| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITING FEE | 8,097 | 0 | 0 | 8,097 |
| 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 | 93,090 | SL | 20.0000 | 6,206 | |||
| STONE LODGE | 2007-01-01 | 146 | 100 | SL | 20.0000 | 7 | |||
| STONE LODGE | 2009-01-01 | 14,862 | 8,916 | SL | 20.0000 | 743 | |||
| CHESTNUT LODGE | 2006-01-01 | 159,793 | 119,848 | SL | 20.0000 | 7,990 | |||
| CHESTNUT LODGE | 2007-01-01 | 176 | 125 | SL | 20.0000 | 9 | |||
| CEDAR LODGE | 2006-01-01 | 107,009 | 80,253 | SL | 20.0000 | 5,350 | |||
| CEDAR LODGE | 2007-01-01 | 9,108 | 6,372 | SL | 20.0000 | 455 | |||
| MAINTENANCE BLDG 381 | 2006-01-01 | 124,956 | 93,719 | SL | 20.0000 | 6,248 | |||
| MAINTENANCE BLDG 381 | 2007-01-01 | 29,423 | 20,595 | SL | 20.0000 | 1,471 | |||
| 2376 HOUSE | 2006-01-01 | 125,349 | 94,008 | SL | 20.0000 | 6,267 | |||
| 2376 HOUSE | 2007-01-01 | 115,168 | 80,614 | SL | 20.0000 | 5,758 | |||
| 2376 HOUSE | 2008-01-01 | 20,980 | 13,637 | SL | 20.0000 | 1,049 | |||
| 2376 HOUSE | 2009-01-01 | 11,450 | 6,874 | SL | 20.0000 | 573 | |||
| 509 WEAVER MILL | 2007-01-01 | 178,784 | 125,147 | SL | 20.0000 | 8,939 | |||
| 509 WEAVER MILL | 2009-01-01 | 36,108 | 21,662 | SL | 20.0000 | 1,805 | |||
| 509 WEAVER MILL | 2011-01-01 | 16,524 | 8,260 | SL | 20.0000 | 826 | |||
| DINING HALL | 2007-01-01 | 8,495 | 5,949 | SL | 20.0000 | 425 | |||
| DINING HALL | 2008-01-01 | 1,661,208 | 1,079,782 | SL | 20.0000 | 83,060 | |||
| DINING HALL | 2009-01-01 | 739,676 | 443,807 | SL | 20.0000 | 36,984 | |||
| CABINS | 2007-01-01 | 16,320 | 11,424 | SL | 20.0000 | 816 | |||
| CABINS | 2008-01-01 | 823,290 | 535,143 | SL | 20.0000 | 41,165 | |||
| CABINS | 2009-01-01 | 506,790 | 304,078 | SL | 20.0000 | 25,340 | |||
| UNIT DIRECTOR'S CABIN | 2007-01-01 | 4,772 | 3,344 | SL | 20.0000 | 239 | |||
| STORE | 2007-01-01 | 13,030 | 9,125 | SL | 20.0000 | 652 | |||
| SPORTS PAVILION | 2007-01-01 | 49,602 | 34,721 | SL | 20.0000 | 2,480 | |||
| SPORTS PAVILION | 2008-01-01 | 1,460,928 | 949,600 | SL | 20.0000 | 73,046 | |||
| SPORTS PAVILION | 2009-01-01 | 2,059,433 | 1,235,663 | SL | 20.0000 | 102,972 | |||
| POOL | 2007-01-01 | 5,209 | 3,643 | SL | 20.0000 | 260 | |||
| POOL | 2008-01-01 | 348,910 | 226,795 | SL | 20.0000 | 17,446 | |||
| POOL | 2009-01-01 | 531,588 | 318,950 | SL | 20.0000 | 26,579 | |||
| POOL LOCKER ROOM | 2007-01-01 | 5,361 | 3,752 | SL | 20.0000 | 268 | |||
| POOL LOCKER ROOM | 2008-01-01 | 46,464 | 30,200 | SL | 20.0000 | 2,323 | |||
| POOL LOCKER ROOM | 2009-01-01 | 8,152 | 4,894 | SL | 20.0000 | 408 | |||
| WATER TREATMENT FACILITY | 2008-01-01 | 46,559 | 30,264 | SL | 20.0000 | 2,328 | |||
| WATER TREATMENT FACILITY | 2009-01-01 | 7,251 | 4,354 | SL | 20.0000 | 363 | |||
| FIRE PUMP HOUSE | 2008-01-01 | 103,577 | 67,326 | SL | 20.0000 | 5,179 | |||
| FIRE PUMP HOUSE | 2009-01-01 | 7,612 | 4,570 | SL | 20.0000 | 381 | |||
| 421 WEAVER MILL HOUSE | 2008-01-01 | 235,083 | 152,803 | SL | 20.0000 | 11,754 | |||
| 421 WEAVER MILL HOUSE | 2009-01-01 | 197,564 | 118,537 | SL | 20.0000 | 9,878 | |||
| 421 WEAVER MILL HOUSE | 2010-01-01 | 461,205 | 253,661 | SL | 20.0000 | 23,060 | |||
| 421 WEAVER MILL HOUSE | 2011-01-01 | 4,130 | 2,069 | SL | 20.0000 | 207 | |||
| OPEN PAVILION | 2009-01-01 | 15,286 | 9,169 | SL | 20.0000 | 764 | |||
| BUILDING IMPROV. MGMT. | 2007-01-01 | 513,279 | 359,296 | SL | 20.0000 | 25,664 | |||
| BUILDING IMPROV. MGMT. | 2008-01-01 | 822,227 | 534,445 | SL | 20.0000 | 41,111 | |||
| BUILDING IMPROV. MGMT. | 2009-01-01 | 417,163 | 250,297 | SL | 20.0000 | 20,858 | |||
| BUILDING: A&E | 2007-01-01 | 372,620 | 260,834 | SL | 20.0000 | 18,631 | |||
| BUILDING :A&E | 2008-01-01 | 160,255 | 104,168 | SL | 20.0000 | 8,013 | |||
| BUILDING:A&E | 2009-01-01 | 71,153 | 42,695 | SL | 20.0000 | 3,558 | |||
| BUILDING:A&E | 2010-01-01 | 11,241 | 6,182 | SL | 20.0000 | 562 | |||
| 2006 IMPROVEMENTS | 2006-01-01 | 230,198 | 69,060 | SL | 50.0000 | 4,604 | |||
| SITE-WELL | 2007-01-01 | 15,249 | 4,300 | SL | 50.0000 | 305 | |||
| SITE-WELL | 2009-01-01 | 8,494 | 2,040 | SL | 50.0000 | 170 | |||
| SITE-MASTER PLAN | 2007-01-01 | 203,053 | 56,854 | SL | 50.0000 | 4,061 | |||
| SITE-MASTER PLAN | 2008-01-01 | 991,587 | 257,815 | SL | 50.0000 | 19,832 | |||
| SITE-MASTER PLAN | 2009-01-01 | 712,983 | 171,119 | SL | 50.0000 | 14,260 | |||
| SITE-WATER | 2007-01-01 | 8,475 | 2,377 | SL | 50.0000 | 170 | |||
| SITE-WATER | 2008-01-01 | 643,525 | 167,321 | SL | 50.0000 | 12,871 | |||
| SITE-SEWAGE | 2007-01-01 | 24,276 | 6,801 | SL | 50.0000 | 486 | |||
| SITE-SEWAGE | 2008-01-01 | 1,222,518 | 317,852 | SL | 50.0000 | 24,450 | |||
| SITE-SEWAGE | 2009-01-01 | 5,143 | 1,235 | SL | 50.0000 | 103 | |||
| SITE-ELECTRIC & PHONE | 2007-01-01 | 3,343 | 937 | SL | 50.0000 | 67 | |||
| SITE-ELECTRIC & PHONE | 2008-01-01 | 1,853,883 | 482,012 | SL | 50.0000 | 37,078 | |||
| SITE-ELECTRIC & PHONE | 2009-01-01 | 440,750 | 105,780 | SL | 50.0000 | 8,815 | |||
| SITE-GRADING/ROADS | 2007-01-01 | 4,746 | 1,329 | SL | 50.0000 | 95 | |||
| SITE-GRADING/ROADS | 2008-01-01 | 1,004,695 | 261,221 | SL | 50.0000 | 20,094 | |||
| SITE-GRADING/ROADS | 2009-01-01 | 79,038 | 18,971 | SL | 50.0000 | 1,581 | |||
| SITE-E&S | 2007-01-01 | 16,007 | 4,481 | SL | 50.0000 | 320 | |||
| SITE-E&S | 2008-01-01 | 172,794 | 44,927 | SL | 50.0000 | 3,456 | |||
| POND & BRIDGE #1 | 2007-01-01 | 377,417 | 105,674 | SL | 50.0000 | 7,548 | |||
| POND & BRIDGE #1 | 2008-01-01 | 108,484 | 28,208 | SL | 50.0000 | 2,170 | |||
| POND & BRIDGE #1 | 2009-01-01 | 506 | 120 | SL | 50.0000 | 10 | |||
| BRIDGE #2 | 2007-01-01 | 2,247 | 630 | SL | 50.0000 | 45 | |||
| BRIDGE #2 | 2008-01-01 | 25,087 | 6,525 | SL | 50.0000 | 502 | |||
| BRIDGE #2 | 2009-01-01 | 192,412 | 46,177 | SL | 50.0000 | 3,848 | |||
| LANDSCAPING | 2007-01-01 | 3,530 | 992 | SL | 50.0000 | 71 | |||
| LANDSCAPING | 2008-01-01 | 2,072 | 535 | SL | 50.0000 | 41 | |||
| LANDSCAPING | 2009-01-01 | 42,719 | 10,250 | SL | 50.0000 | 854 | |||
| ENTRY ROAD RELOCATION | 2007-01-01 | 146 | 41 | SL | 50.0000 | 3 | |||
| FIRE PROTECTION | 2007-01-01 | 2,210 | 617 | SL | 50.0000 | 44 | |||
| SITE-DEMOLITION | 2007-01-01 | 31,104 | 8,708 | SL | 50.0000 | 622 | |||
| SITE-DEMOLITION | 2008-01-01 | 99,471 | 25,859 | SL | 50.0000 | 1,989 | |||
| LAND IMPROVEMENT MGMT. | 2007-01-01 | 518,685 | 145,234 | SL | 50.0000 | 10,374 | |||
| LAND IMPROVEMENT MGMT. | 2008-01-01 | 296,166 | 77,001 | SL | 50.0000 | 5,923 | |||
| LAND IMPROVEMENT MGMT. | 2009-01-01 | 178,784 | 42,911 | SL | 50.0000 | 3,576 | |||
| ROAD/GRADING | 2013-05-31 | 23,565 | 8,933 | SL | 20.0000 | 1,178 | |||
| TRACK | 2013-06-19 | 72,503 | 27,188 | SL | 20.0000 | 3,625 | |||
| ROPE COURSE | 2013-07-17 | 1,625 | 601 | SL | 20.0000 | 81 | |||
| WATER LINES | 2013-04-18 | 1,172 | 452 | SL | 20.0000 | 59 | |||
| RESIDENCES - APPLIANCE | 2014-01-27 | 1,201 | 830 | SL | 10.0000 | 120 | |||
| SPORTS EQUIPMENT | 2014-07-17 | 629 | 577 | SL | 7.0000 | 52 | |||
| ROAD PAVING | 2014-05-19 | 8,071 | 3,542 | SL | 15.0000 | 538 | |||
| ARENA SOCCER FIELD | 2014-07-30 | 140,719 | 45,148 | SL | 20.0000 | 7,036 | |||
| FOOTBALL FIELD | 2014-08-08 | 85,497 | 27,431 | SL | 20.0000 | 4,275 | |||
| IMPROV - 509 WEAVER MILL | 2014-06-13 | 5,531 | 1,823 | SL | 20.0000 | 277 | |||
| RESIDENCES - CITIKIDZ | 2015-12-14 | 2,898 | 2,105 | SL | 7.0000 | 414 | |||
| EQUIPMENT & TOOLS | 2015-10-22 | 1,593 | 1,178 | SL | 7.0000 | 228 | |||
| 2009 CABIN IMPROVEMENTS | 2015-07-13 | 46,985 | 12,920 | SL | 20.0000 | 2,349 | |||
| TELEPHONE SYSTEM | 2015-10-06 | 4,050 | 3,040 | SL | 7.0000 | 579 | |||
| ROADS - STONE | 2016-07-05 | 1,284 | 824 | SL | 7.0000 | 183 | |||
| ARENA SOCCER | 2016-08-08 | 2,519 | 1,113 | SL | 10.0000 | 252 | |||
| RESIDENCES -STAFF (2) | 2016-08-01 | 629,559 | 92,684 | SL | 30.0000 | 20,985 | |||
| CAMERA EQUIPMENT | 2016-11-21 | 1,000 | 817 | SL | 5.0000 | 183 | |||
| BICYCLES | 2017-06-05 | 4,495 | 2,301 | SL | 7.0000 | 642 | |||
| RESIDENCES-IMPROV | 2017-09-01 | 27,944 | 4,657 | SL | 20.0000 | 1,397 | |||
| 2008 PONTIAC G6 | 2017-05-09 | 2,750 | 2,017 | SL | 5.0000 | 550 | |||
| BLEACHERS | 2018-04-23 | 3,326 | 443 | SL | 20.0000 | 166 | |||
| WRESTLING MATS | 2018-05-29 | 8,962 | 2,315 | SL | 10.0000 | 896 | |||
| ARCHERY & OTHER | 2018-07-24 | 2,761 | 667 | SL | 10.0000 | 276 | |||
| TRACK IMPROVEMENTS | 2018-06-16 | 4,722 | 590 | SL | 20.0000 | 236 | |||
| IMPROV - RESIDENCE | 2018-04-25 | 1,458 | 195 | SL | 20.0000 | 73 | |||
| NEW OFFICE BUILDING | 2021-05-04 | 19,321 | SL | 20.0000 | 644 | ||||
| IMPROV - RESIDENCE | 2019-08-01 | 56,663 | 4,013 | SL | 20.0000 | 2,833 | |||
| NEW OFFICE BUILDING | 2021-05-04 | 388,060 | SL | 20.0000 | 12,935 | ||||
| AUDIO EQUIPMENT | 2019-04-23 | 1,452 | 484 | SL | 5.0000 | 290 | |||
| WEIGHT TRAINING EQUIP | 2019-04-30 | 2,645 | 441 | SL | 10.0000 | 265 | |||
| COMPUTER | 2019-08-22 | 2,268 | 605 | SL | 5.0000 | 454 | |||
| NEW OFFICE BUILDING | 2021-05-04 | 49,200 | SL | 20.0000 | 1,640 | ||||
| NEW OFFICE BUILDING | 2021-05-04 | 200,020 | SL | 20.0000 | 6,667 | ||||
| RESIDENCE - FLOORING | 2020-05-28 | 500 | 29 | SL | 10.0000 | 50 | |||
| RESIDENCE - HEAT PUMP | 2020-08-08 | 2,473 | 103 | SL | 10.0000 | 247 | |||
| WORKOUT EQUIPMENT | 2020-02-20 | 541 | 45 | SL | 10.0000 | 54 | |||
| KALEO CHAPEL CHAIRS | 2020-10-16 | 7,760 | 129 | SL | 10.0000 | 776 | |||
| 2012 FORD F-250 SUPER DUTY | 2019-11-21 | 16,350 | 3,543 | SL | 5.0000 | 3,270 | |||
| JD 4044R TRACTOR;BACKHOE;MOWER | 2021-04-21 | 49,650 | SL | 10.0000 | 3,310 | ||||
| NEW OFFICE BUILDING | 2021-05-04 | 34,932 | SL | 20.0000 | 1,164 | ||||
| BLINDS - OFFICE & CHAPEL | 2021-08-17 | 6,839 | SL | 10.0000 | 228 | ||||
| PHONE SYSTEM & WIFI | 2021-09-01 | 5,886 | SL | 10.0000 | 196 | ||||
| RESIDENCE - HEAT PUMP & HVAC | 2021-09-17 | 6,170 | SL | 10.0000 | 154 | ||||
| AUDIO VISUAL EQUIP & SETUP | 2021-12-15 | 16,390 | SL | 10.0000 | 137 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES TIPS BOND | FMV | 51,680 | 51,680 |
| ISHARES CORE MSCI EAFE | FMV | 101,510 | 101,510 |
| VANGUARD TOTAL BOND MARKET | FMV | 113,141 | 113,141 |
| ISHARES CORE MSCI EMERGING | FMV | 21,849 | 21,849 |
| SPDR S&P 500 ETF TRUST | FMV | 147,238 | 147,238 |
| SPDR MIDCAP TRUST SERIES 1 | FMV | 28,472 | 28,472 |
| BLACKROCK STRATEGIC INCOME | FMV | 47,189 | 47,189 |
| BAIRD AGGREGATE BOND FUND | FMV | 114,332 | 114,332 |
| BLACKROCK EVENT DRIVEN EQ - IS | FMV | 11,652 | 11,652 |
| ANGEL OAK MULTI-STRATEGY INCOME | FMV | 9,691 | 9,691 |
| PRUDENTIAL TOTAL RETURN BOND | FMV | 45,135 | 45,135 |
| FIDELITY REAL ESTATE ETF | FMV | 44,962 | 44,962 |
| ISHARES RUSSELL 2000 | FMV | 35,592 | 35,592 |
| PRINCIPAL MIDCAP FUND | FMV | 64,256 | 64,256 |
| TOUCHSTONE SANDS EM GR | FMV | 19,340 | 19,340 |
| TRANSAMERICA SM CAP GROW | FMV | 29,844 | 29,844 |
| AMERICAN BEACON AHL MANAGED | FMV | 5,752 | 5,752 |
| BAIRD INTERMEDIATE BOND FUND | FMV | 56,184 | 56,184 |
| FEDERATED TOTAL RETURN SERS | FMV | 57,119 | 57,119 |
| ISHARES RUSSELL 1000 VALUE | FMV | 38,624 | 38,624 |
| ALLIANCE BERNSTEIN CAP FUND INC | FMV | 32,141 | 32,141 |
| SEAFARER OVERSEAS GROWTH & INCOME | FMV | 20,179 | 20,179 |
| EV GL MACR ABS RTRN ADV FUND | FMV | 10,310 | 10,310 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 77,364 | 21,304 | 56,060 | 56,060 |
| Furniture and Fixtures | 348,084 | 290,003 | 58,081 | 58,081 |
| Buildings | 14,300,205 | 8,988,384 | 5,311,821 | 5,311,821 |
| Improvements | 9,863,472 | 2,799,638 | 7,063,834 | 7,063,834 |
| Land | 1,306,872 | 1,306,872 | 1,306,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 300 | 300 | 300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 3,766 | 3,960 | ||
| FIXED ASSETS PURCHASED | 12,340 | |||
| FOOD COSTS | 23,136 | 23,136 | ||
| INSURANCE | 52,306 | 51,191 | ||
| KALEO FUNCTIONS | 11,786 | 5,356 | 6,430 | |
| MAINTENANCE & REPAIRS | 20,945 | 8,701 | 11,734 | |
| OFFICE EXPENSE | 5,431 | 6,697 | ||
| PROPERTY IMPROVEMENTS | 58,989 | |||
| STAFF DEVELOPMENT & RECRUITMENT | 7,673 | 7,673 | ||
| SUPPLIES - CAMP PROGRAMS | 6,966 | 4,131 | ||
| VEHICLE EXPENSE | 4,201 | 4,277 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 700 | 700 | |
| PROGRAM FEES | 37,456 | 37,456 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER CONTRACTED SERVICES | 3,694 | 0 | 0 | 2,231 |
| PNC (HAWTHORN) ADVISORY FEES | 7,242 | 7,242 | 7,242 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAMP STORE | 1,387 | 1,195 | 192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 810 | 810 |