| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,871 | 7,391 | 0 | 7,390 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 11502 MT ENVIRONMENTAL CENTER | 2000-01-01 | 1,288,300 | 758,385 | SL | 39.000000000000 | 33,033 | 0 | 33,033 | |
| 11509 PAVILLION | 2000-01-01 | 34,527 | 20,320 | SL | 39.000000000000 | 885 | 0 | 885 | |
| 11511 CABIN | 2000-01-01 | 488,249 | 287,416 | SL | 39.000000000000 | 12,519 | 0 | 12,519 | |
| 11513 SHED | 2000-01-01 | 1,695 | 990 | SL | 39.000000000000 | 43 | 0 | 43 | |
| 11507 IMPROVEMENTS NATURE CENTER | 2000-06-30 | 86,090 | 49,752 | SL | 39.000000000000 | 2,207 | 0 | 2,207 | |
| RENOVATIONS | 2003-09-30 | 15,660 | 7,752 | SL | 39.000000000000 | 402 | 0 | 402 | |
| CABIN ADDITIONS | 2004-09-08 | 41,996 | 19,699 | SL | 39.000000000000 | 1,077 | 0 | 1,077 | |
| ENVIORMENTAL CENTER - ROOF REPAIR | 2003-07-11 | 10,991 | 5,486 | SL | 39.000000000000 | 282 | 0 | 282 | |
| ENVIORMENTAL CENTER - VENTILATION | 2003-07-11 | 22,147 | 11,051 | SL | 39.000000000000 | 568 | 0 | 568 | |
| CABIN ADDITIONS | 2004-09-08 | 61,707 | 28,938 | SL | 39.000000000000 | 1,582 | 0 | 1,582 | |
| CABIN - ELECTRIC | 2004-12-29 | 2,305 | 1,065 | SL | 39.000000000000 | 59 | 0 | 59 | |
| PORCH ENCLOSURE (CENTER) | 2004-09-30 | 3,239 | 1,518 | SL | 39.000000000000 | 83 | 0 | 83 | |
| HEATING SYSTEM UPGRADES | 2004-09-28 | 10,162 | 10,162 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STONEY LICK FENCING | 2004-10-21 | 7,377 | 7,377 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STONEY LICK BARN | 2004-12-09 | 51,266 | 51,266 | SL | 15.000000000000 | 0 | 0 | 0 | |
| SCOTT SMITH PAVILLION IMPROVEMENT | 2004-07-23 | 23,280 | 11,020 | SL | 39.000000000000 | 597 | 0 | 597 | |
| TILE FOR CABIN | 2005-05-02 | 7,225 | 3,271 | SL | 39.000000000000 | 185 | 0 | 185 | |
| CABIN - ELECTRIC | 2005-03-10 | 1,968 | 895 | SL | 39.000000000000 | 50 | 0 | 50 | |
| STORAGE BUILDING - TCYA | 2005-07-15 | 8,916 | 4,005 | SL | 39.000000000000 | 229 | 0 | 229 | |
| VOLUNTEER OFFICE IMPROVEMENT | 2005-02-15 | 1,778 | 822 | SL | 39.000000000000 | 46 | 0 | 46 | |
| STONEY LICK BARN/STABLE - WATER | 2005-04-23 | 4,532 | 4,532 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STONEY LICK FARM PAVILLION | 2005-06-15 | 7,233 | 3,256 | SL | 39.000000000000 | 185 | 0 | 185 | |
| STONEY LICK FARM - WELL | 2006-01-01 | 6,371 | 2,773 | SL | 39.000000000000 | 163 | 0 | 163 | |
| SLF - STORAGE SHED CONSTRUCTED TCYA | 2005-11-01 | 264,007 | 116,203 | SL | 39.000000000000 | 6,769 | 0 | 6,769 | |
| STONEY LICK BARN - FANS | 2005-06-22 | 1,662 | 750 | SL | 39.000000000000 | 43 | 0 | 43 | |
| STONEY LICK EQUIPMENT SHED | 2006-02-27 | 1,740 | 1,740 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STONEY LICK FARM - FENCING | 2006-10-16 | 8,146 | 3,378 | SL | 39.000000000000 | 209 | 0 | 209 | |
| STONEY LICK FARM - HAY BARN | 2006-05-09 | 4,890 | 2,086 | SL | 39.000000000000 | 125 | 0 | 125 | |
| MINK FARM ROAD FENCING | 2006-03-25 | 7,750 | 3,331 | SL | 39.000000000000 | 199 | 0 | 199 | |
| WEDDING SITE IMPROVEMENT | 2006-05-12 | 6,219 | 6,219 | SL | 15.000000000000 | 0 | 0 | 0 | |
| HAGEN PARCEL #2 | 2006-12-31 | 4,250 | 4,250 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CAVETOWN EQUIPMENT SHED | 2003-12-31 | 1,292 | 1,292 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS FROM TWI | 2007-01-01 | 12,109 | 12,109 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| HAY SHED FROM TWI | 2009-07-01 | 2,600 | 2,600 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| STEINWAY PIANO FROM TWI | 2012-05-05 | 10,000 | 10,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT FROM TWI | 2007-01-01 | 17,727 | 17,727 | SL | 3.000000000000 | 0 | 0 | 0 | |
| HORSE DRAWN CARRIAGE FROM TWI | 2007-09-10 | 2,000 | 2,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SNOW PLOW FROM TWI | 2010-02-19 | 4,002 | 4,002 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KUBOTA MOWER ZD 221-54 FROM TWI | 2010-04-07 | 8,677 | 8,677 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KUBOTA MOWER KT3277 FROM TWI | 2010-06-14 | 3,295 | 3,295 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KUBOTA TRACTOR M7040HD FROM TWI | 2011-07-22 | 40,865 | 40,865 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRACTOR ATTACHMENT FROM TWI | 2011-08-12 | 2,995 | 2,995 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VIRGIN 8" BLADE SBV96 FROM TWI | 2011-12-06 | 3,450 | 3,450 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 14 PASSENGER VAN FROM TWI | 2010-09-06 | 2,427 | 2,427 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 11505 & 11506 LAND | 1995-12-31 | 272,574 | L | 0 | 0 | 0 | |||
| HAGEN PROPERTY | 2002-08-14 | 410,241 | L | 0 | 0 | 0 | |||
| HAGEN PROPERTY | 2006-12-31 | 1,167 | L | 0 | 0 | 0 | |||
| 37.57 ACRES OF MINK FARM RD | 2009-06-15 | 663,422 | L | 0 | 0 | 0 | |||
| ENTRANCE SIGN | 2004-05-19 | 3,268 | 3,268 | SL | 10.000000000000 | 0 | 0 | 0 | |
| STONEY LICK PARKING LOT | 2004-05-10 | 12,180 | 12,180 | SL | 15.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS - TREES FOR CAB | 2005-08-10 | 9,050 | 9,050 | SL | 15.000000000000 | 0 | 0 | 0 | |
| RUN IN SHED - STONEY LICK FROM TWI | 2007-05-09 | 12,230 | 12,230 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PRO FENCE STONEY LICK FROM TWI | 2007-05-17 | 5,085 | 5,085 | SL | 7.000000000000 | 0 | 0 | 0 | |
| STABLE FENCING - STONEY LICK FROM TWI | 2007-05-17 | 1,400 | 1,400 | SL | 7.000000000000 | 0 | 0 | 0 | |
| STONEY LICK FARM IMPROVEMENT FROM TWI | 2007-10-15 | 24,594 | 24,594 | SL | 7.000000000000 | 0 | 0 | 0 | |
| POND HOUSE RENOVATION FROM TWI | 2008-12-22 | 48,000 | 48,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BARN ROOF FROM TWI | 2008-10-09 | 2,500 | 2,378 | SL | 15.000000000000 | 122 | 0 | 122 | |
| AUTO WATER SYSTEM FOR HORSES FROM TWI | 2010-05-06 | 10,457 | 10,457 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AUTO WATER SYSTEM FOR HORSES FROM TWI | 2010-07-20 | 7,849 | 7,849 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KITCHEN RENOVATIONS FROM TWI | 2012-08-07 | 8,302 | 2,218 | SL | 39.000000000000 | 213 | 0 | 213 | |
| TW VEHICLE 2014 | 2014-05-14 | 53,911 | 53,911 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TW EQUIPMENT 2014 | 2014-07-28 | 2,329 | 2,329 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TW BUILDING 2014 | 2014-08-06 | 495 | 107 | SL | 39.000000000000 | 13 | 0 | 13 | |
| TW MACHINERY & EQUIPMENT 15 | 2015-01-01 | 700 | 700 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TW OFFICE EQUIPMENT | 2015-01-01 | 1,726 | 1,726 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TW LEASEHOLD IMPROVEMENTS 2015 | 2015-01-01 | 7,075 | 3,774 | SL | 15.000000000000 | 472 | 0 | 472 | |
| BATHROOM RENOVATION | 2017-03-25 | 10,370 | 1,540 | SL | 39.000000000000 | 266 | 0 | 266 | |
| BARN FLOOR | 2017-06-12 | 9,298 | 1,321 | SL | 39.000000000000 | 238 | 0 | 238 | |
| CABIN PORCH REPLACEMENT | 2017-09-01 | 4,670 | 634 | SL | 39.000000000000 | 120 | 0 | 120 | |
| KUBOTA RTV | 2018-07-18 | 13,900 | 13,900 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| GENERATOR - BARN | 2018-09-27 | 20,462 | 20,462 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BARN RENOVATION | 2018-07-18 | 56,248 | 6,446 | SL | 39.000000000000 | 1,442 | 0 | 1,442 | |
| TW 2019 LEASEHOLD IMPROVEMENTS | 2019-09-13 | 36,995 | 150DB | 15.000000000000 | 0 | 0 | 2,466 | ||
| TW HOMESTEAD PORCH REMODEL | 2020-05-18 | 10,748 | SL | 15.000000000000 | 0 | 0 | 717 | ||
| TW LUTRON LIGHTING UPGRADE | 2020-02-24 | 18,538 | SL | 15.000000000000 | 0 | 0 | 1,236 | ||
| TW KUBOTA RTV | 2021-02-18 | 16,790 | 200DB | 5.000000000000 | 0 | 0 | 3,358 | ||
| TW PATIO PROJECT | 2021-03-30 | 2,527 | 150DB | 15.000000000000 | 0 | 0 | 168 | ||
| P LEWIS CABIN | 2021-03-24 | 2,250 | 150DB | 15.000000000000 | 0 | 0 | 150 | ||
| TW CHIPPER | 2023-01-31 | 23,267 | 200DB | 5.000000000000 | 4,653 | 0 | 4,266 | ||
| REFRIGERATOR | 2023-01-13 | 3,529 | 200DB | 5.000000000000 | 706 | 0 | 706 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MIT PRIVATE EQUITY III | FMV | 173,724 | 173,724 |
| GARMARK INVESTMENT | FMV | 4,569 | 4,569 |
| MIT PRIVATE EQUITY IV | FMV | 32,444 | 32,444 |
| GOLUB CAPITAL PARTNERS INT 10 | FMV | 2,257,639 | 2,257,639 |
| GOLUB PARTNERS 11 | FMV | 451,531 | 451,531 |
| GOLUB CAPITAL PARTNERS INT 12 | FMV | 928,834 | 928,834 |
| MULLIGAN FUNDING | FMV | 813,530 | 813,530 |
| GOLUB CAPITAL PARTNERS ROLLOVER | FMV | 428,816 | 428,816 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 11502 MT ENVIRONMENTAL CENTER | 1,288,300 | 791,418 | 496,882 | |
| 11509 PAVILLION | 34,527 | 21,205 | 13,322 | |
| 11511 CABIN | 488,249 | 299,935 | 188,314 | |
| 11513 SHED | 1,695 | 1,033 | 662 | |
| 11507 IMPROVEMENTS NATURE CENTER | 86,090 | 51,959 | 34,131 | |
| RENOVATIONS | 15,660 | 8,154 | 7,506 | |
| CABIN ADDITIONS | 41,996 | 20,776 | 21,220 | |
| ENVIORMENTAL CENTER - ROOF REPAIR | 10,991 | 5,768 | 5,223 | |
| ENVIORMENTAL CENTER - VENTILATION | 22,147 | 11,619 | 10,528 | |
| CABIN ADDITIONS | 61,707 | 30,520 | 31,187 | |
| CABIN - ELECTRIC | 2,305 | 1,124 | 1,181 | |
| PORCH ENCLOSURE (CENTER) | 3,239 | 1,601 | 1,638 | |
| HEATING SYSTEM UPGRADES | 10,162 | 10,162 | 0 | |
| STONEY LICK FENCING | 7,377 | 7,377 | 0 | |
| STONEY LICK BARN | 51,266 | 51,266 | 0 | |
| SCOTT SMITH PAVILLION IMPROVEMENT | 23,280 | 11,617 | 11,663 | |
| TILE FOR CABIN | 7,225 | 3,456 | 3,769 | |
| CABIN - ELECTRIC | 1,968 | 945 | 1,023 | |
| STORAGE BUILDING - TCYA | 8,916 | 4,234 | 4,682 | |
| VOLUNTEER OFFICE IMPROVEMENT | 1,778 | 868 | 910 | |
| STONEY LICK BARN/STABLE - WATER | 4,532 | 4,532 | 0 | |
| STONEY LICK FARM PAVILLION | 7,233 | 3,441 | 3,792 | |
| STONEY LICK FARM - WELL | 6,371 | 2,936 | 3,435 | |
| SLF - STORAGE SHED CONSTRUCTED TCYA | 264,007 | 122,972 | 141,035 | |
| STONEY LICK BARN - FANS | 1,662 | 793 | 869 | |
| STONEY LICK EQUIPMENT SHED | 1,740 | 1,740 | 0 | |
| STONEY LICK FARM - FENCING | 8,146 | 3,587 | 4,559 | |
| STONEY LICK FARM - HAY BARN | 4,890 | 2,211 | 2,679 | |
| MINK FARM ROAD FENCING | 7,750 | 3,530 | 4,220 | |
| WEDDING SITE IMPROVEMENT | 6,219 | 6,219 | 0 | |
| HAGEN PARCEL #2 | 4,250 | 4,250 | 0 | |
| CAVETOWN EQUIPMENT SHED | 1,292 | 1,292 | 0 | |
| FURNISHINGS FROM TWI | 12,109 | 12,109 | 0 | |
| HAY SHED FROM TWI | 2,600 | 2,600 | 0 | |
| STEINWAY PIANO FROM TWI | 10,000 | 10,000 | 0 | |
| EQUIPMENT FROM TWI | 17,727 | 17,727 | 0 | |
| HORSE DRAWN CARRIAGE FROM TWI | 2,000 | 2,000 | 0 | |
| SNOW PLOW FROM TWI | 4,002 | 4,002 | 0 | |
| KUBOTA MOWER ZD 221-54 FROM TWI | 8,677 | 8,677 | 0 | |
| KUBOTA MOWER KT3277 FROM TWI | 3,295 | 3,295 | 0 | |
| KUBOTA TRACTOR M7040HD FROM TWI | 40,865 | 40,865 | 0 | |
| TRACTOR ATTACHMENT FROM TWI | 2,995 | 2,995 | 0 | |
| VIRGIN 8" BLADE SBV96 FROM TWI | 3,450 | 3,450 | 0 | |
| 14 PASSENGER VAN FROM TWI | 2,427 | 2,427 | 0 | |
| 11505 & 11506 LAND | 272,574 | 0 | 272,574 | |
| HAGEN PROPERTY | 410,241 | 0 | 410,241 | |
| HAGEN PROPERTY | 1,167 | 0 | 1,167 | |
| 37.57 ACRES OF MINK FARM RD | 663,422 | 0 | 663,422 | |
| ENTRANCE SIGN | 3,268 | 3,268 | 0 | |
| STONEY LICK PARKING LOT | 12,180 | 12,180 | 0 | |
| LAND IMPROVEMENTS - TREES FOR CAB | 9,050 | 9,050 | 0 | |
| RUN IN SHED - STONEY LICK FROM TWI | 12,230 | 12,230 | 0 | |
| PRO FENCE STONEY LICK FROM TWI | 5,085 | 5,085 | 0 | |
| STABLE FENCING - STONEY LICK FROM TWI | 1,400 | 1,400 | 0 | |
| STONEY LICK FARM IMPROVEMENT FROM TWI | 24,594 | 24,594 | 0 | |
| POND HOUSE RENOVATION FROM TWI | 48,000 | 48,000 | 0 | |
| BARN ROOF FROM TWI | 2,500 | 2,500 | 0 | |
| AUTO WATER SYSTEM FOR HORSES FROM TWI | 10,457 | 10,457 | 0 | |
| AUTO WATER SYSTEM FOR HORSES FROM TWI | 7,849 | 7,849 | 0 | |
| KITCHEN RENOVATIONS FROM TWI | 8,302 | 2,431 | 5,871 | |
| TW VEHICLE 2014 | 53,911 | 53,911 | 0 | |
| TW EQUIPMENT 2014 | 2,329 | 2,329 | 0 | |
| TW BUILDING 2014 | 495 | 120 | 375 | |
| TW MACHINERY & EQUIPMENT 15 | 700 | 700 | 0 | |
| TW OFFICE EQUIPMENT | 1,726 | 1,726 | 0 | |
| TW LEASEHOLD IMPROVEMENTS 2015 | 7,075 | 4,246 | 2,829 | |
| BATHROOM RENOVATION | 10,370 | 1,806 | 8,564 | |
| BARN FLOOR | 9,298 | 1,559 | 7,739 | |
| CABIN PORCH REPLACEMENT | 4,670 | 754 | 3,916 | |
| KUBOTA RTV | 13,900 | 13,900 | 0 | |
| GENERATOR - BARN | 20,462 | 20,462 | 0 | |
| BARN RENOVATION | 56,248 | 7,888 | 48,360 | |
| TW 2019 LEASEHOLD IMPROVEMENTS | 36,995 | 36,995 | 0 | |
| TW HOMESTEAD PORCH REMODEL | 10,748 | 10,748 | 0 | |
| TW LUTRON LIGHTING UPGRADE | 18,538 | 18,538 | 0 | |
| TW KUBOTA RTV | 16,790 | 16,790 | 0 | |
| TW PATIO PROJECT | 2,527 | 2,527 | 0 | |
| P LEWIS CABIN | 2,250 | 2,250 | 0 | |
| TW CHIPPER | 23,267 | 4,653 | 18,614 | |
| REFRIGERATOR | 3,529 | 706 | 2,823 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TREEHOUSE INTEREST | 745,232 | 745,232 | 745,232 |
| Description | Amount |
|---|---|
| UNREALIZED FMV CHANGE | 14,384 |
| EXCISE TAX PAID | 24,454 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLUB AND K-1 OTHER DEDUCTIONS | 99,260 | 99,260 | 0 | 0 |
| BANK SERVICE CHARGES | 168 | 168 | 0 | 0 |
| EVENT EXPENSES | 6,615 | 0 | 0 | 6,615 |
| COMMUNICATIONS EXPENSE | 16,123 | 0 | 0 | 16,123 |
| UTILITIES | 37,966 | 0 | 0 | 37,966 |
| MISCELLANEOUS EXPENSE | 571 | 405 | 0 | 166 |
| DIRECT PROGRAM EXPENSES | 5,286 | 0 | 0 | 5,286 |
| INSURANCE | 45,661 | 0 | 0 | 45,661 |
| HORSE PROGRAM EXPENSE | 27,737 | 0 | 0 | 27,737 |
| MAINTENANCE | 86,810 | 0 | 0 | 86,810 |
| PAINTING | 60,470 | 0 | 0 | 60,470 |
| K-1 NON-DEDUCTIBLE EXPENSES | 24 | 0 | 0 | 0 |
| INVESTMENT EXPENSE | 2,931 | 2,931 | 0 | 0 |
| PROGRAM OPERATIONS | 19,676 | 0 | 0 | 19,676 |
| MTCT BOARD INSURANCE | 2,874 | 2,874 | 0 | 0 |
| SUPPLIES | 2,269 | 0 | 0 | 2,269 |
| FACILITIES MAINTENANCE | 28,393 | 28,393 | 0 | |
| UTILITIES | 18,700 | 18,700 | 0 | |
| REAL ESTATE TAXES | 6,220 | 6,220 | 0 | |
| INSURANCE | 15,220 | 15,220 | 0 | |
| PAINTING | 11,463 | 11,463 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLUB CAPITAL PARTNERS INT 10 | 279,110 | 279,110 | |
| GOLUB CAPITAL PARTNERS INT 11 | 55,229 | 55,229 | |
| GOLUB CAPITAL PARTNERS INT 12 | 113,022 | 113,022 | |
| GOLUB CAPITAL PARTNERS INT 9 | 190,410 | 190,410 | |
| MIT PRIVATE EQUITY FUND IV | 922 | 922 | |
| GOLUB CAPITAL PARTNERS ROLLOVER | 20,753 | 20,753 | |
| GARMARK K-1 | 242 | 0 | |
| MIT PRIVATE EQUITY FUND III | 508 | 508 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 1,939 | 720 |
| TW PAYROLL LIABILITIES | 29,489 | 5,463 |
| TW HEALTHCARE REIMBURSEMENT | 141 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 18,659 | 0 | 0 | 18,659 |
| TAXES, PERSONAL PROPERTY | 700 | 0 | 0 | 700 |