| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITING FEE | 7,788 | 0 | 0 | 7,788 |
| PAYROLL PREPARATION FEES | 284 | 0 | 0 | 284 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STONE LODGE | 2006-01-01 | 124,121 | 74,472 | SL | 20.0000 | 6,206 | |||
| STONE LODGE | 2007-01-01 | 146 | 79 | SL | 20.0000 | 7 | |||
| STONE LODGE | 2009-01-01 | 14,862 | 6,687 | SL | 20.0000 | 743 | |||
| CHESTNUT LODGE | 2006-01-01 | 159,793 | 95,878 | SL | 20.0000 | 7,990 | |||
| CHESTNUT LODGE | 2007-01-01 | 176 | 98 | SL | 20.0000 | 9 | |||
| CEDAR LODGE | 2006-01-01 | 107,009 | 64,203 | SL | 20.0000 | 5,350 | |||
| CEDAR LODGE | 2007-01-01 | 9,108 | 5,007 | SL | 20.0000 | 455 | |||
| MAINTENANCE BLDG 381 | 2006-01-01 | 124,956 | 74,975 | SL | 20.0000 | 6,248 | |||
| MAINTENANCE BLDG 381 | 2007-01-01 | 29,423 | 16,182 | SL | 20.0000 | 1,471 | |||
| 2376 HOUSE | 2006-01-01 | 125,349 | 75,207 | SL | 20.0000 | 6,267 | |||
| 2376 HOUSE | 2007-01-01 | 115,168 | 63,340 | SL | 20.0000 | 5,758 | |||
| 2376 HOUSE | 2008-01-01 | 20,980 | 10,490 | SL | 20.0000 | 1,049 | |||
| 2376 HOUSE | 2009-01-01 | 11,450 | 5,155 | SL | 20.0000 | 573 | |||
| 509 WEAVER MILL | 2007-01-01 | 178,784 | 98,330 | SL | 20.0000 | 8,939 | |||
| 509 WEAVER MILL | 2009-01-01 | 36,108 | 16,247 | SL | 20.0000 | 1,805 | |||
| 509 WEAVER MILL | 2011-01-01 | 16,524 | 5,782 | SL | 20.0000 | 826 | |||
| DINING HALL | 2007-01-01 | 8,495 | 4,674 | SL | 20.0000 | 425 | |||
| DINING HALL | 2008-01-01 | 1,661,208 | 830,602 | SL | 20.0000 | 83,060 | |||
| DINING HALL | 2009-01-01 | 739,676 | 332,855 | SL | 20.0000 | 36,984 | |||
| CABINS | 2007-01-01 | 16,320 | 8,976 | SL | 20.0000 | 816 | |||
| CABINS | 2008-01-01 | 823,290 | 411,648 | SL | 20.0000 | 41,165 | |||
| CABINS | 2009-01-01 | 506,790 | 228,058 | SL | 20.0000 | 25,340 | |||
| UNIT DIRECTOR'S CABIN | 2007-01-01 | 4,772 | 2,627 | SL | 20.0000 | 239 | |||
| STORE | 2007-01-01 | 13,030 | 7,169 | SL | 20.0000 | 652 | |||
| SPORTS PAVILION | 2007-01-01 | 49,602 | 27,281 | SL | 20.0000 | 2,480 | |||
| SPORTS PAVILION | 2008-01-01 | 1,460,928 | 730,462 | SL | 20.0000 | 73,046 | |||
| SPORTS PAVILION | 2009-01-01 | 2,059,433 | 926,747 | SL | 20.0000 | 102,972 | |||
| POOL | 2007-01-01 | 5,209 | 2,863 | SL | 20.0000 | 260 | |||
| POOL | 2008-01-01 | 348,910 | 174,457 | SL | 20.0000 | 17,446 | |||
| POOL | 2009-01-01 | 531,588 | 239,213 | SL | 20.0000 | 26,579 | |||
| POOL LOCKER ROOM | 2007-01-01 | 5,361 | 2,948 | SL | 20.0000 | 268 | |||
| POOL LOCKER ROOM | 2008-01-01 | 46,464 | 23,231 | SL | 20.0000 | 2,323 | |||
| POOL LOCKER ROOM | 2009-01-01 | 8,152 | 3,670 | SL | 20.0000 | 408 | |||
| WATER TREATMENT FACILITY | 2008-01-01 | 46,559 | 23,280 | SL | 20.0000 | 2,328 | |||
| WATER TREATMENT FACILITY | 2009-01-01 | 7,251 | 3,265 | SL | 20.0000 | 363 | |||
| FIRE PUMP HOUSE | 2008-01-01 | 103,577 | 51,789 | SL | 20.0000 | 5,179 | |||
| FIRE PUMP HOUSE | 2009-01-01 | 7,612 | 3,427 | SL | 20.0000 | 381 | |||
| 421 WEAVER MILL HOUSE | 2008-01-01 | 235,083 | 117,541 | SL | 20.0000 | 11,754 | |||
| 421 WEAVER MILL HOUSE | 2009-01-01 | 197,564 | 88,903 | SL | 20.0000 | 9,878 | |||
| 421 WEAVER MILL HOUSE | 2010-01-01 | 461,205 | 184,481 | SL | 20.0000 | 23,060 | |||
| 421 WEAVER MILL HOUSE | 2011-01-01 | 4,130 | 1,448 | SL | 20.0000 | 207 | |||
| OPEN PAVILION | 2009-01-01 | 15,286 | 6,877 | SL | 20.0000 | 764 | |||
| BUILDING IMPROV. MGMT. | 2007-01-01 | 513,279 | 282,304 | SL | 20.0000 | 25,664 | |||
| BUILDING IMPROV. MGMT. | 2008-01-01 | 822,227 | 411,112 | SL | 20.0000 | 41,111 | |||
| BUILDING IMPROV. MGMT. | 2009-01-01 | 417,163 | 187,723 | SL | 20.0000 | 20,858 | |||
| BUILDING: A&E | 2007-01-01 | 372,620 | 204,941 | SL | 20.0000 | 18,631 | |||
| BUILDING :A&E | 2008-01-01 | 160,255 | 80,129 | SL | 20.0000 | 8,013 | |||
| BUILDING:A&E | 2009-01-01 | 71,153 | 32,021 | SL | 20.0000 | 3,558 | |||
| BUILDING:A&E | 2010-01-01 | 11,241 | 4,496 | SL | 20.0000 | 562 | |||
| 2006 IMPROVEMENTS | 2006-01-01 | 230,198 | 55,248 | SL | 50.0000 | 4,604 | |||
| SITE-WELL | 2007-01-01 | 15,249 | 3,385 | SL | 50.0000 | 305 | |||
| SITE-WELL | 2009-01-01 | 8,494 | 1,530 | SL | 50.0000 | 170 | |||
| SITE-MASTER PLAN | 2007-01-01 | 203,053 | 44,671 | SL | 50.0000 | 4,061 | |||
| SITE-MASTER PLAN | 2008-01-01 | 991,587 | 198,319 | SL | 50.0000 | 19,832 | |||
| SITE-MASTER PLAN | 2009-01-01 | 712,983 | 128,339 | SL | 50.0000 | 14,260 | |||
| SITE-WATER | 2007-01-01 | 8,475 | 1,867 | SL | 50.0000 | 170 | |||
| SITE-WATER | 2008-01-01 | 643,525 | 128,708 | SL | 50.0000 | 12,871 | |||
| SITE-SEWAGE | 2007-01-01 | 24,276 | 5,343 | SL | 50.0000 | 486 | |||
| SITE-SEWAGE | 2008-01-01 | 1,222,518 | 244,502 | SL | 50.0000 | 24,450 | |||
| SITE-SEWAGE | 2009-01-01 | 5,143 | 926 | SL | 50.0000 | 103 | |||
| SITE-ELECTRIC & PHONE | 2007-01-01 | 3,343 | 736 | SL | 50.0000 | 67 | |||
| SITE-ELECTRIC & PHONE | 2008-01-01 | 1,853,883 | 370,778 | SL | 50.0000 | 37,078 | |||
| SITE-ELECTRIC & PHONE | 2009-01-01 | 440,750 | 79,335 | SL | 50.0000 | 8,815 | |||
| SITE-GRADING/ROADS | 2007-01-01 | 4,746 | 1,044 | SL | 50.0000 | 95 | |||
| SITE-GRADING/ROADS | 2008-01-01 | 1,004,695 | 200,939 | SL | 50.0000 | 20,094 | |||
| SITE-GRADING/ROADS | 2009-01-01 | 79,038 | 14,228 | SL | 50.0000 | 1,581 | |||
| SITE-E&S | 2007-01-01 | 16,007 | 3,521 | SL | 50.0000 | 320 | |||
| SITE-E&S | 2008-01-01 | 172,794 | 34,559 | SL | 50.0000 | 3,456 | |||
| POND & BRIDGE #1 | 2007-01-01 | 377,417 | 83,030 | SL | 50.0000 | 7,548 | |||
| POND & BRIDGE #1 | 2008-01-01 | 108,484 | 21,698 | SL | 50.0000 | 2,170 | |||
| POND & BRIDGE #1 | 2009-01-01 | 506 | 90 | SL | 50.0000 | 10 | |||
| BRIDGE #2 | 2007-01-01 | 2,247 | 495 | SL | 50.0000 | 45 | |||
| BRIDGE #2 | 2008-01-01 | 25,087 | 5,019 | SL | 50.0000 | 502 | |||
| BRIDGE #2 | 2009-01-01 | 192,412 | 34,633 | SL | 50.0000 | 3,848 | |||
| LANDSCAPING | 2007-01-01 | 3,530 | 779 | SL | 50.0000 | 71 | |||
| LANDSCAPING | 2008-01-01 | 2,072 | 412 | SL | 50.0000 | 41 | |||
| LANDSCAPING | 2009-01-01 | 42,719 | 7,688 | SL | 50.0000 | 854 | |||
| ENTRY ROAD RELOCATION | 2007-01-01 | 146 | 32 | SL | 50.0000 | 3 | |||
| FIRE PROTECTION | 2007-01-01 | 2,210 | 485 | SL | 50.0000 | 44 | |||
| SITE-DEMOLITION | 2007-01-01 | 31,104 | 6,842 | SL | 50.0000 | 622 | |||
| SITE-DEMOLITION | 2008-01-01 | 99,471 | 19,892 | SL | 50.0000 | 1,989 | |||
| LAND IMPROVEMENT MGMT. | 2007-01-01 | 518,685 | 114,112 | SL | 50.0000 | 10,374 | |||
| LAND IMPROVEMENT MGMT. | 2008-01-01 | 296,166 | 59,232 | SL | 50.0000 | 5,923 | |||
| LAND IMPROVEMENT MGMT. | 2009-01-01 | 178,784 | 32,183 | SL | 50.0000 | 3,576 | |||
| RESIDENCES-WASHER & DRYER | 2013-12-16 | 2,960 | 1,692 | SL | 7.0000 | 423 | |||
| BRUSH HOG MOWER | 2013-10-10 | 100 | 60 | SL | 7.0000 | 14 | |||
| SPORTS EQUIPMENT | 2013-05-21 | 3,297 | 2,159 | SL | 7.0000 | 471 | |||
| WATER TREATMENT EQUIP | 2013-07-20 | 627 | 397 | SL | 7.0000 | 90 | |||
| PROPANE TANK | 2013-02-12 | 100 | 69 | SL | 7.0000 | 14 | |||
| ROAD/GRADING | 2013-05-31 | 23,565 | 5,399 | SL | 20.0000 | 1,178 | |||
| TRACK | 2013-06-19 | 72,503 | 16,313 | SL | 20.0000 | 3,625 | |||
| ROPE COURSE | 2013-07-17 | 1,625 | 358 | SL | 20.0000 | 81 | |||
| WATER LINES | 2013-04-18 | 1,172 | 275 | SL | 20.0000 | 59 | |||
| RESIDENCES - APPLIANCE | 2014-01-27 | 1,201 | 470 | SL | 10.0000 | 120 | |||
| SPORTS EQUIPMENT | 2014-07-17 | 629 | 307 | SL | 7.0000 | 90 | |||
| ROAD PAVING | 2014-05-19 | 8,071 | 1,928 | SL | 15.0000 | 538 | |||
| ARENA SOCCER FIELD | 2014-07-30 | 140,719 | 24,040 | SL | 20.0000 | 7,036 | |||
| FOOTBALL FIELD | 2014-08-08 | 85,497 | 14,606 | SL | 20.0000 | 4,275 | |||
| IMPROV - 509 WEAVER MILL | 2014-06-13 | 5,531 | 992 | SL | 20.0000 | 277 | |||
| VAN | 2014-06-13 | 9,100 | 6,522 | SL | 5.0000 | 1,820 | |||
| RESIDENCES - CITIKIDZ | 2015-12-14 | 2,898 | 863 | SL | 7.0000 | 414 | |||
| EQUIPMENT & TOOLS | 2015-10-22 | 1,593 | 494 | SL | 7.0000 | 228 | |||
| 2009 CABIN IMPROVEMENTS | 2015-07-13 | 46,985 | 5,873 | SL | 20.0000 | 2,349 | |||
| TELEPHONE SYSTEM | 2015-10-06 | 4,050 | 1,303 | SL | 7.0000 | 579 | |||
| COMPUTER - LAPTOP | 2016-09-20 | 1,467 | 611 | SL | 3.0000 | 489 | |||
| ROADS - STONE | 2016-07-05 | 1,284 | 275 | SL | 7.0000 | 183 | |||
| ARENA SOCCER | 2016-08-08 | 2,519 | 357 | SL | 10.0000 | 252 | |||
| RESIDENCES -STAFF (2) | 2016-08-01 | 629,559 | 29,729 | SL | 30.0000 | 20,985 | |||
| CAMERA EQUIPMENT | 2016-11-21 | 1,000 | 217 | SL | 5.0000 | 200 | |||
| BICYCLES | 2017-06-05 | 4,495 | 375 | SL | 7.0000 | 642 | |||
| RESIDENCES-IMPROV | 2017-09-01 | 27,944 | 466 | SL | 20.0000 | 1,397 | |||
| 2008 PONTIAC G6 | 2017-05-09 | 2,750 | 367 | SL | 5.0000 | 550 | |||
| BLEACHERS | 2018-04-23 | 3,326 | SL | 20.0000 | 111 | ||||
| WRESTLING MATS | 2018-05-29 | 8,962 | SL | 10.0000 | 523 | ||||
| ARCHERY & OTHER | 2018-07-24 | 2,761 | SL | 10.0000 | 115 | ||||
| TRACK IMPROVEMENTS | 2018-06-16 | 4,722 | SL | 20.0000 | 118 | ||||
| IMPROV - RESIDENCE | 2018-04-25 | 1,458 | SL | 20.0000 | 49 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES TIPS BOND | FMV | 43,806 | 43,806 |
| ISHARES CORE MSCI EAFE | FMV | 66,000 | 66,000 |
| VANGUARD TOTAL BOND MARKET | FMV | 190,104 | 190,104 |
| ISHARES CORE MSCI EMERGING | FMV | 18,860 | 18,860 |
| ISHARES RUSSELL 1000 | FMV | 173,362 | 173,362 |
| ISHARES CORE S&P SMALL CAP | FMV | 20,796 | 20,796 |
| SPDR S&P 500 ETF TRUST | FMV | 99,968 | 99,968 |
| SPDR MIDCAP TRUST SERIES 1 | FMV | 36,320 | 36,320 |
| VANGUARD REAL ESTATE | FMV | 9,694 | 9,694 |
| FEDERATED STRATEGIC VALUE | FMV | 9,141 | 9,141 |
| BLACKROCK STRATEGIC INCOME | FMV | 61,603 | 61,603 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | FMV | 11,696 | 11,696 |
| BAIRD AGGREGATE BOND FUND | FMV | 60,661 | 60,661 |
| BLACKROCK LOW DURATION BOND | FMV | 60,404 | 60,404 |
| AQR LONG-SHORT EQUITY-I | FMV | 6,421 | 6,421 |
| AQR MANAGED FUTURES STRATEGY | FMV | 4,829 | 4,829 |
| BLACKROCK EVENT DRIVEN EQ - IS | FMV | 10,189 | 10,189 |
| EATON VANCE GLOBAL MACRO | FMV | 8,547 | 8,547 |
| GOTHAM ABSOLUTE RETURN - INS | FMV | 7,097 | 7,097 |
| BRANDYWINE GLOBAL ALTERNATIVE | FMV | 9,825 | 9,825 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 20,341 | 17,462 | 2,879 | 2,879 |
| Furniture and Fixtures | 304,303 | 274,746 | 29,557 | 29,557 |
| Buildings | 13,540,187 | 6,958,805 | 6,581,382 | 6,581,382 |
| Improvements | 9,863,472 | 2,175,935 | 7,687,537 | 7,687,537 |
| 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 | 9,947 | 2,445 | ||
| CAMPER AWARDS | 6,977 | 6,977 | ||
| CASUAL LABOR | 320 | 320 | ||
| CONTRACTED SERVICES | 4,500 | 4,500 | ||
| FIXED ASSETS PURCHASED | 31,991 | |||
| FOOD COSTS | 72,665 | 50,885 | 19,265 | |
| INSURANCE | 44,042 | 43,581 | ||
| MAINTENANCE & REPAIRS | 24,596 | 23,505 | ||
| OFFICE EXPENSE | 8,015 | 8,200 | ||
| STAFF DEVELOPMENT & RECRUITMENT | 3,393 | 3,619 | ||
| SUPPLIES - CAMP PROGRAMS | 9,501 | 9,423 | ||
| SUPPLIES - KITCHEN | 529 | 529 | ||
| VEHICLE EXPENSE | 11,326 | 11,310 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FACILITIES RENTALS | 80 | 80 | |
| PROGRAM FEES | 45,680 | 45,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER CONTRACTED SERVICES | 2,396 | 0 | 0 | 2,346 |
| PNC (HAWTHORN) ADVISORY FEES | 6,160 | 6,160 | 6,160 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAMP STORE | 6,734 | 8,438 | -1,704 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 452 | 452 |