-10-01 | 4,245 | 1,326 | S/L | 20.0000 | 213 | |||
| FRONT & CLUBHOUSE GATE | 2013-10-09 | 254 | 80 | S/L | 20.0000 | 12 | |||
| ROAD CULVERT & CEMENT | 2013-10-09 | 697 | 218 | S/L | 20.0000 | 35 | |||
| PUMP AND MOTOR | 2013-10-16 | 3,499 | 1,079 | S/L | 20.0000 | 175 | |||
| ROCK AND HAULING | 2013-10-16 | 1,843 | 568 | S/L | 20.0000 | 92 | |||
| PIPING FOR PHASE II WELL | 2013-10-22 | 2,802 | 864 | S/L | 20.0000 | 140 | |||
| ELECTRICAL WORK FOR CAMP | 2013-10-24 | 4,500 | 1,388 | S/L | 20.0000 | 225 | |||
| ELECTRIC WORK FOR PUMP | 2013-10-28 | 9,050 | 2,791 | S/L | 20.0000 | 452 | |||
| FENCING AND LANDSCAPING | 2013-11-06 | 863 | 266 | S/L | 20.0000 | 43 | |||
| WELL DRILLING & PUMP INST | 2013-11-20 | 17,900 | 5,445 | S/L | 20.0000 | 895 | |||
| LEVEE PHASE I CONSTRUCT | 2013-11-25 | 26,599 | 8,091 | S/L | 20.0000 | 1,330 | |||
| LEVEE PHASE II CONSTRUCT | 2013-11-25 | 25,265 | 7,684 | S/L | 20.0000 | 1,264 | |||
| CAMP LAND-PIKE COUNTY, IL | 2012-08-05 | 1,085,000 | |||||||
| 2009 JOHN DEERE X340 TRCT | 2014-04-18 | 2,750 | 1,558 | S/L | 10.0000 | 275 | |||
| 2014 JOHN DEERE 1750 PLNT | 2014-04-17 | 37,664 | 21,343 | S/L | 10.0000 | 3,766 | |||
| JOHN DEERE 2210 CULTIVATR | 2014-09-09 | 38,066 | 20,302 | S/L | 10.0000 | 3,807 | |||
| KUBOTA WINCH AND MOUNT | 2014-09-09 | 970 | 517 | S/L | 10.0000 | 97 | |||
| CLUBHOUSE PORCH | 2014-05-06 | 5,814 | 824 | S/L | 40.0000 | 145 | |||
| SHED | 2014-08-13 | 3,306 | 447 | S/L | 40.0000 | 83 | |||
| DOORS | 2014-05-22 | 4,940 | 690 | S/L | 40.0000 | 123 | |||
| LAPTOP & PERIPHERALS | 2014-06-12 | 970 | 970 | S/L | 5.0000 | ||||
| DUCK BLIND CONCRETE | 2014-10-15 | 1,386 | 364 | S/L | 20.0000 | 69 | |||
| DUCK PIT | 2014-10-08 | 41,672 | 10,939 | S/L | 20.0000 | 2,084 | |||
| RIVERVIEW MFG. | 2014-12-29 | 73,222 | 9,153 | S/L | 40.0000 | 1,830 | |||
| CLUBHOUSE ELECTRICAL | 2014-07-28 | 1,700 | 231 | S/L | 40.0000 | 42 | |||
| TREES FOR CAMP | 2014-10-30 | 1,549 | 400 | S/L | 20.0000 | 78 | |||
| WELL | 2014-11-05 | 35,800 | 9,248 | S/L | 20.0000 | 1,790 | |||
| CLUBHOUSE REAR PORCH | 2014-08-13 | 3,225 | 437 | S/L | 40.0000 | 81 | |||
| GRAVEL FOR LANE | 2014-12-16 | 10,540 | 2,635 | S/L | 20.0000 | 527 | |||
| CONCRETE FOR RANGE | 2014-09-26 | 12,790 | 3,358 | S/L | 20.0000 | 639 | |||
| ELECTRICAL-PMP/BLND/OUTBL | 2014-10-15 | 17,425 | 4,574 | S/L | 20.0000 | 872 | |||
| TRAP THROWER | 2015-06-11 | 5,641 | 2,585 | S/L | 10.0000 | 565 | |||
| 2-SLIP RING HOSE & CLAMPS | 2015-11-05 | 10,767 | 4,486 | S/L | 10.0000 | 1,077 | |||
| WELL AND PUMP | 2015-11-04 | 16,750 | 3,490 | S/L | 20.0000 | 837 | |||
| GRAVEL | 2015-01-21 | 23,367 | 5,744 | S/L | 20.0000 | 1,169 | |||
| RIP RAP ROCK | 2015-02-25 | 47,688 | 11,525 | S/L | 20.0000 | 2,384 | |||
| PHASE 3 IMPROVEMENTS | 2015-04-07 | 33,319 | 7,913 | S/L | 20.0000 | 1,666 | |||
| ELECTRICAL WORK | 2015-04-08 | 21,745 | 5,164 | S/L | 20.0000 | 1,088 | |||
| 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 | 3,360 | S/L | 20.0000 | 672 | |||
| TIMBERSTAND IMPROVEMENT | 2015-06-04 | 20,977 | 4,807 | S/L | 20.0000 | 1,049 | |||
| TOILET AND HYDRANT | 2015-10-29 | 1,535 | 320 | S/L | 20.0000 | 77 | |||
| CAMP MEETING BUILDING | 2015-12-31 | 292,397 | 29,240 | S/L | 40.0000 | 7,310 | |||
| LANSCAPING | 2016-06-23 | 38,788 | 9,051 | S/L | 15.0000 | 2,585 | |||
| MEETING HALL | 2016-07-13 | 1,203,604 | 105,315 | S/L | 40.0000 | 30,090 | |||
| CAMP GATE | 2016-09-21 | 47,489 | 15,434 | S/L | 10.0000 | 4,749 | |||
| KAWASAKI UTV MULE | 2017-09-29 | 15,752 | 3,544 | S/L | 10.0000 | 1,575 | |||
| GENERATOR | 2017-05-18 | 7,456 | 1,926 | S/L | 10.0000 | 746 | |||
| SOUND SYSTEM | 2017-08-01 | 3,246 | 784 | S/L | 10.0000 | 325 | |||
| ARCHERY PAVILLION | 2017-02-08 | 9,782 | 713 | S/L | 40.0000 | 245 | |||
| DOCK | 2017-08-09 | 5,406 | 653 | S/L | 20.0000 | 270 | |||
| ZERO TURN MOWER | 2017-05-19 | 7,820 | 2,020 | S/L | 10.0000 | 782 | |||
| BARN RESTORATION | 2018-11-30 | 9,053 | 245 | S/L | 40.0000 | 227 | |||
| BARN RESTORATION 2 | 2018-12-28 | 1,692 | 42 | S/L | 40.0000 | 43 | |||
| PARKING LOT ADDITION | 2019-04-18 | 2,815 | 94 | S/L | 20.0000 | 141 | |||
| DUCK BLIND ADDITION | 2019-09-26 | 1,727 | 22 | S/L | 20.0000 | 86 | |||
| EARNEST MONEY ON LAND | 2020-02-12 | 25,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ALKEON GROWTH | PURCHASE | 23,585 | 23,585 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NEUBERGER BERMAN TAXABLE BOND | 1,276,790 | 1,080,658 |
| WESTERN TAXABLE BOND | 1,252,188 | 1,067,470 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC SMALL CAP CORE | 890,966 | 798,358 |
| TCW LARGE CAP GROWTH | 853,412 | 1,382,517 |
| INVESCO INTERNATIONAL GROWTH | 1,021,772 | 1,050,279 |
| BLACKROCK LARGE CAP DIVIDEND | 1,885,500 | 1,836,673 |
| LOOMIS SAYLES FIXED | 1,309,801 | 1,102,234 |
| PIONEER GROWTH | 1,416,468 | 1,629,654 |
| TCW LARGE CAP | 2,278,545 | 2,138,998 |
| ALKEON GROWTH PW | 272,581 | 416,553 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, IMPROVEMENTS | 2,579,823 | 581,633 | 1,998,190 | |
| LAND | 1,129,350 | 1,129,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,089 | 10,089 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BRADLEY DIETRICH | ||||
| MGMT FEE | 500 | 500 | ||
| MICHAEL DIETRICH | ||||
| MGMT FEE | 500 | 500 | ||
| EXPENSES | ||||
| CAMP SUPPLIES | 25,160 | 25,160 | ||
| CAMP REPAIRS AND MAINTENANCE | 15,912 | 15,912 | ||
| INSURANCE | 24,083 | 24,083 | ||
| ADVERTISING | 1,228 | 1,228 | ||
| MISCELLANEOUS | 2,947 | 2,947 | ||
| FOREIGN TAXES PAID FROM K1 | 61 | 61 | ||
| NET SECTION 988 LOSS FROM K1 | 1,400 | 1,400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INSURANCE PREMIUM REFUND | 1,752 | ||
| MISCELLANEOUS INCOME | 186 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 88,255 | 88,255 | ||
| OTHER PROFESSIONAL FEES | 140,849 | 140,849 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX ON INVESTMENT INCOME | 3,705 | 3,705 | ||
| REAL ESTATE TAXES | 4,567 | 4,567 | ||
| PAYROLL TAXES | 7,178 | 7,178 | ||
| EXCISE TAX ON NET INVESTMENT INC | ||||
| DRAINAGE TAX | 3,650 | 3,650 |