| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 5,500 | 0 | 0 | 5,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,054,066 | 0 | 1,054,066 | 1,054,066 |
| BUILDING | 1,074,531 | 197,005 | 877,526 | 877,526 |
| BUILDING IMPROVEMENTS | 160,347 | 64,086 | 96,261 | 96,261 |
| EQUIPMENT | 6,540 | 6,540 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 5,367 | 0 | 0 | 5,367 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 405 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 12,083 | 0 | 12,083 | 12,083 |
| REPAIRS AND MAINTENANCE | 22,387 | 0 | 22,387 | 22,387 |
| OFFICE EXPENSES | 3,857 | 0 | 3,857 | 3,857 |
| DUES & SUBSCRIPTIONS | 260 | 0 | 260 | 260 |
| TELEPHONE | 1,169 | 0 | 1,169 | 1,169 |
| WEBSITE HOSTING | 259 | 0 | 259 | 259 |
| EQUIPMENT LEASE & REPAIR | 2,726 | 0 | 2,726 | 2,726 |
| POSTAGE & SHIPPING | 749 | 0 | 749 | 749 |
| ADVERTISING | 5,603 | 0 | 5,603 | 5,603 |
| STAFF DEVELOPMENT | 1,526 | 0 | 1,526 | 1,526 |
| PROGRAM SUPPLIES | 2,614 | 0 | 2,614 | 2,614 |
| LICENSING FEES | 65 | 0 | 65 | 65 |
| PROPERTY MANAGEMENT FEE | 675 | 0 | 675 | 675 |
| STATE FILING FEES | 177 | 0 | 177 | 177 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP FEES & PROGRAMS | 84,161 | 84,161 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECTION 125 PLAN LIABILITY | 127 | 87 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION MANAGEMENT | 29,326 | 0 | 5,865 | 29,326 |
| PAYROLL SERVICE FEES | 4,507 | 0 | 4,507 | 4,507 |
| IT CONSULTANTS | 718 | 0 | 144 | 718 |