| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 1,600 | 0 | 0 | 1,600 |
| ACCOUNTING FEES | 7,500 | 0 | 0 | 7,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MACHINERY & EQUIPMENT | 1982-12-31 | 26,773 | 32,770 | ||||||
| BUILDINGS | 1982-12-31 | 22,311 | 22,311 | ||||||
| IMPROVEMENTS | 1982-12-31 | 88,134 | 88,134 | ||||||
| SPRINKLER SYSTEM | 1979-07-01 | 12,481 | 12,481 | SL | 20 | ||||
| NATURE TRAIL | 1983-07-01 | 720 | 720 | SL | 20 | ||||
| 2 WOODEN BUILDINGS | 1983-07-01 | 1,300 | 1,300 | SL | 20 | ||||
| OBSERVATION PLATFORM | 1983-07-01 | 1,400 | 1,400 | SL | 20 | ||||
| RENOVATION-MAINT COST | 1983-07-01 | 1,200 | 1,200 | SL | 20 | ||||
| GREENHOUSE | 1983-07-01 | 25,683 | 25,683 | SL | 20 | ||||
| JD TRACTOR & MOWER | 1990-03-07 | 12,653 | 12,653 | SL | 10 | ||||
| COMPUTER SYSTEM | 1993-07-01 | 4,244 | 4,244 | SL | 10 | ||||
| EQUIPMENT | 1994-04-21 | 460 | 460 | SL | 10 | ||||
| TRUCK | 1996-07-30 | 6,500 | 6,500 | SL | 5 | ||||
| COMPUTER EQUIPMENT | 1996-08-01 | 11,908 | 11,908 | SL | 3 | ||||
| CHAIN SAW | 1997-05-31 | 382 | 382 | SL | 5 | ||||
| KEE MOWER | 1997-12-22 | 697 | 697 | SL | 5 | ||||
| BUILDING-LOCKERLY HALL | 1998-09-30 | 339,300 | 97,875 | SL | 39 | 8,700 | |||
| FURNISHINGS-LOCKERLY HALL | 1998-09-30 | 364,460 | 205,009 | SL | 20 | 18,223 | |||
| APPL & EQ-LOCKERLY HALL | 1998-09-30 | 86,676 | 86,676 | SL | 10 | ||||
| FURNITURE-LOCKERLY HALL | 1999-04-29 | 94,800 | 50,560 | SL | 20 | 4,740 | |||
| FURNITURE-LOCKERLY HALL | 2000-02-18 | 4,740 | 2,330 | SL | 20 | 237 | |||
| FURNITURE-LOCKERLY HALL | 2000-02-23 | 2,274 | 1,121 | SL | 20 | 114 | |||
| MOWER | 2000-06-21 | 2,825 | 2,683 | SL | 10 | 142 | |||
| DAM | 2000-12-27 | 13,314 | 6,099 | SL | 20 | 666 | |||
| 3 PIANO COVERS | 2001-07-31 | 3,325 | 1,397 | SL | 20 | 166 | |||
| DAM & ROADS-WORLEY | 2001-01-01 | 30,000 | 13,500 | SL | 20 | 1,500 | |||
| 3 PANEL PRINTINGS | 2001-03-31 | 7,000 | 3,063 | SL | 20 | 350 | |||
| DOCK-WORLEY | 2001-03-31 | 1,100 | 481 | SL | 20 | 55 | |||
| TRANSFORMERS ETC-WORLEY | 2001-07-31 | 30,000 | 12,625 | SL | 20 | 1,500 | |||
| DAM & ROADS-WORLEY | 2001-06-30 | 15,000 | 6,375 | SL | 20 | 750 | |||
| WELLPUMPINSTALL-WORLEY | 2001-06-30 | 5,195 | 2,210 | SL | 20 | 260 | |||
| JOHN DEERE MOWER | 2002-04-26 | 12,125 | 9,295 | SL | 10 | 1,213 | |||
| HAND RAILS | 2003-11-30 | 450 | 146 | SL | 20 | 23 | |||
| DR CHIPPER | 2003-12-22 | 2,344 | 2,344 | MACRS | 3 | ||||
| 1984 FORD F150 | 2003-12-31 | 3,800 | 3,800 | MACRS | 3 | ||||
| ARBORETUM IMPROVEMENTS | 2003-12-31 | 4,034 | 1,313 | SL | 20 | 202 | |||
| PARLOR GRAND PIANO | 2003-12-31 | 6,500 | 1,950 | SL | 20 | 325 | |||
| WORLEY CENTER IMPROVEMENT | 2003-12-31 | 117,003 | 38,025 | SL | 20 | 5,850 | |||
| BARN RENOVATION | 2008-01-01 | 19,754 | 1,625 | SL | 20 | 988 | |||
| COMPUTER | 2007-05-31 | 6,222 | 3,114 | SL | 5 | 1,244 | |||
| JOHN DEERE UTILITY VEH | 2007-08-09 | 2,525 | 1,565 | SL | 5 | 505 | |||
| COMPUTER | 2007-09-04 | 1,293 | 643 | SL | 5 | 259 | |||
| SAGE SOFTWARE | 2007-10-30 | 7,840 | 3,397 | SL | 5 | 1,568 | |||
| KUBOTA TRACTOR | 2008-07-30 | 22,075 | 3,522 | SL | 10 | 2,208 | |||
| LAND | 1983-12-31 | 711,772 | |||||||
| PHILADELPHIA CLASSIC SOFA | 2008-11-04 | 16,500 | 2,200 | SL | 10 | 1,650 | |||
| IMPROVEMENTS - PAINT | 2008-11-04 | 950 | 110 | SL | 10 | 95 | |||
| WASTE CONTAINER | 2008-12-23 | 275 | 28 | SL | 10 | 28 | |||
| HVAC UNIT | 2009-12-30 | 1,600 | SL | 10 | 160 | ||||
| 2 COMPUTERS | 2009-12-30 | 500 | SL | 5 | 100 | ||||
| 2 PROJECTOR SCREENS | 2009-12-31 | 300 | SL | 5 | 60 | ||||
| 6 BRASS STANCHIONS | 2009-12-30 | 600 | SL | 5 | 120 | ||||
| 4 VELVET & BRASS ROPES | 2009-12-30 | 120 | SL | 5 | 24 | ||||
| 6 PLASTIC STANCHIONS | 2009-12-30 | 200 | SL | 5 | 40 | ||||
| LOCKERLY HALL IMPROVEMENT | 2009-02-11 | 7,020 | 322 | SL | 20 | 351 | |||
| PARKING AREA RENOVATION | 2009-01-26 | 12,950 | 594 | SL | 20 | 648 | |||
| VACUUM CLEANER | 2009-07-27 | 400 | 33 | SL | 5 | 80 | |||
| 08 GMC SIERRA HD PICKUP | 2009-07-31 | 22,000 | 3,667 | SL | 3 | 733 | |||
| KUBOTA 27 HP 60 PRO DECK | 2010-07-28 | 13,872 | SL | 10 | 694 | ||||
| WALKWAYPICNIC TABLE IMPR | 2010-01-01 | 14,622 | SL | 10 | 731 | ||||
| SIGN-ANNE KING FEATURE | 2010-09-20 | 565 | SL | 5 | 57 | ||||
| ENTRANCE CONSTRUCTION | 2010-01-01 | 5,556 | SL | 10 | 278 | ||||
| HVAC INSTALLATION | 2010-08-16 | 1,500 | SL | 10 | 75 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TR S&P 500 INDEX | 291,489 | 245,809 |
| ISHARES MSCI EAFE INDEX | 233,286 | 168,838 |
| ISHARES RUSSELL 1000 VAL INDEX | 257,929 | 207,195 |
| ISHARES TR RUSSELL 1000 GRWT | ||
| FREDDIE MAC 8375 NON-CUM | 101,635 | 2,516 |
| FANNIE MAE 825 | 100,188 | 2,240 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIDELITY CONTRAFUND INC | 274,353 | 329,013 | |
| MFS INTER INCOME TR | |||
| AMERICAN EUROPACIFIC | 552,737 | 579,055 | |
| SEARS ROEBUCK ACCEPTANCE 7% | 100,000 | 100,500 | |
| T ROWE PRICE GROWTH STOCK FD | 236,233 | 330,335 | |
| VANGUARD LONG TRM INV GR INV | |||
| FEDERATED USG 2-5 INSTL | 278,000 | 283,573 | |
| VANGUARD SHORT-TERM BOND INDEX | |||
| OPPENHEIMER DEVELOPING MKTS CL Y | 292,600 | 341,224 | |
| FIRST AMERN INVT FDS INC REAL EST | 311,034 | 343,810 | |
| MFS VAL FUND CL I | 147,100 | 166,504 | |
| MAINSTAY MAP FND CLA A | 124,000 | 146,368 | |
| MANNING & NAPIER FD INC NEW PROBL | 118,049 | 140,858 | |
| WASATCH FDS INC 1ST INCM EQTY | 140,000 | 159,654 | |
| MANNING & NAPIER FD INC NEW WORLD | 226,000 | 242,536 | |
| AIM GROWTH SER INVSC MD CR INST | 399,350 | 465,710 | |
| WESTPORT FDS WESTPORT FD I | 372,893 | 463,943 | |
| PIMCO FDS PAC INVT MGMT SER TOT RET | 656,721 | 663,826 | |
| SEI DAILY INCOME TR INTR DUR GV A | 660,500 | 659,320 | |
| VANGUARD BD INDEX FD INC LONG TERM | 341,000 | 334,647 | |
| VANGUARD ST FEDERAL ADMIRAL | 107,000 | 105,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 800 | 800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL PROJECTS | 8,712 | 0 | 0 | 8,712 |
| RESTRICTED EXPENSES | 1,474 | 0 | 0 | 1,474 |
| INSURANCE | 22,154 | 0 | 0 | 22,154 |
| ARBORETUM DEVELOPMENT | 27,191 | 0 | 0 | 27,191 |
| OFFICE SUPPLIES | 2,193 | 0 | 0 | 2,193 |
| OTHER FUNDRAISING | 1,527 | 0 | 0 | 1,527 |
| PROSPECTING | 744 | 0 | 0 | 744 |
| TECHNOLOGY | 1,972 | 0 | 0 | 1,972 |
| POSTAGE | 270 | 0 | 0 | 270 |
| OTHER OFFICE ADMIN EXPENSES | 858 | 0 | 0 | 858 |
| MEMBERSHIP PROGRAM | 129 | 0 | 0 | 129 |
| SPECIAL EVENTS | 18,676 | 0 | 0 | 18,676 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAMS AND SPECIAL EVENTS | 25,320 | 0 | 0 |
| CAPITAL GAIN DISTRIBUTIONS | 63,922 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 31,391 | 31,391 | 31,391 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,875 | 0 | 0 | 18,875 |