| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 22,401 | 11,201 | 0 | 11,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLEN MOR HOMES-250 SHRS | AT COST | 6,250 | 6,250 |
| HCC PRIVATE EQUITY OFFSHORE IX FUND-66.946 SHRS | AT COST | 181,514 | 181,514 |
| HCC PRIVATE EQUITY OFFSHORE VIII FUND-162.77 SHRS | AT COST | 107,599 | 107,599 |
| DTC US CORE EQUITY FUND COMMON | AT COST | 4,352,879 | 4,352,879 |
| DTC INTERNATIONAL EQUITY COMMON | AT COST | 2,843,588 | 2,843,588 |
| DTC MULTI-STRATEGY FUND COMMON | AT COST | 1,311,089 | 1,311,089 |
| DTC PRIVATE EQUITY VI LP | AT COST | 285,312 | 285,312 |
| SCHWAB STK PORTFOLIO EQUITIES 4356 | AT COST | 3,060,349 | 3,060,349 |
| SCHWAB U.S. TREASURIES NOTES | AT COST | 1,429,587 | 1,429,587 |
| SCHWAB U.S. CORPORATE BONDS | AT COST | 1,469,986 | 1,469,986 |
| SCHWAB ISHARES MSCI EFT | AT COST | 88,393 | 88,393 |
| SCHWAB OTHER ASSETS - TRUST | AT COST | 107,751 | 107,751 |
| SCHWAB MUTUAL FUNDS | AT COST | 1,465,550 | 1,465,550 |
| SCHWAB STK PORTFOLIO EQUITIES 0704 | AT COST | 2,682,153 | 2,682,153 |
| SCHWABOTHER ASSETS 4356 | AT COST | 434,281 | 434,281 |
| TOUCHSTONE IMPACT BOND FUND CL I | AT COST | 1,953,922 | 1,953,922 |
| COLUMBIA STRATEGIC INCOME FUND INSTL 3 | AT COST | 902,416 | 902,416 |
| DTC US ACTIVE EQUITY FUND COMMON | AT COST | 2,540,196 | 2,540,196 |
| DTC MULTI-STRATEGY FUND LIQUIDATING ACCOUNT | AT COST | 142 | 142 |
| VANGUARD SHORT-TERM INFLATION PROTECTED SEC INDEX FUND ADM #567 | AT COST | 508,263 | 508,263 |
| HIRTLE CALLAGHAN OFFSHORE INVESTMENTS VI | AT COST | 497,459 | 497,459 |
| HIRTLE CALLAGHAN OFFSHORE INVESTMENTS VII | AT COST | 261,371 | 261,371 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND AND TIMBER | 10,379,902 | 0 | 10,379,902 | 10,379,902 |
| BUILDINGS AND IMPROVEMENTS | 12,575,523 | 5,585,591 | 6,989,932 | 6,989,932 |
| EQUIPMENT AND VEHICHLES | 2,099,918 | 1,766,061 | 333,857 | 333,857 |
| CATTLE AND HORSES | 35,416 | 28,995 | 6,421 | 6,421 |
| FURNITURE AND FIXTURES | 1,077,542 | 937,516 | 140,026 | 140,026 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,612 | 0 | 0 | 3,612 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUSEUM FURNISHINGS | 139,459 | 139,459 | 139,459 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) | 6,276,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUSEUM EXPENSE | 37,194 | 0 | 0 | 37,194 |
| DUES & SUBSCRIPTIONS | 3,625 | 0 | 0 | 3,625 |
| SECURITY | 11,040 | 0 | 0 | 11,040 |
| UNIFROMS | 3,398 | 0 | 0 | 3,398 |
| MISCELLANEOUS | 82,626 | 0 | 0 | 82,626 |
| STABLE | 69,730 | 0 | 0 | 69,730 |
| INVENTORY ADJSTMENT | 5,171 | 0 | 0 | 5,171 |
| INSURANCE | 123,783 | 0 | 0 | 123,783 |
| REPAIRS & MAINTENANCE | 173,337 | 0 | 0 | 173,337 |
| OUTSIDE SERVICES | 225,808 | 0 | 0 | 225,808 |
| GROUNDS EXPENSE | 37,468 | 0 | 0 | 37,468 |
| TRANSPORTATION | 65,293 | 0 | 0 | 65,293 |
| SUPPLIES | 17,927 | 0 | 0 | 17,927 |
| ADVERTISING | 19,444 | 0 | 0 | 19,444 |
| TRAVEL AND ENTERTAINMENT | 2,161 | 0 | 0 | 2,161 |
| SPECIAL EVENTS | 6,191 | 0 | 0 | 6,191 |
| REPAIRS & MAINTENANCE | 15,073 | 15,073 | 0 | |
| OUTSIDE SERVICES | 19,636 | 19,636 | 0 | |
| ADVERTISING | 1,691 | 1,691 | 0 | |
| PROPERTY & VEHICLE TAX | 2,019 | 2,019 | 0 | |
| TIMBER MANAGEMENT EXPENSE | 57,217 | 57,217 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSIONS | 91,505 | 91,505 | |
| TIMBER SALVAGE | 127,357 | 127,357 | |
| MISCELLANEOUS | 41,334 | 41,334 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 833,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL & DEFERRED COMPENSATION | 32,534 | 32,584 |
| FACILITY DEPOSITS/DEFERRED REVENUE | 226,919 | 248,095 |
| EXCISE TAX PAYABLE | 32,542 | 25,728 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES | 187,222 | 187,222 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 62,566 | 0 | 0 | 62,566 |
| PROPERTY TAXES | 83,892 | 0 | 0 | 83,892 |
| EXCISE TAX | 25,728 | 0 | 0 | 25,728 |
| PAYROLL TAX | 716 | 716 | 0 |