| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,125 | 2,531 | 0 | 7,594 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NEW BUILDING - SYCAMORE | 2005-06-01 | 492,064 | 163,799 | SL | 39.000000000000 | 12,617 | 0 | 12,617 | |
| DINING HALL | 2006-03-01 | 52,832 | 16,032 | SL | 39.000000000000 | 1,355 | 0 | 1,355 | |
| DINING HALL | 2006-07-01 | 43,067 | 12,698 | SL | 39.000000000000 | 1,104 | 0 | 1,104 | |
| BOWMAN BUILDER - SYCAMORE | 2007-08-24 | 4,996 | 1,334 | SL | 39.000000000000 | 128 | 0 | 128 | |
| BUILDING - CAMP | 1996-06-10 | 286,322 | 158,458 | SL | 39.000000000000 | 7,342 | 0 | 7,342 | |
| MULTI-PURPOSE BUILD | 1997-06-01 | 30,153 | 15,913 | SL | 39.000000000000 | 773 | 0 | 773 | |
| SIDEWALKS | 1997-06-01 | 3,001 | 3,001 | SL | 15.000000000000 | 0 | 0 | 0 | |
| FENCING | 1997-06-19 | 269 | 107 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ELECTRICAL | 1997-05-31 | 5,351 | 2,835 | SL | 39.000000000000 | 137 | 0 | 137 | |
| ELECTRICAL - STONE BASE SURFACE | 1997-07-31 | 571 | 302 | SL | 39.000000000000 | 15 | 0 | 15 | |
| RUST ARRESTOR & TOLIET | 1997-06-26 | 9,140 | 4,822 | SL | 39.000000000000 | 234 | 0 | 234 | |
| ST | 1997-07-01 | 4,468 | 2,350 | SL | 39.000000000000 | 115 | 0 | 115 | |
| MULTI-PURPOSE BUILD | 1998-03-31 | 50,274 | 31,178 | SL | 39.000000000000 | 1,289 | 0 | 1,289 | |
| BUILDING TRIMMING | 1998-06-30 | 38,718 | 19,443 | SL | 39.000000000000 | 993 | 0 | 993 | |
| DOORS | 1999-06-01 | 1,385 | 524 | SL | 7.000000000000 | 0 | 0 | 0 | |
| STORAGE BUILD | 1999-06-01 | 26,440 | 12,599 | SL | 39.000000000000 | 678 | 0 | 678 | |
| DINING HALL | 2002-12-31 | 7,129 | 2,743 | SL | 39.000000000000 | 183 | 0 | 183 | |
| HEAT PUMP - POLAR BUILDING | 2012-01-31 | 6,296 | 5,395 | SL | 7.000000000000 | 901 | 0 | 901 | |
| GENERATOR | 2013-05-29 | 9,057 | 5,931 | SL | 7.000000000000 | 1,294 | 0 | 1,294 | |
| PAVING | 2007-10-10 | 21,250 | 21,250 | SL | 10.000000000000 | 0 | 0 | 0 | |
| POOL MAINTENANCE | 2009-01-01 | 8,938 | 8,045 | SL | 10.000000000000 | 893 | 0 | 893 | |
| TENNIS COURT MAINTENANCE | 2009-01-02 | 7,300 | 6,570 | SL | 10.000000000000 | 730 | 0 | 730 | |
| WELL DRILLING - PUMP REPLACEMENT | 2009-08-01 | 1,731 | 1,457 | SL | 10.000000000000 | 173 | 0 | 173 | |
| WELL DRILLING | 2009-08-01 | 9,105 | 7,665 | SL | 10.000000000000 | 911 | 0 | 911 | |
| POOL COVER | 2010-12-31 | 4,091 | 4,091 | SL | 7.000000000000 | 0 | 0 | 0 | |
| A/C UNIT | 2011-05-11 | 6,900 | 6,900 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CAMP BEDS | 1997-11-22 | 1,232 | 1,232 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BEDS | 1999-06-01 | 560 | 560 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FREEZER | 1999-06-01 | 5,281 | 5,281 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GENERATOR - CAMP | 2005-03-15 | 10,469 | 10,469 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BENCHES SYCAMORE BLDG CAMP | 2005-03-22 | 4,013 | 4,013 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CHAIRS - FOUNDATION | 2005-04-12 | 663 | 663 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TABLES - CAMP | 2005-06-10 | 620 | 620 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE FOR DOG WOOD | 2005-07-05 | 3,118 | 3,118 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DISH WASHER - CAMP | 2008-03-29 | 5,129 | 5,129 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DEFIBRILLATOR | 2008-03-06 | 1,631 | 1,631 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DEFIBRILLATOR | 2008-03-07 | 1,631 | 1,631 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MATTRESS | 2009-07-01 | 1,365 | 1,365 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SATELITE - CAMP | 2009-08-12 | 731 | 714 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPRESSOR | 2010-05-07 | 1,365 | 1,349 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER-TANK & INSTALLATION | 2010-05-11 | 685 | 678 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WASHER AND DRIER | 2010-12-31 | 1,620 | 1,522 | SL | 7.000000000000 | 0 | 0 | 0 | |
| POOL HEATER | 2014-05-07 | 4,152 | 2,174 | SL | 7.000000000000 | 593 | 0 | 593 | |
| PRINTER | 2008-02-08 | 1,299 | 1,299 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER | 2010-04-01 | 1,876 | 1,876 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER | 2010-08-01 | 1,545 | 1,545 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DELL LAPTOP ( 10 )- CAMP | 2012-04-01 | 7,650 | 7,650 | SL | 3.000000000000 | 0 | 0 | 0 | |
| LAPTOP - IALD | 2012-04-01 | 1,075 | 1,074 | SL | 3.000000000000 | 0 | 0 | 0 | |
| LAPTOP - CAMP | 2012-04-01 | 1,075 | 1,074 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DESKTOP - CAMP | 2012-04-01 | 552 | 552 | SL | 3.000000000000 | 0 | 0 | 0 | |
| IPAD 2 16GB | 2013-03-20 | 838 | 838 | SL | 3.000000000000 | 0 | 0 | 0 | |
| IPAD W/ RETINA 1 16 GB | 2013-03-20 | 524 | 524 | SL | 3.000000000000 | 0 | 0 | 0 | |
| IPAD | 2013-06-10 | 419 | 419 | SL | 3.000000000000 | 0 | 0 | 0 | |
| LAP TOP & MICROSOFT OFFICE MAC | 2013-09-13 | 2,160 | 2,160 | SL | 3.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2014-11-06 | 1,337 | 1,337 | SL | 3.000000000000 | 0 | 0 | 0 | |
| IPAD | 2014-12-03 | 635 | 635 | SL | 3.000000000000 | 0 | 0 | 0 | |
| BUILDING ADJUSTMENT | 1997-06-01 | 2,495 | 2,495 | SL | 39.000000000000 | 0 | 0 | 0 | |
| COMPUTER EQUIP | 2008-01-08 | 373 | 373 | SL | 3.000000000000 | 0 | 0 | 0 | |
| PLATFORM TENTS | 2015-03-13 | 4,384 | 1,241 | SL | 10.000000000000 | 438 | 0 | 438 | |
| METAL BLOCK BEDS | 2015-07-31 | 2,617 | 904 | SL | 7.000000000000 | 374 | 0 | 374 | |
| CAMP STOVE | 2015-03-04 | 4,246 | 1,722 | SL | 7.000000000000 | 607 | 0 | 607 | |
| BELL TRANSPORT | 2016-05-20 | 6,250 | 1,414 | SL | 7.000000000000 | 893 | 0 | 893 | |
| MILLS CONSTRUCTION SERVICES | 2016-02-01 | 2,000 | 548 | SL | 7.000000000000 | 286 | 0 | 286 | |
| ASHPHALT PAVING | 2016-06-01 | 14,500 | 589 | SL | 39.000000000000 | 372 | 0 | 372 | |
| POOL DESIGN | 2016-01-28 | 155,032 | 7,619 | SL | 39.000000000000 | 3,975 | 0 | 3,975 | |
| POOL FENCE | 2016-05-25 | 8,235 | 1,862 | SL | 7.000000000000 | 1,176 | 0 | 1,176 | |
| CAMP IPAD | 2016-06-17 | 3,152 | 1,576 | SL | 3.000000000000 | 1,051 | 0 | 1,051 | |
| CAMP COMPUTER | 2016-05-10 | 2,879 | 1,600 | SL | 3.000000000000 | 960 | 0 | 960 | |
| LANDSCAPING | 2017-03-07 | 10,459 | 581 | SL | 15.000000000000 | 697 | 0 | 697 | |
| ELECTRICAL WORK | 2017-05-18 | 6,500 | 253 | SL | 15.000000000000 | 433 | 0 | 433 | |
| TENNIS COURT RESURFACING | 2018-10-05 | 51,556 | SL | 15.000000000000 | 859 | 0 | 859 | ||
| LOWES WASHER/DRYER | 2018-08-08 | 1,443 | SL | 7.000000000000 | 86 | 0 | 86 | ||
| FURNITURE | 2018-09-30 | 2,572 | SL | 7.000000000000 | 92 | 0 | 92 | ||
| LAPTOP-CAMP | 2018-11-05 | 699 | SL | 5.000000000000 | 23 | 0 | 23 | ||
| MACBOOK | 2018-11-05 | 105 | SL | 5.000000000000 | 4 | 0 | 4 | ||
| MACBOOK | 2018-11-05 | 2,024 | SL | 5.000000000000 | 67 | 0 | 67 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DEUTSCHE X-TRACKERS MSCI EAFE EQUITY ETF | 227,501 | 221,666 |
| GS HIGH YIELD FUND INSTITUTIONAL SHARES | 130,286 | 109,765 |
| GS SHORT-DURATION GOVERNMENT FUND INSTITUTIONAL SHARES | 2,384,002 | 2,316,414 |
| GS SMALL CAP VALUE FUND INSTITUTIONAL CLASS SHARES | 130,745 | 116,307 |
| GS STRATEGIC INCOME FUND INSTITUTIONAL SHARES | 222,726 | 206,435 |
| GS TACTICAL TILT OVERLAY MUTUAL FUND | 397,783 | 372,864 |
| SPDR S&P 500 ETF TRUST | 343,965 | 390,858 |
| GS MLP ENERGY INFRASTRUCTURE I | 136,447 | 113,208 |
| ISHARES MSCI EAFE ETF | 248,554 | 218,956 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GS MEZZANINE PARTNERS 2006 OFFSHORE, L.P. | AT COST | 3,768 | 4,510 |
| DYNAMIC EQUITY MANAGERS: PORTFOLIO 1 OFFSHORE L.P. | AT COST | 80,524 | 238,247 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NEW BUILDING - SYCAMORE | 492,064 | 176,416 | 315,648 | |
| DINING HALL | 52,832 | 17,387 | 35,445 | |
| DINING HALL | 43,067 | 13,802 | 29,265 | |
| BOWMAN BUILDER - SYCAMORE | 4,996 | 1,462 | 3,534 | |
| BUILDING - CAMP | 286,322 | 165,800 | 120,522 | |
| MULTI-PURPOSE BUILD | 30,153 | 16,686 | 13,467 | |
| SIDEWALKS | 3,001 | 3,001 | 0 | |
| FENCING | 269 | 107 | 162 | |
| ELECTRICAL | 5,351 | 2,972 | 2,379 | |
| ELECTRICAL - STONE BASE SURFACE | 571 | 317 | 254 | |
| RUST ARRESTOR & TOLIET | 9,140 | 5,056 | 4,084 | |
| ST | 4,468 | 2,465 | 2,003 | |
| MULTI-PURPOSE BUILD | 50,274 | 32,467 | 17,807 | |
| BUILDING TRIMMING | 38,718 | 20,436 | 18,282 | |
| DOORS | 1,385 | 524 | 861 | |
| STORAGE BUILD | 26,440 | 13,277 | 13,163 | |
| DINING HALL | 7,129 | 2,926 | 4,203 | |
| HEAT PUMP - POLAR BUILDING | 6,296 | 6,296 | 0 | |
| GENERATOR | 9,057 | 7,225 | 1,832 | |
| PAVING | 21,250 | 21,250 | 0 | |
| POOL MAINTENANCE | 8,938 | 8,938 | 0 | |
| TENNIS COURT MAINTENANCE | 7,300 | 7,300 | 0 | |
| WELL DRILLING - PUMP REPLACEMENT | 1,731 | 1,630 | 101 | |
| WELL DRILLING | 9,105 | 8,576 | 529 | |
| POOL COVER | 4,091 | 4,091 | 0 | |
| A/C UNIT | 6,900 | 6,900 | 0 | |
| CAMP BEDS | 1,232 | 1,232 | 0 | |
| BEDS | 560 | 560 | 0 | |
| FREEZER | 5,281 | 5,281 | 0 | |
| GENERATOR - CAMP | 10,469 | 10,469 | 0 | |
| BENCHES SYCAMORE BLDG CAMP | 4,013 | 4,013 | 0 | |
| CHAIRS - FOUNDATION | 663 | 663 | 0 | |
| TABLES - CAMP | 620 | 620 | 0 | |
| FURNITURE FOR DOG WOOD | 3,118 | 3,118 | 0 | |
| DISH WASHER - CAMP | 5,129 | 5,129 | 0 | |
| DEFIBRILLATOR | 1,631 | 1,631 | 0 | |
| DEFIBRILLATOR | 1,631 | 1,631 | 0 | |
| MATTRESS | 1,365 | 1,365 | 0 | |
| SATELITE - CAMP | 731 | 714 | 17 | |
| COMPRESSOR | 1,365 | 1,349 | 16 | |
| WATER HEATER-TANK & INSTALLATION | 685 | 678 | 7 | |
| WASHER AND DRIER | 1,620 | 1,522 | 98 | |
| POOL HEATER | 4,152 | 2,767 | 1,385 | |
| PRINTER | 1,299 | 1,299 | 0 | |
| DELL COMPUTER | 1,876 | 1,876 | 0 | |
| DELL COMPUTER | 1,545 | 1,545 | 0 | |
| DELL LAPTOP ( 10 )- CAMP | 7,650 | 7,650 | 0 | |
| LAPTOP - IALD | 1,075 | 1,074 | 1 | |
| LAPTOP - CAMP | 1,075 | 1,074 | 1 | |
| DESKTOP - CAMP | 552 | 552 | 0 | |
| IPAD 2 16GB | 838 | 838 | 0 | |
| IPAD W/ RETINA 1 16 GB | 524 | 524 | 0 | |
| IPAD | 419 | 419 | 0 | |
| LAP TOP & MICROSOFT OFFICE MAC | 2,160 | 2,160 | 0 | |
| LAPTOP | 1,337 | 1,337 | 0 | |
| IPAD | 635 | 635 | 0 | |
| BUILDING ADJUSTMENT | 2,495 | 2,495 | 0 | |
| COMPUTER EQUIP | 373 | 373 | 0 | |
| PLATFORM TENTS | 4,384 | 1,679 | 2,705 | |
| METAL BLOCK BEDS | 2,617 | 1,278 | 1,339 | |
| CAMP STOVE | 4,246 | 2,329 | 1,917 | |
| BELL TRANSPORT | 6,250 | 2,307 | 3,943 | |
| MILLS CONSTRUCTION SERVICES | 2,000 | 834 | 1,166 | |
| ASHPHALT PAVING | 14,500 | 961 | 13,539 | |
| POOL DESIGN | 155,032 | 11,594 | 143,438 | |
| POOL FENCE | 8,235 | 3,038 | 5,197 | |
| CAMP IPAD | 3,152 | 2,627 | 525 | |
| CAMP COMPUTER | 2,879 | 2,560 | 319 | |
| LANDSCAPING | 10,459 | 1,278 | 9,181 | |
| ELECTRICAL WORK | 6,500 | 686 | 5,814 | |
| TENNIS COURT RESURFACING | 51,556 | 859 | 50,697 | |
| LOWES WASHER/DRYER | 1,443 | 86 | 1,357 | |
| FURNITURE | 2,572 | 92 | 2,480 | |
| LAPTOP-CAMP | 699 | 23 | 676 | |
| MACBOOK | 105 | 4 | 101 | |
| MACBOOK | 2,024 | 67 | 1,957 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BACKGROUND CHECKS | 2,101 | 0 | 0 | 2,101 |
| BANK FEES | 615 | 0 | 0 | 615 |
| CAMP & PROGRAM CURRICULUM DESIGN | 1,351 | 0 | 0 | 1,351 |
| CLEANING & MAINTENANCE | 11,920 | 0 | 0 | 11,920 |
| COMPUTER SUPPORT SERVICES | 13,823 | 0 | 0 | 13,823 |
| DUES AND SUBSCRIPTIONS | 9,220 | 0 | 0 | 9,220 |
| FIELD TRIPS | 4,146 | 0 | 0 | 4,146 |
| FOOD & BEVERAGE | 36,537 | 0 | 0 | 36,537 |
| GASOLINE | 765 | 0 | 0 | 765 |
| INSURANCE | 47,105 | 0 | 0 | 47,105 |
| INVESTMENT EXPENSES | 8,641 | 8,641 | 0 | 0 |
| KITCHEN SUPPLIES | 909 | 0 | 0 | 909 |
| LANDSCAPING & MOWING | 10,584 | 0 | 0 | 10,584 |
| LICENSES AND FEES | 185 | 0 | 0 | 185 |
| LOCAL TRAVEL | 5,168 | 0 | 0 | 5,168 |
| LODGING | 4,596 | 0 | 0 | 4,596 |
| MATERIALS | 4,471 | 0 | 0 | 4,471 |
| MEALS & ENTERTAINMENT | 794 | 0 | 0 | 794 |
| MEDICAL EXPENSES | 5,247 | 0 | 0 | 5,247 |
| OFFICE EXPENSES | 538 | 0 | 0 | 538 |
| PARKING | 7,125 | 0 | 0 | 7,125 |
| POSTAGE AND DELIVERY | 192 | 0 | 0 | 192 |
| RECRUITING EXPENSES | 6,775 | 0 | 0 | 6,775 |
| REPAIRS AND MAINTENANCE | 38,744 | 0 | 0 | 38,744 |
| SPECIAL PROGRAMS | 9,834 | 0 | 0 | 9,834 |
| STAFF RECOGNITION | 11,508 | 0 | 0 | 11,508 |
| SUPPLIES | 28,213 | 0 | 0 | 28,213 |
| TELEPHONE | 5,249 | 0 | 0 | 5,249 |
| TRAINING COSTS | 6,625 | 0 | 0 | 6,625 |
| TRAVEL, STAFF & CAMPER TRANSPORTATION | 27,276 | 0 | 0 | 27,276 |
| UNIFORMS | 7,212 | 0 | 0 | 7,212 |
| UTILITIES | 26,916 | 0 | 0 | 26,916 |
| WEBSITE | 20,859 | 0 | 0 | 20,859 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP REGISTRATION | 12,089 | 12,089 | |
| PROGRAM REGISTRATION | 6,425 | 6,425 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCES | 1,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING EXPENSES | 89,955 | 0 | 0 | 89,955 |
| PAYROLL PROCESSING | 6,300 | 0 | 0 | 6,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,006 | 1,006 | 0 | 0 |
| PAYROLL TAXES - FEDERAL | 16,108 | 0 | 0 | 16,108 |