| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,893 | 9,670 | 9,670 | 3,223 |
| 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 | 30,875 | S/L | 40.0000 | 3,250 | |||
| NEW HOLLAND TRACTOR | 2013-03-26 | 49,000 | 47,775 | S/L | 10.0000 | 1,225 | |||
| DANUSER F-8 AUGER/CART | 2013-03-26 | 3,400 | 3,315 | S/L | 10.0000 | 85 | |||
| NEW HOLLAND LOADER | 2013-03-26 | 9,000 | 8,775 | S/L | 10.0000 | 225 | |||
| LAND PRIDE DISC HARROW | 2013-03-26 | 10,400 | 10,140 | S/L | 10.0000 | 260 | |||
| LAND PRIDE ROTARY CUTTER | 2013-03-26 | 4,000 | 3,900 | S/L | 10.0000 | 100 | |||
| E-Z TRAIL HAY WAGON | 2013-03-26 | 2,800 | 2,730 | S/L | 10.0000 | 70 | |||
| KUBOTA UTILITY VEHICLE | 2013-06-24 | 11,965 | 11,367 | S/L | 10.0000 | 598 | |||
| TRAILMOWER/FIRE EXTS | 2013-07-05 | 2,844 | 2,701 | S/L | 10.0000 | 143 | |||
| SAWS AND TRIMMER | 2013-09-09 | 1,765 | 1,648 | S/L | 10.0000 | 117 | |||
| DOG KENNELS | 2013-09-09 | 1,036 | 968 | S/L | 10.0000 | 68 | |||
| 5 BLINDS AND STANDS | 2013-09-12 | 12,930 | 12,068 | S/L | 10.0000 | 862 | |||
| COOLER/WASHER/RADIOS | 2013-10-09 | 576 | 533 | S/L | 10.0000 | 43 | |||
| 10 FT NO-TILL DRILL | 2013-10-31 | 32,164 | 29,483 | S/L | 10.0000 | 2,681 | |||
| BUSH HOG | 2013-10-31 | 3,215 | 2,948 | S/L | 10.0000 | 267 | |||
| INTERIOR WALL & FRAMES | 2013-02-13 | 8,050 | 1,995 | S/L | 40.0000 | 201 | |||
| CLUBHOUSE REMODEL | 2013-08-13 | 1,359 | 320 | S/L | 40.0000 | 34 | |||
| CLUBHOUSE/SHED ROOFS | 2013-08-13 | 7,800 | 1,836 | S/L | 40.0000 | 195 | |||
| BATHROOM/OFFICE REMODEL | 2013-09-09 | 3,154 | 736 | S/L | 40.0000 | 79 | |||
| REMODELING MATERIALS | 2013-10-09 | 1,037 | 239 | S/L | 40.0000 | 26 | |||
| KITCHEN/LAVATORY PLUMBING | 2013-10-22 | 521 | 119 | S/L | 40.0000 | 13 | |||
| LAMINATE FLOOR | 2013-10-22 | 1,680 | 385 | S/L | 40.0000 | 42 | |||
| HVAC SYSTEM | 2013-10-22 | 7,765 | 1,779 | S/L | 40.0000 | 194 | |||
| DESK/OFFICE/ETC | 2013-09-09 | 1,830 | 1,708 | S/L | 10.0000 | 122 | |||
| WATER HEATER | 2013-09-09 | 526 | 492 | S/L | 10.0000 | 34 | |||
| CLUBHOUSE FURNITURE | 2013-10-01 | 8,566 | 7,924 | S/L | 10.0000 | 642 | |||
| APPLIANCES & CABINETS | 2013-10-09 | 6,464 | 5,979 | S/L | 10.0000 | 485 | |||
| LOCKS/MATS/RUGS | 2013-10-09 | 522 | 483 | S/L | 10.0000 | 39 | |||
| PRINTER/OFFICE/ETC | 2013-10-09 | 1,215 | 1,124 | S/L | 10.0000 | 91 | |||
| TV CONSOLE & LAMPS | 2013-10-16 | 1,309 | 1,200 | S/L | 10.0000 | 109 | |||
| BEDDING | 2013-10-17 | 1,517 | 1,391 | S/L | 10.0000 | 126 | |||
| 5 BUNK BEDS | 2013-10-22 | 1,218 | 1,116 | S/L | 10.0000 | 102 | |||
| 10 MATTRESSES | 2013-10-28 | 1,562 | 1,432 | S/L | 10.0000 | 130 | |||
| DOOR MATS & TV ANTENNA | 2013-11-06 | 389 | 356 | S/L | 10.0000 | 33 | |||
| SECURITY CAMERA/MONITOR | 2013-11-06 | 1,561 | 1,431 | S/L | 10.0000 | 130 | |||
| GUN SAFE | 2013-11-06 | 926 | 849 | S/L | 10.0000 | 77 | |||
| WINDOW BLINDS | 2013-11-20 | 1,395 | 1,268 | S/L | 10.0000 | 127 | |||
| ELECTRIC METER LOOP | 2013-09-10 | 1,750 | 817 | S/L | 20.0000 | 88 | |||
| ELECTRIC WORK FOR PUMP | 2013-09-24 | 9,050 | 4,186 | S/L | 20.0000 | 453 | |||
| WELL WORK PIPING | 2013-10-01 | 4,245 | 1,963 | S/L | 20.0000 | 212 | |||
| FRONT & CLUBHOUSE GATE | 2013-10-09 | 254 | 118 | S/L | 20.0000 | 12 | |||
| ROAD CULVERT & CEMENT | 2013-10-09 | 697 | 323 | S/L | 20.0000 | 35 | |||
| PUMP AND MOTOR | 2013-10-16 | 3,499 | 1,604 | S/L | 20.0000 | 175 | |||
| ROCK AND HAULING | 2013-10-16 | 1,843 | 844 | S/L | 20.0000 | 92 | |||
| PIPING FOR PHASE II WELL | 2013-10-22 | 2,802 | 1,284 | S/L | 20.0000 | 140 | |||
| ELECTRICAL WORK FOR CAMP | 2013-10-24 | 4,500 | 2,063 | S/L | 20.0000 | 225 | |||
| ELECTRIC WORK FOR PUMP | 2013-10-28 | 9,050 | 4,148 | S/L | 20.0000 | 453 | |||
| FENCING AND LANDSCAPING | 2013-11-06 | 863 | 395 | S/L | 20.0000 | 43 | |||
| WELL DRILLING & PUMP INST | 2013-11-20 | 17,900 | 8,130 | S/L | 20.0000 | 895 | |||
| LEVEE PHASE I CONSTRUCT | 2013-11-25 | 26,599 | 12,081 | S/L | 20.0000 | 1,330 | |||
| LEVEE PHASE II CONSTRUCT | 2013-11-25 | 25,265 | 11,474 | 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 | 2,383 | S/L | 10.0000 | 275 | |||
| 2014 JOHN DEERE 1750 PLNT | 2014-04-17 | 37,664 | 32,642 | S/L | 10.0000 | 3,767 | |||
| JOHN DEERE 2210 CULTIVATR | 2014-09-09 | 38,066 | 31,722 | S/L | 10.0000 | 3,806 | |||
| KUBOTA WINCH AND MOUNT | 2014-09-09 | 970 | 808 | S/L | 10.0000 | 97 | |||
| CLUBHOUSE PORCH | 2014-05-06 | 5,814 | 1,260 | S/L | 40.0000 | 145 | |||
| SHED | 2014-08-13 | 3,306 | 695 | S/L | 40.0000 | 83 | |||
| DOORS | 2014-05-22 | 4,940 | 1,060 | S/L | 40.0000 | 124 | |||
| LAPTOP & PERIPHERALS | 2014-06-12 | 970 | 970 | S/L | 5.0000 | ||||
| DUCK BLIND CONCRETE | 2014-10-15 | 1,386 | 571 | S/L | 20.0000 | 70 | |||
| DUCK PIT | 2014-10-08 | 41,672 | 17,190 | S/L | 20.0000 | 2,083 | |||
| RIVERVIEW MFG. | 2014-12-29 | 73,222 | 14,644 | S/L | 40.0000 | 1,831 | |||
| CLUBHOUSE ELECTRICAL | 2014-07-28 | 1,700 | 358 | S/L | 40.0000 | 43 | |||
| TREES FOR CAMP | 2014-10-30 | 1,549 | 633 | S/L | 20.0000 | 77 | |||
| WELL | 2014-11-05 | 35,800 | 14,618 | S/L | 20.0000 | 1,790 | |||
| CLUBHOUSE REAR PORCH | 2014-08-13 | 3,225 | 679 | S/L | 40.0000 | 81 | |||
| GRAVEL FOR LANE | 2014-12-16 | 10,540 | 4,216 | S/L | 20.0000 | 527 | |||
| CONCRETE FOR RANGE | 2014-09-26 | 12,790 | 5,276 | S/L | 20.0000 | 640 | |||
| ELECTRICAL-PMP/BLND/OUTBL | 2014-10-15 | 17,425 | 7,188 | S/L | 20.0000 | 871 | |||
| TRAP THROWER | 2015-06-11 | 5,641 | 4,278 | S/L | 10.0000 | 564 | |||
| 2-SLIP RING HOSE & CLAMPS | 2015-11-05 | 10,767 | 7,716 | S/L | 10.0000 | 1,077 | |||
| WELL AND PUMP | 2015-11-04 | 16,750 | 6,002 | S/L | 20.0000 | 838 | |||
| GRAVEL | 2015-01-21 | 23,367 | 9,249 | S/L | 20.0000 | 1,169 | |||
| RIP RAP ROCK | 2015-02-25 | 47,688 | 18,678 | S/L | 20.0000 | 2,384 | |||
| PHASE 3 IMPROVEMENTS | 2015-04-07 | 33,319 | 12,911 | S/L | 20.0000 | 1,666 | |||
| ELECTRICAL WORK | 2015-04-08 | 21,745 | 8,426 | S/L | 20.0000 | 1,087 | |||
| 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 | 5,376 | S/L | 20.0000 | 672 | |||
| TIMBERSTAND IMPROVEMENT | 2015-06-04 | 20,977 | 7,954 | S/L | 20.0000 | 1,049 | |||
| TOILET AND HYDRANT | 2015-10-29 | 1,535 | 550 | S/L | 20.0000 | 77 | |||
| CAMP MEETING BUILDING | 2015-12-31 | 292,397 | 51,170 | S/L | 40.0000 | 7,309 | |||
| LANSCAPING | 2016-06-23 | 38,788 | 16,808 | S/L | 15.0000 | 2,586 | |||
| MEETING HALL | 2016-07-13 | 1,203,604 | 195,586 | S/L | 40.0000 | 30,090 | |||
| CAMP GATE | 2016-09-21 | 47,489 | 29,681 | S/L | 10.0000 | 4,749 | |||
| KAWASAKI UTV MULE | 2017-09-29 | 15,752 | 8,270 | S/L | 10.0000 | 1,575 | |||
| GENERATOR | 2017-05-18 | 7,456 | 4,163 | S/L | 10.0000 | 746 | |||
| SOUND SYSTEM | 2017-08-01 | 3,246 | 1,758 | S/L | 10.0000 | 325 | |||
| ARCHERY PAVILLION | 2017-02-08 | 9,782 | 1,447 | S/L | 40.0000 | 245 | |||
| DOCK | 2017-08-09 | 5,406 | 1,464 | S/L | 20.0000 | 270 | |||
| ZERO TURN MOWER | 2017-05-19 | 7,820 | 4,366 | S/L | 10.0000 | 782 | |||
| BARN RESTORATION | 2018-11-30 | 9,053 | 924 | S/L | 40.0000 | 227 | |||
| BARN RESTORATION 2 | 2018-12-28 | 1,692 | 169 | S/L | 40.0000 | 42 | |||
| PARKING LOT ADDITION | 2019-04-18 | 2,815 | 516 | S/L | 20.0000 | 141 | |||
| DUCK BLIND ADDITION | 2019-09-26 | 1,727 | 281 | S/L | 20.0000 | 86 | |||
| EARNEST MONEY ON LAND | 2020-02-12 | 25,000 | |||||||
| COATED PATIO FURNITURE | 2021-10-14 | 1,560 | 195 | S/L | 10.0000 | 156 | |||
| 1999 JEEP WRANGLER | 2021-07-14 | 13,000 | 3,900 | S/L | 5.0000 | 2,600 | |||
| 3D RANGE | 2021-09-09 | 5,000 | 667 | S/L | 10.0000 | 500 | |||
| 2014 HAULMARK TRAILER | 2021-09-23 | 4,500 | 563 | S/L | 10.0000 | 450 | |||
| KLINGNER - OUTDOOR CLASSROOM/TRAILS/TOWER | 2021-12-31 | 19,623 | 981 | S/L | 20.0000 | 981 | |||
| OUTDOOR CLASSROOM/TRAILS/TOWER | 2022-01-01 | 73,762 | 3,688 | S/L | 20.0000 | 3,688 | |||
| CLUBHOUSE RENOVATIONS | 2022-11-01 | 113,024 | 471 | S/L | 40.0000 | 2,826 | |||
| OUTDOOR CLASSROOM | 2023-12-12 | 58,442 | S/L | 20.0000 | 244 | ||||
| VERTEX AIR 5 XL2 AERATION SYSTEM | 2023-04-26 | 7,673 | S/L | 10.0000 | 512 | ||||
| GRIZZLY ALPHA COMBO DEER BLINDS (2) | 2023-09-19 | 8,190 | S/L | 10.0000 | 205 | ||||
| ACCESS ROAD | 2023-07-19 | 10,558 | S/L | 20.0000 | 220 | ||||
| GATE UPGRADE | 2023-12-28 | 3,087 | S/L | 20.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ALKEON GROWTH | PURCHASE | 5,200 | -5,200 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NEUBERGER BERMAN TAXABLE BOND | 1,525,446 | 1,225,147 |
| WESTERN TAXABLE BOND | 1,607,276 | 1,303,476 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC SMALL CAP CORE | 862,175 | 764,371 |
| TCW LARGE CAP GROWTH | 817,197 | 1,246,352 |
| INVESCO INTERNATIONAL GROWTH | 933,444 | 883,186 |
| BLACKROCK LARGE CAP DIVIDEND | 2,374,782 | 2,055,420 |
| LOOMIS SAYLES FIXED | 1,615,174 | 1,239,863 |
| PIONEER GROWTH | 1,109,596 | 1,299,505 |
| TCW LARGE CAP | 2,040,476 | 2,187,834 |
| ALKEON GROWTH PW | 266,081 | 263,864 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, IMPROVEMENTS | 2,898,242 | 904,828 | 1,993,414 | |
| LAND | 1,129,350 | 1,129,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,950 | 24,950 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MICHAEL DIETRICH | ||||
| MGMT FEE | 1,675 | 1,675 | 1,675 | |
| EXPENSES | ||||
| CAMP SUPPLIES | 58,584 | 58,584 | ||
| CAMP REPAIRS AND MAINTENANCE | 43,968 | 43,968 | ||
| INSURANCE | 33,857 | 33,857 | ||
| ADVERTISING | 580 | 580 | ||
| MISCELLANEOUS | 1,305 | 1,154 | ||
| FOREIGN TAXES PAID FROM K1 | 146 | 146 | 146 | |
| NET SECTION 988 LOSS FROM K1 | 1,007 | 1,007 | 1,007 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 4,515 | 4,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 66,492 | 66,492 | 66,492 | |
| OTHER PROFESSIONAL FEES | 123,048 | 123,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX ON INVESTMENT INCOME | 3,142 | 3,142 | 3,142 | |
| REAL ESTATE TAXES | 5,209 | 5,209 | ||
| PAYROLL TAXES | 8,921 | 8,921 | ||
| EXCISE TAX ON NET INVESTMENT INC | ||||
| DRAINAGE TAX | 6,651 | 6,651 |