| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITING SERVICES | 6,610 | 0 | 0 | 6,610 |
| FILING FEE | 150 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIRE PUMP EQUIPMENT | 2008-12-11 | 41,715 | 41,368 | SL | 5.0000 | 347 | |||
| PROPANE TANKS | 2008-12-11 | 16,206 | 16,071 | SL | 5.0000 | 135 | |||
| DINING HALL:TABLES & BENC | 2009-06-01 | 21,624 | 21,264 | SL | 5.0000 | 360 | |||
| BUNK BEDS & MATTRESSES | 2009-06-01 | 26,168 | 25,733 | SL | 5.0000 | 435 | |||
| OFFICE FURN. WALLS, DESKS | 2009-06-01 | 12,772 | 12,558 | SL | 5.0000 | 214 | |||
| WASHERS & DRYERS 4 EACH | 2009-06-01 | 10,650 | 10,473 | SL | 5.0000 | 177 | |||
| AED FOR POOL AREA | 2009-06-01 | 1,554 | 1,529 | SL | 5.0000 | 25 | |||
| GOLF CART | 2009-06-01 | 6,900 | 6,785 | SL | 5.0000 | 115 | |||
| TAILGATE SPREADER | 2009-03-01 | 647 | 636 | SL | 5.0000 | 11 | |||
| BASKETBALL VOLLEYBALL SYS | 2009-06-01 | 25,209 | 24,789 | SL | 5.0000 | 420 | |||
| LAPTOP | 2009-03-01 | 1,459 | 1,435 | SL | 5.0000 | 24 | |||
| FILE CABINET | 2009-03-01 | 1,439 | 1,415 | SL | 5.0000 | 24 | |||
| INFIRMARY FURNITURE | 2009-06-01 | 995 | 979 | SL | 5.0000 | 16 | |||
| PROOFER (KITCHEN) | 2009-06-01 | 2,328 | 2,290 | SL | 5.0000 | 38 | |||
| FLAG POLE | 2009-06-01 | 1,859 | 1,828 | SL | 5.0000 | 31 | |||
| SOUND SYSTEM MIXER RACK | 2010-05-01 | 3,490 | 2,443 | SL | 5.0000 | 698 | |||
| PLOW FOR BACKHOE | 2011-10-01 | 2,052 | 923 | SL | 5.0000 | 410 | |||
| 2001 FREIGHTLINER 72 PASS | 2010-06-01 | 7,000 | 4,900 | SL | 5.0000 | 1,400 | |||
| EXTENDED WARR FOR FORD | 2010-08-01 | 2,889 | 2,023 | SL | 5.0000 | 578 | |||
| STONE LODGE | 2006-01-01 | 124,121 | 55,854 | SL | 20.0000 | 6,206 | |||
| STONE LODGE | 2007-01-01 | 146 | 58 | SL | 20.0000 | 7 | |||
| STONE LODGE | 2009-01-01 | 14,862 | 4,458 | SL | 20.0000 | 743 | |||
| CHESTNUT LODGE | 2006-01-01 | 159,793 | 71,908 | SL | 20.0000 | 7,990 | |||
| CHESTNUT LODGE | 2007-01-01 | 176 | 71 | SL | 20.0000 | 9 | |||
| CEDAR LODGE | 2006-01-01 | 107,009 | 48,153 | SL | 20.0000 | 5,350 | |||
| CEDAR LODGE | 2007-01-01 | 9,108 | 3,642 | SL | 20.0000 | 455 | |||
| MAINTENANCE BLDG 381 | 2006-01-01 | 124,956 | 56,231 | SL | 20.0000 | 6,248 | |||
| MAINTENANCE BLDG 381 | 2007-01-01 | 29,423 | 11,769 | SL | 20.0000 | 1,471 | |||
| 2376 HOUSE | 2006-01-01 | 125,349 | 56,406 | SL | 20.0000 | 6,267 | |||
| 2376 HOUSE | 2007-01-01 | 115,168 | 46,066 | SL | 20.0000 | 5,758 | |||
| 2376 HOUSE | 2008-01-01 | 20,980 | 7,343 | SL | 20.0000 | 1,049 | |||
| 2376 HOUSE | 2009-01-01 | 11,450 | 3,436 | SL | 20.0000 | 573 | |||
| 509 WEAVER MILL | 2007-01-01 | 178,784 | 71,513 | SL | 20.0000 | 8,939 | |||
| 509 WEAVER MILL | 2009-01-01 | 36,108 | 10,832 | SL | 20.0000 | 1,805 | |||
| 509 WEAVER MILL | 2011-01-01 | 16,524 | 3,304 | SL | 20.0000 | 826 | |||
| DINING HALL | 2007-01-01 | 8,495 | 3,399 | SL | 20.0000 | 425 | |||
| DINING HALL | 2008-01-01 | 1,661,208 | 581,422 | SL | 20.0000 | 83,060 | |||
| DINING HALL | 2009-01-01 | 739,676 | 221,903 | SL | 20.0000 | 36,984 | |||
| CABINS | 2007-01-01 | 16,320 | 6,528 | SL | 20.0000 | 816 | |||
| CABINS | 2008-01-01 | 823,290 | 288,153 | SL | 20.0000 | 41,165 | |||
| CABINS | 2009-01-01 | 506,790 | 152,038 | SL | 20.0000 | 25,340 | |||
| UNIT DIRECTOR'S CABIN | 2007-01-01 | 4,772 | 1,910 | SL | 20.0000 | 239 | |||
| STORE | 2007-01-01 | 13,030 | 5,213 | SL | 20.0000 | 652 | |||
| SPORTS PAVILION | 2007-01-01 | 49,602 | 19,841 | SL | 20.0000 | 2,480 | |||
| SPORTS PAVILION | 2008-01-01 | 1,460,928 | 511,324 | SL | 20.0000 | 73,046 | |||
| SPORTS PAVILION | 2009-01-01 | 2,059,433 | 617,831 | SL | 20.0000 | 102,972 | |||
| POOL | 2007-01-01 | 5,209 | 2,083 | SL | 20.0000 | 260 | |||
| POOL | 2008-01-01 | 348,910 | 122,119 | SL | 20.0000 | 17,446 | |||
| POOL | 2009-01-01 | 531,588 | 159,476 | SL | 20.0000 | 26,579 | |||
| POOL LOCKER ROOM | 2007-01-01 | 5,361 | 2,144 | SL | 20.0000 | 268 | |||
| POOL LOCKER ROOM | 2008-01-01 | 46,464 | 16,262 | SL | 20.0000 | 2,323 | |||
| POOL LOCKER ROOM | 2009-01-01 | 8,152 | 2,446 | SL | 20.0000 | 408 | |||
| WATER TREATMENT FACILITY | 2008-01-01 | 46,559 | 16,296 | SL | 20.0000 | 2,328 | |||
| WATER TREATMENT FACILITY | 2009-01-01 | 7,251 | 2,176 | SL | 20.0000 | 363 | |||
| FIRE PUMP HOUSE | 2008-01-01 | 103,577 | 36,252 | SL | 20.0000 | 5,179 | |||
| FIRE PUMP HOUSE | 2009-01-01 | 7,612 | 2,284 | SL | 20.0000 | 381 | |||
| 421 WEAVER MILL HOUSE | 2008-01-01 | 235,083 | 82,279 | SL | 20.0000 | 11,754 | |||
| 421 WEAVER MILL HOUSE | 2009-01-01 | 197,564 | 59,269 | SL | 20.0000 | 9,878 | |||
| 421 WEAVER MILL HOUSE | 2010-01-01 | 461,205 | 115,301 | SL | 20.0000 | 23,060 | |||
| 421 WEAVER MILL HOUSE | 2011-01-01 | 4,130 | 827 | SL | 20.0000 | 207 | |||
| OPEN PAVILION | 2009-01-01 | 15,286 | 4,585 | SL | 20.0000 | 764 | |||
| BUILDING IMPROV. MGMT. | 2007-01-01 | 513,279 | 205,312 | SL | 20.0000 | 25,664 | |||
| BUILDING IMPROV. MGMT. | 2008-01-01 | 822,227 | 287,779 | SL | 20.0000 | 41,111 | |||
| BUILDING IMPROV. MGMT. | 2009-01-01 | 417,163 | 125,149 | SL | 20.0000 | 20,858 | |||
| BUILDING: A&E | 2007-01-01 | 372,620 | 149,048 | SL | 20.0000 | 18,631 | |||
| BUILDING :A&E | 2008-01-01 | 160,255 | 56,090 | SL | 20.0000 | 8,013 | |||
| BUILDING:A&E | 2009-01-01 | 71,153 | 21,347 | SL | 20.0000 | 3,558 | |||
| BUILDING:A&E | 2010-01-01 | 11,241 | 2,810 | SL | 20.0000 | 562 | |||
| 2006 IMPROVEMENTS | 2006-01-01 | 230,198 | 41,436 | SL | 50.0000 | 4,604 | |||
| SITE-WELL | 2007-01-01 | 15,249 | 2,470 | SL | 50.0000 | 305 | |||
| SITE-WELL | 2009-01-01 | 8,494 | 1,020 | SL | 50.0000 | 170 | |||
| SITE-MASTER PLAN | 2007-01-01 | 203,053 | 32,488 | SL | 50.0000 | 4,061 | |||
| SITE-MASTER PLAN | 2008-01-01 | 991,587 | 138,823 | SL | 50.0000 | 19,832 | |||
| SITE-MASTER PLAN | 2009-01-01 | 712,983 | 85,559 | SL | 50.0000 | 14,260 | |||
| SITE-WATER | 2007-01-01 | 8,475 | 1,357 | SL | 50.0000 | 170 | |||
| SITE-WATER | 2008-01-01 | 643,525 | 90,095 | SL | 50.0000 | 12,871 | |||
| SITE-SEWAGE | 2007-01-01 | 24,276 | 3,885 | SL | 50.0000 | 486 | |||
| SITE-SEWAGE | 2008-01-01 | 1,222,518 | 171,152 | SL | 50.0000 | 24,450 | |||
| SITE-SEWAGE | 2009-01-01 | 5,143 | 617 | SL | 50.0000 | 103 | |||
| SITE-ELECTRIC & PHONE | 2007-01-01 | 3,343 | 535 | SL | 50.0000 | 67 | |||
| SITE-ELECTRIC & PHONE | 2008-01-01 | 1,853,883 | 259,544 | SL | 50.0000 | 37,078 | |||
| SITE-ELECTRIC & PHONE | 2009-01-01 | 440,750 | 52,890 | SL | 50.0000 | 8,815 | |||
| SITE-GRADING/ROADS | 2007-01-01 | 4,746 | 759 | SL | 50.0000 | 95 | |||
| SITE-GRADING/ROADS | 2008-01-01 | 1,004,695 | 140,657 | SL | 50.0000 | 20,094 | |||
| SITE-GRADING/ROADS | 2009-01-01 | 79,038 | 9,485 | SL | 50.0000 | 1,581 | |||
| SITE-E&S | 2007-01-01 | 16,007 | 2,561 | SL | 50.0000 | 320 | |||
| SITE-E&S | 2008-01-01 | 172,794 | 24,191 | SL | 50.0000 | 3,456 | |||
| POND & BRIDGE #1 | 2007-01-01 | 377,417 | 60,386 | SL | 50.0000 | 7,548 | |||
| POND & BRIDGE #1 | 2008-01-01 | 108,484 | 15,188 | SL | 50.0000 | 2,170 | |||
| POND & BRIDGE #1 | 2009-01-01 | 506 | 60 | SL | 50.0000 | 10 | |||
| BRIDGE #2 | 2007-01-01 | 2,247 | 360 | SL | 50.0000 | 45 | |||
| BRIDGE #2 | 2008-01-01 | 25,087 | 3,513 | SL | 50.0000 | 502 | |||
| BRIDGE #2 | 2009-01-01 | 192,412 | 23,089 | SL | 50.0000 | 3,848 | |||
| LANDSCAPING | 2007-01-01 | 3,530 | 566 | SL | 50.0000 | 71 | |||
| LANDSCAPING | 2008-01-01 | 2,072 | 289 | SL | 50.0000 | 41 | |||
| LANDSCAPING | 2009-01-01 | 42,719 | 5,126 | SL | 50.0000 | 854 | |||
| ENTRY ROAD RELOCATION | 2007-01-01 | 146 | 23 | SL | 50.0000 | 3 | |||
| FIRE PROTECTION | 2007-01-01 | 2,210 | 353 | SL | 50.0000 | 44 | |||
| SITE-DEMOLITION | 2007-01-01 | 31,104 | 4,976 | SL | 50.0000 | 622 | |||
| SITE-DEMOLITION | 2008-01-01 | 99,471 | 13,925 | SL | 50.0000 | 1,989 | |||
| LAND IMPROVEMENT MGMT. | 2007-01-01 | 518,685 | 82,990 | SL | 50.0000 | 10,374 | |||
| LAND IMPROVEMENT MGMT. | 2008-01-01 | 296,166 | 41,463 | SL | 50.0000 | 5,923 | |||
| LAND IMPROVEMENT MGMT. | 2009-01-01 | 178,784 | 21,455 | SL | 50.0000 | 3,576 | |||
| WASHER & DRYER | 2013-12-16 | 2,960 | 423 | SL | 7.0000 | 423 | |||
| BRUSH HOG MOWER | 2013-10-10 | 100 | 18 | SL | 7.0000 | 14 | |||
| SPORTS EQUIPMENT | 2013-05-21 | 3,297 | 746 | SL | 7.0000 | 471 | |||
| WATER TREATMENT EQUIP | 2013-07-20 | 627 | 127 | SL | 7.0000 | 90 | |||
| PROPANE TANK | 2013-02-12 | 100 | 27 | SL | 7.0000 | 14 | |||
| ROAD/GRADING | 2013-05-31 | 23,565 | 1,865 | SL | 20.0000 | 1,178 | |||
| TRACK | 2013-06-19 | 72,503 | 5,438 | SL | 20.0000 | 3,625 | |||
| ROPE COURSE | 2013-07-17 | 1,625 | 115 | SL | 20.0000 | 81 | |||
| WATER LINES | 2013-04-18 | 1,172 | 98 | SL | 20.0000 | 59 | |||
| APPLIANCE - GOOD HOUSE | 2014-01-27 | 1,201 | 110 | SL | 10.0000 | 120 | |||
| SPORTS EQUIPMENT | 2014-07-17 | 629 | 37 | SL | 7.0000 | 90 | |||
| ROAD PAVING | 2014-05-19 | 8,071 | 314 | SL | 15.0000 | 538 | |||
| ARENA SOCCER FIELD | 2014-07-30 | 140,719 | 2,932 | SL | 20.0000 | 7,036 | |||
| FOOTBALL FIELD | 2014-08-08 | 85,497 | 1,781 | SL | 20.0000 | 4,275 | |||
| IMPROV - 509 WEAVER MILL | 2014-06-13 | 5,531 | 161 | SL | 20.0000 | 277 | |||
| VAN | 2014-06-13 | 9,100 | 1,062 | SL | 5.0000 | 1,820 | |||
| RESIDENCES - CITIKIDZ | 2015-12-14 | 2,898 | SL | 7.0000 | 35 | ||||
| EQUIPMENT & TOOLS | 2015-10-22 | 1,593 | SL | 7.0000 | 38 | ||||
| 2009 CABIN IMPROVEMENTS | 2015-07-13 | 46,985 | SL | 20.0000 | 1,175 | ||||
| TELEPHONE SYSTEM | 2015-10-06 | 4,050 | SL | 7.0000 | 145 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK LIQUIDITY FUNDS | FMV | 63,610 | 63,610 |
| ISHARES TIP BOND | FMV | 43,872 | 43,872 |
| PIMCO 0-5 YEAR HIGH YIELD | FMV | ||
| VANGUARD TOTAL BOND MARKET | FMV | 256,009 | 256,009 |
| FIDELITY ADVISOR FLOATING HIGH INCOME | FMV | ||
| TEMPLETON GLOBAL BOND FUND | FMV | 35,988 | 35,988 |
| ISHARES MSCI EMERGING MARKETS | FMV | 12,876 | 12,876 |
| ISHARES MSCI EAFE | FMV | 68,585 | 68,585 |
| ISHARES RUSSELL 1000 | FMV | 177,897 | 177,897 |
| ISHARES CORE S&P SMALL CAP | FMV | 15,636 | 15,636 |
| SPDR S&P 500 ETF TRUST | FMV | 88,072 | 88,072 |
| SPDR MIDCAP TRUST SERIES 1 | FMV | 36,074 | 36,074 |
| UBS E-TRACS ALERIAN MLP | FMV | ||
| VANGUARD REIT | FMV | 17,780 | 17,780 |
| FEDERATED STRATEGIC VALUE | FMV | 27,402 | 27,402 |
| AQR MANAGED FUTURES STRATEGY | FMV | 2,809 | 2,809 |
| DRIEHAUS ACTIVE INCOME FUND | FMV | 9,449 | 9,449 |
| EATON VANCE GLOBAL MACRO | FMV | 4,179 | 4,179 |
| BLACKROCK STRATEGIC INCOME | FMV | 53,620 | 53,620 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | FMV | 21,163 | 21,163 |
| MAINSTAY EPOCH GLOBAL EQUITY | FMV | 34,381 | 34,381 |
| T ROWE PRICE REAL ESTATE FUND | FMV | 5,098 | 5,098 |
| POWERSHARES DB AGRICULTURE | FMV | ||
| DIAMOND HILL LONG-SHORT FUND | FMV | 26,212 | 26,212 |
| GOLDMANS SACHS ABSOULUTE RETURN TRACKER | FMV | 9,990 | 9,990 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 24,591 | 17,385 | 7,206 | 7,206 |
| Furniture and Fixtures | 282,292 | 266,697 | 15,595 | 15,595 |
| Buildings | 12,861,905 | 4,974,020 | 7,887,885 | 7,887,885 |
| Improvements | 9,854,947 | 1,553,060 | 8,301,887 | 8,301,887 |
| Land | 1,306,872 | 1,306,872 | 1,306,872 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 5,752 | 5,752 | ||
| CAMPER AWARDS | 2,321 | 2,321 | ||
| CONTRACTED SERVICES | 6,000 | 6,000 | ||
| FOOD COSTS | 55,999 | 55,999 | 35 | |
| INSURANCE | 37,626 | 38,034 | ||
| MAINTENANCE & REPAIRS | 22,940 | 29,111 | ||
| OFFICE EXPENSE | 3,503 | 3,503 | ||
| REPAIRS - INSURANCE PROCEEDS | 45,305 | |||
| STAFF DEVELOPMENT & RECRUITMENT | 1,374 | 1,374 | ||
| SUPPLIES - CAMP PROGRAMS | 10,285 | 10,284 | 168 | |
| SUPPLIES - KITCHEN | 318 | 318 | ||
| VEHICLE EXPENSE | 3,458 | 5,487 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FACILITIES RENTALS | 36,268 | 36,268 | |
| INSURANCE PROCEEDS | 45,305 | 45,305 | |
| PROGRAM FEES | 48,435 | 48,435 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PNC (HAWTHORN) ADVISORY FEES | 6,754 | 6,754 | 6,754 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAMP STORE | 2,435 | 1,249 | 1,186 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,259 | 1,259 |