| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,633 | 10,225 | 10,225 | 3,408 |
| 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 | 37,375 | S/L | 40.0000 | 3,250 | |||
| NEW HOLLAND TRACTOR | 2013-03-26 | 49,000 | 49,000 | S/L | 10.0000 | ||||
| DANUSER F-8 AUGER/CART | 2013-03-26 | 3,400 | 3,400 | S/L | 10.0000 | ||||
| NEW HOLLAND LOADER | 2013-03-26 | 9,000 | 9,000 | S/L | 10.0000 | ||||
| LAND PRIDE DISC HARROW | 2013-03-26 | 10,400 | 10,400 | S/L | 10.0000 | ||||
| LAND PRIDE ROTARY CUTTER | 2013-03-26 | 4,000 | 4,000 | S/L | 10.0000 | ||||
| E-Z TRAIL HAY WAGON | 2013-03-26 | 2,800 | 2,800 | S/L | 10.0000 | ||||
| KUBOTA UTILITY VEHICLE | 2013-06-24 | 11,965 | 11,965 | S/L | 10.0000 | ||||
| TRAILMOWER/FIRE EXTS | 2013-07-05 | 2,844 | 2,844 | S/L | 10.0000 | ||||
| SAWS AND TRIMMER | 2013-09-09 | 1,765 | 1,765 | S/L | 10.0000 | ||||
| DOG KENNELS | 2013-09-09 | 1,036 | 1,036 | S/L | 10.0000 | ||||
| 5 BLINDS AND STANDS | 2013-09-12 | 12,930 | 12,930 | S/L | 10.0000 | ||||
| COOLER/WASHER/RADIOS | 2013-10-09 | 576 | 576 | S/L | 10.0000 | ||||
| 10 FT NO-TILL DRILL | 2013-10-31 | 32,164 | 32,164 | S/L | 10.0000 | ||||
| BUSH HOG | 2013-10-31 | 3,215 | 3,215 | S/L | 10.0000 | ||||
| INTERIOR WALL & FRAMES | 2013-02-13 | 8,050 | 2,398 | S/L | 40.0000 | 201 | |||
| CLUBHOUSE REMODEL | 2013-08-13 | 1,359 | 388 | S/L | 40.0000 | 34 | |||
| CLUBHOUSE/SHED ROOFS | 2013-08-13 | 7,800 | 2,226 | S/L | 40.0000 | 195 | |||
| BATHROOM/OFFICE REMODEL | 2013-09-09 | 3,154 | 894 | S/L | 40.0000 | 78 | |||
| REMODELING MATERIALS | 2013-10-09 | 1,037 | 291 | S/L | 40.0000 | 26 | |||
| KITCHEN/LAVATORY PLUMBING | 2013-10-22 | 521 | 145 | S/L | 40.0000 | 13 | |||
| LAMINATE FLOOR | 2013-10-22 | 1,680 | 469 | S/L | 40.0000 | 42 | |||
| HVAC SYSTEM | 2013-10-22 | 7,765 | 2,167 | S/L | 40.0000 | 194 | |||
| DESK/OFFICE/ETC | 2013-09-09 | 1,830 | 1,830 | S/L | 10.0000 | ||||
| WATER HEATER | 2013-09-09 | 526 | 526 | S/L | 10.0000 | ||||
| CLUBHOUSE FURNITURE | 2013-10-01 | 8,566 | 8,566 | S/L | 10.0000 | ||||
| APPLIANCES & CABINETS | 2013-10-09 | 6,464 | 6,464 | S/L | 10.0000 | ||||
| LOCKS/MATS/RUGS | 2013-10-09 | 522 | 522 | S/L | 10.0000 | ||||
| PRINTER/OFFICE/ETC | 2013-10-09 | 1,215 | 1,215 | S/L | 10.0000 | ||||
| TV CONSOLE & LAMPS | 2013-10-16 | 1,309 | 1,309 | S/L | 10.0000 | ||||
| BEDDING | 2013-10-17 | 1,517 | 1,517 | S/L | 10.0000 | ||||
| 5 BUNK BEDS | 2013-10-22 | 1,218 | 1,218 | S/L | 10.0000 | ||||
| 10 MATTRESSES | 2013-10-28 | 1,562 | 1,562 | S/L | 10.0000 | ||||
| DOOR MATS & TV ANTENNA | 2013-11-06 | 389 | 389 | S/L | 10.0000 | ||||
| SECURITY CAMERA/MONITOR | 2013-11-06 | 1,561 | 1,561 | S/L | 10.0000 | ||||
| GUN SAFE | 2013-11-06 | 926 | 926 | S/L | 10.0000 | ||||
| WINDOW BLINDS | 2013-11-20 | 1,395 | 1,395 | S/L | 10.0000 | ||||
| ELECTRIC METER LOOP | 2013-09-10 | 1,750 | 992 | S/L | 20.0000 | 88 | |||
| ELECTRIC WORK FOR PUMP | 2013-09-24 | 9,050 | 5,091 | S/L | 20.0000 | 453 | |||
| WELL WORK PIPING | 2013-10-01 | 4,245 | 2,388 | S/L | 20.0000 | 212 | |||
| FRONT & CLUBHOUSE GATE | 2013-10-09 | 254 | 143 | S/L | 20.0000 | 13 | |||
| ROAD CULVERT & CEMENT | 2013-10-09 | 697 | 393 | S/L | 20.0000 | 34 | |||
| PUMP AND MOTOR | 2013-10-16 | 3,499 | 1,954 | S/L | 20.0000 | 174 | |||
| ROCK AND HAULING | 2013-10-16 | 1,843 | 1,029 | S/L | 20.0000 | 92 | |||
| PIPING FOR PHASE II WELL | 2013-10-22 | 2,802 | 1,564 | S/L | 20.0000 | 140 | |||
| ELECTRICAL WORK FOR CAMP | 2013-10-24 | 4,500 | 2,513 | S/L | 20.0000 | 225 | |||
| ELECTRIC WORK FOR PUMP | 2013-10-28 | 9,050 | 5,053 | S/L | 20.0000 | 453 | |||
| FENCING AND LANDSCAPING | 2013-11-06 | 863 | 482 | S/L | 20.0000 | 43 | |||
| WELL DRILLING & PUMP INST | 2013-11-20 | 17,900 | 9,920 | S/L | 20.0000 | 895 | |||
| LEVEE PHASE I CONSTRUCT | 2013-11-25 | 26,599 | 14,741 | S/L | 20.0000 | 1,329 | |||
| LEVEE PHASE II CONSTRUCT | 2013-11-25 | 25,265 | 14,001 | 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 | 2,750 | S/L | 10.0000 | ||||
| 2014 JOHN DEERE 1750 PLNT | 2014-04-17 | 37,664 | 37,664 | S/L | 10.0000 | ||||
| JOHN DEERE 2210 CULTIVATR | 2014-09-09 | 38,066 | 38,066 | S/L | 10.0000 | ||||
| KUBOTA WINCH AND MOUNT | 2014-09-09 | 970 | 970 | S/L | 10.0000 | ||||
| CLUBHOUSE PORCH | 2014-05-06 | 5,814 | 1,551 | S/L | 40.0000 | 145 | |||
| SHED | 2014-08-13 | 3,306 | 861 | S/L | 40.0000 | 82 | |||
| DOORS | 2014-05-22 | 4,940 | 1,307 | S/L | 40.0000 | 124 | |||
| LAPTOP & PERIPHERALS | 2014-06-12 | 970 | 970 | S/L | 5.0000 | ||||
| DUCK BLIND CONCRETE | 2014-10-15 | 1,386 | 710 | S/L | 20.0000 | 69 | |||
| DUCK PIT | 2014-10-08 | 41,672 | 21,357 | S/L | 20.0000 | 2,084 | |||
| RIVERVIEW MFG. | 2014-12-29 | 73,222 | 18,306 | S/L | 40.0000 | 1,830 | |||
| CLUBHOUSE ELECTRICAL | 2014-07-28 | 1,700 | 443 | S/L | 40.0000 | 43 | |||
| TREES FOR CAMP | 2014-10-30 | 1,549 | 788 | S/L | 20.0000 | 77 | |||
| WELL | 2014-11-05 | 35,800 | 18,198 | S/L | 20.0000 | 1,790 | |||
| CLUBHOUSE REAR PORCH | 2014-08-13 | 3,225 | 840 | S/L | 40.0000 | 81 | |||
| GRAVEL FOR LANE | 2014-12-16 | 10,540 | 5,270 | S/L | 20.0000 | 527 | |||
| CONCRETE FOR RANGE | 2014-09-26 | 12,790 | 6,555 | S/L | 20.0000 | 640 | |||
| ELECTRICAL-PMP/BLND/OUTBL | 2014-10-15 | 17,425 | 8,931 | S/L | 20.0000 | 871 | |||
| TRAP THROWER | 2015-06-11 | 5,641 | 5,406 | S/L | 10.0000 | 235 | |||
| 2-SLIP RING HOSE & CLAMPS | 2015-11-05 | 10,767 | 9,870 | S/L | 10.0000 | 897 | |||
| WELL AND PUMP | 2015-11-04 | 16,750 | 7,677 | S/L | 20.0000 | 838 | |||
| GRAVEL | 2015-01-21 | 23,367 | 11,586 | S/L | 20.0000 | 1,168 | |||
| RIP RAP ROCK | 2015-02-25 | 47,688 | 23,447 | S/L | 20.0000 | 2,384 | |||
| PHASE 3 IMPROVEMENTS | 2015-04-07 | 33,319 | 16,243 | S/L | 20.0000 | 1,666 | |||
| ELECTRICAL WORK | 2015-04-08 | 21,745 | 10,601 | 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 | 6,720 | S/L | 20.0000 | 672 | |||
| TIMBERSTAND IMPROVEMENT | 2015-06-04 | 20,977 | 10,051 | S/L | 20.0000 | 1,049 | |||
| TOILET AND HYDRANT | 2015-10-29 | 1,535 | 704 | S/L | 20.0000 | 76 | |||
| CAMP MEETING BUILDING | 2015-12-31 | 292,397 | 65,789 | S/L | 40.0000 | 7,310 | |||
| LANSCAPING | 2016-06-23 | 38,788 | 21,980 | S/L | 15.0000 | 2,586 | |||
| MEETING HALL | 2016-07-13 | 1,203,604 | 255,766 | S/L | 40.0000 | 30,090 | |||
| CAMP GATE | 2016-09-21 | 47,489 | 39,178 | S/L | 10.0000 | 4,749 | |||
| KAWASAKI UTV MULE | 2017-09-29 | 15,752 | 11,420 | S/L | 10.0000 | 1,575 | |||
| GENERATOR | 2017-05-18 | 7,456 | 5,654 | S/L | 10.0000 | 746 | |||
| SOUND SYSTEM | 2017-08-01 | 3,246 | 2,408 | S/L | 10.0000 | 324 | |||
| ARCHERY PAVILLION | 2017-02-08 | 9,782 | 1,936 | S/L | 40.0000 | 245 | |||
| DOCK | 2017-08-09 | 5,406 | 2,005 | S/L | 20.0000 | 270 | |||
| BARN RESTORATION | 2018-11-30 | 9,053 | 1,377 | S/L | 40.0000 | 226 | |||
| BARN RESTORATION 2 | 2018-12-28 | 1,692 | 254 | S/L | 40.0000 | 42 | |||
| PARKING LOT ADDITION | 2019-04-18 | 2,815 | 797 | S/L | 20.0000 | 141 | |||
| DUCK BLIND ADDITION | 2019-09-26 | 1,727 | 453 | S/L | 20.0000 | 87 | |||
| EARNEST MONEY ON LAND | 2020-02-12 | 25,000 | |||||||
| COATED PATIO FURNITURE | 2021-10-14 | 1,560 | 507 | S/L | 10.0000 | 156 | |||
| 1999 JEEP WRANGLER | 2021-07-14 | 13,000 | 9,100 | S/L | 5.0000 | 2,600 | |||
| 3D RANGE | 2021-09-09 | 5,000 | 1,667 | S/L | 10.0000 | 500 | |||
| 2014 HAULMARK TRAILER | 2021-09-23 | 4,500 | 1,463 | S/L | 10.0000 | 450 | |||
| KLINGNER - OUTDOOR CLASSROOM/TRAILS/TOWER | 2021-12-31 | 19,623 | 2,943 | S/L | 20.0000 | 982 | |||
| OUTDOOR CLASSROOM/TRAILS/TOWER | 2022-01-01 | 73,762 | 11,064 | S/L | 20.0000 | 3,688 | |||
| CLUBHOUSE RENOVATIONS | 2022-11-01 | 113,024 | 6,122 | S/L | 40.0000 | 2,826 | |||
| OUTDOOR CLASSROOM | 2023-12-12 | 58,442 | 3,166 | S/L | 20.0000 | 2,922 | |||
| VERTEX AIR 5 XL2 AERATION SYSTEM | 2023-04-26 | 7,673 | 1,279 | S/L | 10.0000 | 767 | |||
| GRIZZLY ALPHA COMBO DEER BLINDS (2) | 2023-09-19 | 8,190 | 1,024 | S/L | 10.0000 | 819 | |||
| ACCESS ROAD | 2023-07-19 | 10,558 | 748 | S/L | 20.0000 | 528 | |||
| GATE UPGRADE | 2023-12-28 | 3,087 | 154 | S/L | 20.0000 | 155 | |||
| OUTDOOR CLASSROOM | 2024-12-30 | 433,910 | S/L | 20.0000 | 21,695 | ||||
| EXMARK MOWER | 2024-03-26 | 7,599 | 570 | S/L | 10.0000 | 760 | |||
| OUTDOOR CLASSROOM | 2025-07-01 | 141,654 | S/L | 20.0000 | 3,541 | ||||
| CAMP IMPROVEMENTS | 2025-07-01 | 112,231 | S/L | 20.0000 | 2,806 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NEUBERGER BERMAN TAXABLE BOND | 1,821,856 | 1,526,805 |
| WESTERN TAXABLE BOND | 1,834,817 | 1,592,139 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC SMALL CAP CORE | 831,662 | 842,961 |
| TCW LARGE CAP GROWTH | 795,432 | 1,264,273 |
| INVESCO INTERNATIONAL GROWTH | 982,113 | 976,183 |
| BLACKROCK LARGE CAP DIVIDEND | 2,535,572 | 2,435,957 |
| LOOMIS SAYLES FIXED | 1,908,341 | 1,558,379 |
| PIONEER GROWTH | 1,047,264 | 1,218,824 |
| TCW LARGE CAP | 2,291,903 | 2,500,963 |
| ALKEON GROWTH PW | ||
| ALTERNATIVE INVESTMENTS | 240,500 | 200,157 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT, IMPROVEMENTS | 3,585,816 | 1,118,846 | 2,466,970 | |
| LAND | 1,129,350 | 1,129,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 25,250 | 25,250 |
| 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 | 80,746 | 80,746 | ||
| CAMP REPAIRS AND MAINTENANCE | 52,542 | 52,542 | ||
| INSURANCE | 53,129 | 53,129 | ||
| EQUIPMENT | 4,757 | 4,757 | ||
| ADVERTISING | 9,023 | 9,023 | ||
| MISCELLANEOUS | 1,688 | 1,528 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 1,480 | 1,480 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 73,901 | 73,901 | 73,901 | |
| OTHER PROFESSIONAL FEES | 107,820 | 107,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX ON INVESTMENT INCOME | 3,670 | 3,670 | 3,670 | |
| REAL ESTATE TAXES | 5,849 | 5,849 | ||
| PAYROLL TAXES | 12,172 | 12,172 | ||
| EXCISE TAX ON NET INVESTMENT INC | 36,018 | |||
| DRAINAGE TAX | 10,476 | 10,476 |