| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,279 | 11,279 | 0 | 0 |
| 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 | 791,418 | SL | 39.000000000000 | 33,033 | 0 | 33,033 | |
| 11509 PAVILLION | 2000-01-01 | 34,527 | 21,205 | SL | 39.000000000000 | 885 | 0 | 885 | |
| 11511 CABIN | 2000-01-01 | 488,249 | 299,935 | SL | 39.000000000000 | 12,519 | 0 | 12,519 | |
| 11513 SHED | 2000-01-01 | 1,695 | 1,033 | SL | 39.000000000000 | 43 | 0 | 43 | |
| 11507 IMPROVEMENTS NATURE CENTER | 2000-06-30 | 86,090 | 51,959 | SL | 39.000000000000 | 2,207 | 0 | 2,207 | |
| RENOVATIONS | 2003-09-30 | 15,660 | 8,154 | SL | 39.000000000000 | 402 | 0 | 402 | |
| CABIN ADDITIONS | 2004-09-08 | 41,996 | 20,776 | SL | 39.000000000000 | 1,077 | 0 | 1,077 | |
| ENVIORMENTAL CENTER - ROOF REPAIR | 2003-07-11 | 10,991 | 5,768 | SL | 39.000000000000 | 282 | 0 | 282 | |
| ENVIORMENTAL CENTER - VENTILATION | 2003-07-11 | 22,147 | 11,619 | SL | 39.000000000000 | 568 | 0 | 568 | |
| CABIN ADDITIONS | 2004-09-08 | 61,707 | 30,520 | SL | 39.000000000000 | 1,582 | 0 | 1,582 | |
| CABIN - ELECTRIC | 2004-12-29 | 2,305 | 1,124 | SL | 39.000000000000 | 59 | 0 | 59 | |
| PORCH ENCLOSURE (CENTER) | 2004-09-30 | 3,239 | 1,601 | 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 | 11,617 | SL | 39.000000000000 | 597 | 0 | 597 | |
| TILE FOR CABIN | 2005-05-02 | 7,225 | 3,456 | SL | 39.000000000000 | 185 | 0 | 185 | |
| CABIN - ELECTRIC | 2005-03-10 | 1,968 | 945 | SL | 39.000000000000 | 50 | 0 | 50 | |
| STORAGE BUILDING - TCYA | 2005-07-15 | 8,916 | 4,234 | SL | 39.000000000000 | 229 | 0 | 229 | |
| VOLUNTEER OFFICE IMPROVEMENT | 2005-02-15 | 1,778 | 868 | 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 | 3,441 | SL | 39.000000000000 | 185 | 0 | 185 | |
| STONEY LICK FARM - WELL | 2006-01-01 | 6,371 | 2,936 | SL | 39.000000000000 | 163 | 0 | 163 | |
| SLF - STORAGE SHED CONSTRUCTED TCYA | 2005-11-01 | 264,007 | 122,972 | SL | 39.000000000000 | 6,769 | 0 | 6,769 | |
| STONEY LICK BARN - FANS | 2005-06-22 | 1,662 | 793 | 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 | 3,587 | SL | 39.000000000000 | 209 | 0 | 209 | |
| STONEY LICK FARM - HAY BARN | 2006-05-09 | 4,890 | 2,211 | SL | 39.000000000000 | 125 | 0 | 125 | |
| MINK FARM ROAD FENCING | 2006-03-25 | 7,750 | 3,530 | 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 | 2,500 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 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 | 2,431 | 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 | 120 | 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 | 4,246 | SL | 15.000000000000 | 472 | 0 | 472 | |
| BATHROOM RENOVATION | 2017-03-25 | 10,370 | 1,806 | SL | 39.000000000000 | 266 | 0 | 266 | |
| BARN FLOOR | 2017-06-12 | 9,298 | 1,559 | SL | 39.000000000000 | 238 | 0 | 238 | |
| CABIN PORCH REPLACEMENT | 2017-09-01 | 4,670 | 754 | 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 | 7,888 | 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 | 4,653 | 200DB | 5.000000000000 | 7,446 | 0 | 4,653 | |
| TW REFRIGERATOR | 2023-01-13 | 3,529 | 706 | 200DB | 5.000000000000 | 1,129 | 0 | 706 | |
| TW WATER HEATER | 2024-06-25 | 13,921 | SL | 7.000000000000 | 994 | 0 | 994 | ||
| TW GENERATORS- TREEHOUSE | 2024-07-25 | 23,414 | SL | 7.000000000000 | 1,394 | 0 | 1,394 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MIT PRIVATE EQUITY III | FMV | 218,356 | 218,356 |
| MIT PRIVATE EQUITY IV | FMV | 28,975 | 28,975 |
| GOLUB CAPITAL PARTNERS INT 10 | FMV | 2,250,261 | 2,250,261 |
| GOLUB PARTNERS 11 | FMV | 450,055 | 450,055 |
| GOLUB CAPITAL PARTNERS INT 12 | FMV | 925,832 | 925,832 |
| MULLIGAN FUNDING | FMV | 474,130 | 474,130 |
| GOLUB CAPITAL PARTNERS ROLLOVER | FMV | 427,504 | 427,504 |
| SILVER POINT | FMV | 262,226 | 262,226 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 11502 MT ENVIRONMENTAL CENTER | 1,288,300 | 824,451 | 463,849 | |
| 11509 PAVILLION | 34,527 | 22,090 | 12,437 | |
| 11511 CABIN | 488,249 | 312,454 | 175,795 | |
| 11513 SHED | 1,695 | 1,076 | 619 | |
| 11507 IMPROVEMENTS NATURE CENTER | 86,090 | 54,166 | 31,924 | |
| RENOVATIONS | 15,660 | 8,556 | 7,104 | |
| CABIN ADDITIONS | 41,996 | 21,853 | 20,143 | |
| ENVIORMENTAL CENTER - ROOF REPAIR | 10,991 | 6,050 | 4,941 | |
| ENVIORMENTAL CENTER - VENTILATION | 22,147 | 12,187 | 9,960 | |
| CABIN ADDITIONS | 61,707 | 32,102 | 29,605 | |
| CABIN - ELECTRIC | 2,305 | 1,183 | 1,122 | |
| PORCH ENCLOSURE (CENTER) | 3,239 | 1,684 | 1,555 | |
| 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 | 12,214 | 11,066 | |
| TILE FOR CABIN | 7,225 | 3,641 | 3,584 | |
| CABIN - ELECTRIC | 1,968 | 995 | 973 | |
| STORAGE BUILDING - TCYA | 8,916 | 4,463 | 4,453 | |
| VOLUNTEER OFFICE IMPROVEMENT | 1,778 | 914 | 864 | |
| STONEY LICK BARN/STABLE - WATER | 4,532 | 4,532 | 0 | |
| STONEY LICK FARM PAVILLION | 7,233 | 3,626 | 3,607 | |
| STONEY LICK FARM - WELL | 6,371 | 3,099 | 3,272 | |
| SLF - STORAGE SHED CONSTRUCTED TCYA | 264,007 | 129,741 | 134,266 | |
| STONEY LICK BARN - FANS | 1,662 | 836 | 826 | |
| STONEY LICK EQUIPMENT SHED | 1,740 | 1,740 | 0 | |
| STONEY LICK FARM - FENCING | 8,146 | 3,796 | 4,350 | |
| STONEY LICK FARM - HAY BARN | 4,890 | 2,336 | 2,554 | |
| MINK FARM ROAD FENCING | 7,750 | 3,729 | 4,021 | |
| 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 | 2,644 | 5,658 | |
| TW VEHICLE 2014 | 53,911 | 53,911 | 0 | |
| TW EQUIPMENT 2014 | 2,329 | 2,329 | 0 | |
| TW BUILDING 2014 | 495 | 133 | 362 | |
| TW MACHINERY & EQUIPMENT 15 | 700 | 700 | 0 | |
| TW OFFICE EQUIPMENT | 1,726 | 1,726 | 0 | |
| TW LEASEHOLD IMPROVEMENTS 2015 | 7,075 | 4,718 | 2,357 | |
| BATHROOM RENOVATION | 10,370 | 2,072 | 8,298 | |
| BARN FLOOR | 9,298 | 1,797 | 7,501 | |
| CABIN PORCH REPLACEMENT | 4,670 | 874 | 3,796 | |
| KUBOTA RTV | 13,900 | 13,900 | 0 | |
| GENERATOR - BARN | 20,462 | 20,462 | 0 | |
| BARN RENOVATION | 56,248 | 9,330 | 46,918 | |
| 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 | 12,099 | 11,168 | |
| TW REFRIGERATOR | 3,529 | 1,835 | 1,694 | |
| TW WATER HEATER | 13,921 | 994 | 12,927 | |
| TW GENERATORS- TREEHOUSE | 23,414 | 1,394 | 22,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,900 | 5,900 | 0 | 0 |
| 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 |
|---|---|
| EXCISE TAX PAID | 14,745 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLUB AND K-1 OTHER DEDUCTIONS | 17,857 | 17,832 | 0 | 0 |
| EVENT EXPENSES | 7,159 | 0 | 0 | 7,159 |
| COMMUNICATIONS EXPENSE | 16,987 | 0 | 0 | 16,987 |
| UTILITIES | 32,604 | 0 | 0 | 32,604 |
| MISCELLANEOUS EXPENSE | 162 | 162 | 0 | 0 |
| DIRECT PROGRAM EXPENSES | 6,341 | 0 | 0 | 6,341 |
| INSURANCE | 58,492 | 0 | 0 | 58,492 |
| HORSE PROGRAM EXPENSE | 22,332 | 0 | 0 | 22,332 |
| MAINTENANCE | 46,265 | 0 | 0 | 46,265 |
| K-1 NON-DEDUCTIBLE EXPENSES | 32 | 0 | 0 | 0 |
| INVESTMENT EXPENSE | 14,560 | 14,560 | 0 | 0 |
| PROGRAM OPERATIONS | 13,578 | 0 | 0 | 13,578 |
| FACILITIES MAINTENANCE | 22,787 | 22,787 | 0 | |
| UTILITIES | 16,058 | 16,058 | 0 | |
| REAL ESTATE TAXES | 7,087 | 7,087 | 0 | |
| INSURANCE | 19,497 | 19,497 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLUB CAPITAL PARTNERS INT 10 | 225,519 | 225,519 | |
| GOLUB CAPITAL PARTNERS INT 11 | 45,099 | 45,099 | |
| GOLUB CAPITAL PARTNERS INT 12 | 92,592 | 92,592 | |
| MIT PRIVATE EQUITY FUND IV | 2,137 | 2,137 | |
| GOLUB CAPITAL PARTNERS ROLLOVER | 43,017 | 43,017 | |
| GARMARK K-1 | 429 | 0 | |
| MIT PRIVATE EQUITY FUND III | -345 | -345 |
| Description | Amount |
|---|---|
| UNREALIZED FMV CHANGE | 80,878 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 720 | 2,358 |
| TW PAYROLL LIABILITIES | 5,463 | 7,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 21,262 | 0 | 0 | 21,262 |
| PAYROLL TAXES | 25,282 | 575 | 0 | 24,707 |