| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITING SERVICES | 8,845 | 0 | 0 | 8,845 |
| FILING FEE | 250 | 0 | 0 | 250 |
| LEGAL FEES | 0 | 0 | 150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DINING HALL:TABLES & BENC | 2009-06-01 | 21,624 | 19,462 | SL | 5.0000 | 1,802 | |||
| BUNK BEDS & MATTRESSES | 2009-06-01 | 26,168 | 23,552 | SL | 5.0000 | 2,181 | |||
| OFFICE FURN. WALLS, DESKS | 2009-06-01 | 12,772 | 11,494 | SL | 5.0000 | 1,064 | |||
| WASHERS & DRYERS 4 EACH | 2009-06-01 | 10,650 | 9,585 | SL | 5.0000 | 888 | |||
| INTERNET EQUIPMENT | 2009-07-01 | 6,631 | 5,968 | SL | 5.0000 | 663 | |||
| AED FOR POOL AREA | 2009-06-01 | 1,554 | 1,399 | SL | 5.0000 | 130 | |||
| FLOOR SCRUBBER | 2009-07-01 | 2,586 | 2,327 | SL | 5.0000 | 259 | |||
| YAMAH MOTIF XS8 SNYTHESIZ | 2009-07-01 | 3,600 | 3,240 | SL | 5.0000 | 360 | |||
| MUSICAL INSTRUMENTS | 2009-07-01 | 3,920 | 3,528 | SL | 5.0000 | 392 | |||
| GOLF CART | 2009-06-01 | 6,900 | 6,210 | SL | 5.0000 | 575 | |||
| TAILGATE SPREADER | 2009-03-01 | 647 | 614 | SL | 5.0000 | 22 | |||
| PHONE SYSTEM | 2009-04-01 | 8,586 | 8,157 | SL | 5.0000 | 429 | |||
| BASKETBALL VOLLEYBALL SYS | 2009-06-01 | 25,209 | 22,688 | SL | 5.0000 | 2,101 | |||
| APPLE COM & SOFTWARE | 2009-07-01 | 2,514 | 2,263 | SL | 5.0000 | 251 | |||
| LAPTOP | 2009-03-01 | 1,459 | 1,386 | SL | 5.0000 | 49 | |||
| FILE CABINET | 2009-03-01 | 1,439 | 1,367 | SL | 5.0000 | 48 | |||
| FIRE PUMP EQUIPMENT | 2009-07-01 | 20,939 | 18,845 | SL | 5.0000 | 2,094 | |||
| WATER TREATMENT EQUIP | 2009-07-01 | 7,499 | 6,749 | SL | 5.0000 | 750 | |||
| INFIRMARY FURNITURE | 2009-06-01 | 995 | 896 | SL | 5.0000 | 83 | |||
| PROOFER (KITCHEN) | 2009-06-01 | 2,328 | 2,096 | SL | 5.0000 | 194 | |||
| POOL FURNITURE LIFEGUARD | 2009-07-01 | 2,750 | 2,475 | SL | 5.0000 | 275 | |||
| PICNIC TABLES | 2009-07-01 | 6,106 | 5,495 | SL | 5.0000 | 611 | |||
| FLAG POLE | 2009-06-01 | 1,859 | 1,673 | SL | 5.0000 | 155 | |||
| SOUND SYSTEM MIXER RACK | 2010-05-01 | 3,490 | 1,745 | SL | 5.0000 | 698 | |||
| PLOW FOR BACKHOE | 2011-10-01 | 2,052 | 513 | SL | 5.0000 | 410 | |||
| 2001 FREIGHTLINER 72 PASS | 2010-06-01 | 7,000 | 3,500 | SL | 5.0000 | 1,400 | |||
| EXTENDED WARR FOR FORD | 2010-08-01 | 2,889 | 1,445 | SL | 5.0000 | 578 | |||
| STONE LODGE | 2006-01-01 | 124,121 | 49,648 | SL | 20.0000 | 6,206 | |||
| STONE LODGE | 2007-01-01 | 146 | 51 | SL | 20.0000 | 7 | |||
| STONE LODGE | 2009-01-01 | 14,862 | 3,715 | SL | 20.0000 | 743 | |||
| CHESTNUT LODGE | 2006-01-01 | 159,793 | 63,918 | SL | 20.0000 | 7,990 | |||
| CHESTNUT LODGE | 2007-01-01 | 176 | 62 | SL | 20.0000 | 9 | |||
| CEDAR LODGE | 2006-01-01 | 107,009 | 42,803 | SL | 20.0000 | 5,350 | |||
| CEDAR LODGE | 2007-01-01 | 9,108 | 3,187 | SL | 20.0000 | 455 | |||
| MAINTENANCE BLDG 381 | 2006-01-01 | 124,956 | 49,983 | SL | 20.0000 | 6,248 | |||
| MAINTENANCE BLDG 381 | 2007-01-01 | 29,423 | 10,298 | SL | 20.0000 | 1,471 | |||
| 2376 HOUSE | 2006-01-01 | 125,349 | 50,139 | SL | 20.0000 | 6,267 | |||
| 2376 HOUSE | 2007-01-01 | 115,168 | 40,308 | SL | 20.0000 | 5,758 | |||
| 2376 HOUSE | 2008-01-01 | 20,980 | 6,294 | SL | 20.0000 | 1,049 | |||
| 2376 HOUSE | 2009-01-01 | 11,450 | 2,863 | SL | 20.0000 | 573 | |||
| 509 WEAVER MILL | 2007-01-01 | 178,784 | 62,574 | SL | 20.0000 | 8,939 | |||
| 509 WEAVER MILL | 2009-01-01 | 36,108 | 9,027 | SL | 20.0000 | 1,805 | |||
| 509 WEAVER MILL | 2011-01-01 | 16,524 | 2,478 | SL | 20.0000 | 826 | |||
| DINING HALL | 2007-01-01 | 8,495 | 2,974 | SL | 20.0000 | 425 | |||
| DINING HALL | 2008-01-01 | 1,661,208 | 498,362 | SL | 20.0000 | 83,060 | |||
| DINING HALL | 2009-01-01 | 739,676 | 184,919 | SL | 20.0000 | 36,984 | |||
| CABINS | 2007-01-01 | 16,320 | 5,712 | SL | 20.0000 | 816 | |||
| CABINS | 2008-01-01 | 823,290 | 246,988 | SL | 20.0000 | 41,165 | |||
| CABINS | 2009-01-01 | 506,790 | 126,698 | SL | 20.0000 | 25,340 | |||
| UNIT DIRECTOR'S CABIN | 2007-01-01 | 4,772 | 1,671 | SL | 20.0000 | 239 | |||
| STORE | 2007-01-01 | 13,030 | 4,561 | SL | 20.0000 | 652 | |||
| SPORTS PAVILION | 2007-01-01 | 49,602 | 17,361 | SL | 20.0000 | 2,480 | |||
| SPORTS PAVILION | 2008-01-01 | 1,460,928 | 438,278 | SL | 20.0000 | 73,046 | |||
| SPORTS PAVILION | 2009-01-01 | 2,059,433 | 514,859 | SL | 20.0000 | 102,972 | |||
| POOL | 2007-01-01 | 5,209 | 1,823 | SL | 20.0000 | 260 | |||
| POOL | 2008-01-01 | 348,910 | 104,673 | SL | 20.0000 | 17,446 | |||
| POOL | 2009-01-01 | 531,588 | 132,897 | SL | 20.0000 | 26,579 | |||
| POOL LOCKER ROOM | 2007-01-01 | 5,361 | 1,876 | SL | 20.0000 | 268 | |||
| POOL LOCKER ROOM | 2008-01-01 | 46,464 | 13,939 | SL | 20.0000 | 2,323 | |||
| POOL LOCKER ROOM | 2009-01-01 | 8,152 | 2,038 | SL | 20.0000 | 408 | |||
| WATER TREATMENT FACILITY | 2008-01-01 | 46,559 | 13,968 | SL | 20.0000 | 2,328 | |||
| WATER TREATMENT FACILITY | 2009-01-01 | 7,251 | 1,813 | SL | 20.0000 | 363 | |||
| FIRE PUMP HOUSE | 2008-01-01 | 103,577 | 31,073 | SL | 20.0000 | 5,179 | |||
| FIRE PUMP HOUSE | 2009-01-01 | 7,612 | 1,903 | SL | 20.0000 | 381 | |||
| 421 WEAVER MILL HOUSE | 2008-01-01 | 235,083 | 70,525 | SL | 20.0000 | 11,754 | |||
| 421 WEAVER MILL HOUSE | 2009-01-01 | 197,564 | 49,391 | SL | 20.0000 | 9,878 | |||
| 421 WEAVER MILL HOUSE | 2010-01-01 | 461,205 | 92,241 | SL | 20.0000 | 23,060 | |||
| 421 WEAVER MILL HOUSE | 2011-01-01 | 4,130 | 620 | SL | 20.0000 | 207 | |||
| OPEN PAVILION | 2009-01-01 | 15,286 | 3,821 | SL | 20.0000 | 764 | |||
| BUILDING IMPROV. MGMT. | 2007-01-01 | 513,279 | 179,648 | SL | 20.0000 | 25,664 | |||
| BUILDING IMPROV. MGMT. | 2008-01-01 | 822,227 | 246,668 | SL | 20.0000 | 41,111 | |||
| BUILDING IMPROV. MGMT. | 2009-01-01 | 417,163 | 104,291 | SL | 20.0000 | 20,858 | |||
| BUILDING: A&E | 2007-01-01 | 372,620 | 130,417 | SL | 20.0000 | 18,631 | |||
| BUILDING :A&E | 2008-01-01 | 160,255 | 48,077 | SL | 20.0000 | 8,013 | |||
| BUILDING:A&E | 2009-01-01 | 71,153 | 17,789 | SL | 20.0000 | 3,558 | |||
| BUILDING:A&E | 2010-01-01 | 11,241 | 2,248 | SL | 20.0000 | 562 | |||
| 2006 IMPROVEMENTS | 2006-01-01 | 230,198 | 36,832 | SL | 50.0000 | 4,604 | |||
| SITE-WELL | 2007-01-01 | 15,249 | 2,165 | SL | 50.0000 | 305 | |||
| SITE-WELL | 2009-01-01 | 8,494 | 850 | SL | 50.0000 | 170 | |||
| SITE-MASTER PLAN | 2007-01-01 | 203,053 | 28,427 | SL | 50.0000 | 4,061 | |||
| SITE-MASTER PLAN | 2008-01-01 | 991,587 | 118,991 | SL | 50.0000 | 19,832 | |||
| SITE-MASTER PLAN | 2009-01-01 | 712,983 | 71,299 | SL | 50.0000 | 14,260 | |||
| SITE-WATER | 2007-01-01 | 8,475 | 1,187 | SL | 50.0000 | 170 | |||
| SITE-WATER | 2008-01-01 | 643,525 | 77,224 | SL | 50.0000 | 12,871 | |||
| SITE-SEWAGE | 2007-01-01 | 24,276 | 3,399 | SL | 50.0000 | 486 | |||
| SITE-SEWAGE | 2008-01-01 | 1,222,518 | 146,702 | SL | 50.0000 | 24,450 | |||
| SITE-SEWAGE | 2009-01-01 | 5,143 | 514 | SL | 50.0000 | 103 | |||
| SITE-ELECTRIC & PHONE | 2007-01-01 | 3,343 | 468 | SL | 50.0000 | 67 | |||
| SITE-ELECTRIC & PHONE | 2008-01-01 | 1,853,883 | 222,466 | SL | 50.0000 | 37,078 | |||
| SITE-ELECTRIC & PHONE | 2009-01-01 | 440,750 | 44,075 | SL | 50.0000 | 8,815 | |||
| SITE-GRADING/ROADS | 2007-01-01 | 4,746 | 664 | SL | 50.0000 | 95 | |||
| SITE-GRADING/ROADS | 2008-01-01 | 1,004,695 | 120,563 | SL | 50.0000 | 20,094 | |||
| SITE-GRADING/ROADS | 2009-01-01 | 79,038 | 7,904 | SL | 50.0000 | 1,581 | |||
| SITE-E&S | 2007-01-01 | 16,007 | 2,241 | SL | 50.0000 | 320 | |||
| SITE-E&S | 2008-01-01 | 172,794 | 20,735 | SL | 50.0000 | 3,456 | |||
| POND & BRIDGE #1 | 2007-01-01 | 377,417 | 52,838 | SL | 50.0000 | 7,548 | |||
| POND & BRIDGE #1 | 2008-01-01 | 108,484 | 13,018 | SL | 50.0000 | 2,170 | |||
| POND & BRIDGE #1 | 2009-01-01 | 506 | 50 | SL | 50.0000 | 10 | |||
| BRIDGE #2 | 2007-01-01 | 2,247 | 315 | SL | 50.0000 | 45 | |||
| BRIDGE #2 | 2008-01-01 | 25,087 | 3,011 | SL | 50.0000 | 502 | |||
| BRIDGE #2 | 2009-01-01 | 192,412 | 19,241 | SL | 50.0000 | 3,848 | |||
| LANDSCAPING | 2007-01-01 | 3,530 | 495 | SL | 50.0000 | 71 | |||
| LANDSCAPING | 2008-01-01 | 2,072 | 248 | SL | 50.0000 | 41 | |||
| LANDSCAPING | 2009-01-01 | 42,719 | 4,272 | SL | 50.0000 | 854 | |||
| ENTRY ROAD RELOCATION | 2007-01-01 | 146 | 20 | SL | 50.0000 | 3 | |||
| FIRE PROTECTION | 2007-01-01 | 2,210 | 309 | SL | 50.0000 | 44 | |||
| SITE-DEMOLITION | 2007-01-01 | 31,104 | 4,354 | SL | 50.0000 | 622 | |||
| SITE-DEMOLITION | 2008-01-01 | 99,471 | 11,936 | SL | 50.0000 | 1,989 | |||
| LAND IMPROVEMENT MGMT. | 2007-01-01 | 518,685 | 72,616 | SL | 50.0000 | 10,374 | |||
| LAND IMPROVEMENT MGMT. | 2008-01-01 | 296,166 | 35,540 | SL | 50.0000 | 5,923 | |||
| LAND IMPROVEMENT MGMT. | 2009-01-01 | 178,784 | 17,879 | SL | 50.0000 | 3,576 | |||
| WASHER & DRYER | 2013-12-16 | 2,960 | SL | 7.0000 | 423 | ||||
| BRUSH HOG MOWER | 2013-10-10 | 100 | 4 | SL | 7.0000 | 14 | |||
| SPORTS EQUIPMENT | 2013-05-21 | 3,297 | 275 | SL | 7.0000 | 471 | |||
| WATER TREATMENT EQUIP | 2013-07-20 | 627 | 37 | SL | 7.0000 | 90 | |||
| PROPANE TANK | 2013-02-12 | 100 | 13 | SL | 7.0000 | 14 | |||
| ROAD/GRADING | 2013-05-31 | 23,565 | 687 | SL | 20.0000 | 1,178 | |||
| TRACK | 2013-06-19 | 72,503 | 1,813 | SL | 20.0000 | 3,625 | |||
| ROPE COURSE | 2013-07-17 | 1,625 | 34 | SL | 20.0000 | 81 | |||
| WATER LINES | 2013-04-18 | 1,172 | 39 | SL | 20.0000 | 59 | |||
| APPLIANCE - GOOD HOUSE | 2014-01-27 | 1,201 | SL | 10.0000 | 110 | ||||
| SPORTS EQUIPMENT | 2014-07-17 | 629 | SL | 7.0000 | 37 | ||||
| ROAD PAVING | 2014-05-19 | 8,071 | SL | 15.0000 | 314 | ||||
| ARENA SOCCER FIELD | 2014-07-30 | 140,719 | SL | 20.0000 | 2,932 | ||||
| FOOTBALL FIELD | 2014-08-08 | 85,497 | SL | 20.0000 | 1,781 | ||||
| IMPROV - 509 WEAVER MILL | 2014-06-13 | 5,531 | SL | 20.0000 | 161 | ||||
| VAN | 2014-06-13 | 9,100 | SL | 5.0000 | 1,062 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK LIQUIDITY FUNDS | FMV | 21,971 | 21,971 |
| ISHARES TIP BOND | FMV | 44,804 | 44,804 |
| PIMCO 0-5 YEAR HIGH YIELD | FMV | 10,083 | 10,083 |
| VANGUARD TOTAL BOND MARKET | FMV | 300,651 | 300,651 |
| FIDELITY ADVISOR FLOATING HIGH INCOME | FMV | 50,557 | 50,557 |
| PIMCO FDS - TOTAL RETURN BOND FUND | FMV | ||
| PIMCO UNCONSTRAINED BOND FUND | FMV | ||
| TCW EMERGING MARKETS INCOME FUND | FMV | ||
| TEMPLETON GLOBAL BOND FUND | FMV | 55,533 | 55,533 |
| VANGUARD FIXED INCOME SECURITIES | FMV | ||
| ISHARES MSCI EMERGING MARKETS | FMV | 15,716 | 15,716 |
| ISHARES MSCI EAFE | FMV | 69,966 | 69,966 |
| ISHARES RUSSELL 1000 | FMV | 240,723 | 240,723 |
| ISHARES CORE S&P SMALL CAP | FMV | 18,250 | 18,250 |
| ISHARES GLOBAL | FMV | ||
| SPDR S&P 500 ETF TRUST | FMV | 102,770 | 102,770 |
| SPDR MIDCAP TRUST SERIES 1 | FMV | 40,387 | 40,387 |
| UBS E-TRACS ALERIAN MLP | FMV | 21,315 | 21,315 |
| VANGUARD REIT | FMV | 20,250 | 20,250 |
| FEDERATED STRATEGIC VALUE | FMV | 62,082 | 62,082 |
| IPATH DOW JONES - UBS COMMODITY | FMV | ||
| AQR MANAGED FUTURES STRATEGY | FMV | 9,532 | 9,532 |
| DRIEHAUS ACTIVE INCOME FUND | FMV | ||
| EATON VANCE GLOBAL MACRO | FMV | 6,980 | 6,980 |
| BLACKROCK STRATEGIC INCOME | FMV | 52,309 | 52,309 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | FMV | 22,109 | 22,109 |
| MAINSTAY EPOCH GLOBAL EQUITY | FMV | 12,488 | 12,488 |
| T ROWE PRICE REAL ESTATE FUND | FMV | 8,645 | 8,645 |
| POWERSHARES DB AGRICULTURE | FMV | 1,120 | 1,120 |
| DIAMOND HILL LONG-SHORT FUND | FMV | 32,240 | 32,240 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 24,591 | 13,587 | 11,004 | 11,004 |
| Furniture and Fixtures | 273,751 | 261,777 | 11,974 | 11,974 |
| Buildings | 12,814,920 | 4,332,098 | 8,482,822 | 8,482,820 |
| Improvements | 9,854,947 | 1,345,830 | 8,509,117 | 8,509,120 |
| Land | 1,306,872 | 1,306,872 | 1,306,871 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Contribution Receivable - SB2W | 41,945 | 41,945 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 6,658 | 6,658 | ||
| CAMPER AWARDS | 1,721 | 1,721 | ||
| FOOD COSTS | 53,776 | 53,628 | 148 | |
| INSURANCE | 33,392 | 33,273 | ||
| MAINTENANCE & REPAIRS | 26,495 | 29,651 | ||
| OFFICE EXPENSE | 3,477 | 3,722 | ||
| REGISTRATION FEE | 600 | 600 | ||
| STAFF DEVELOPMENT & RECRUITMENT | 840 | 840 | ||
| SUPPLIES - CAMP PROGRAMS | 11,693 | 11,693 | ||
| SUPPLIES - KITCHEN | 359 | 359 | ||
| VEHICLE EXPENSE | 10,072 | 8,558 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FACILITIES RENTALS | 36,184 | 36,184 | |
| PROGRAM FEES | 52,635 | 52,635 |
| Description | Amount |
|---|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PNC (HAWTHORN) ADVISORY FEES | 6,613 | 6,613 | 6,613 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAMP STORE | 12,053 | 8,679 | 3,374 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 489 | 489 |