| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,100 | 0 | 0 | 3,100 |
| 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 | 326,938 | 747,593 | 747,593 |
| BUILDING IMPROVEMENTS | 349,730 | 101,664 | 248,066 | 248,066 |
| EQUIPMENT | 6,540 | 6,540 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 20,259 | 0 | 20,259 | 20,259 |
| FILING FEES | 75 | 0 | 75 | 75 |
| REPAIRS AND MAINTENANCE | 23,762 | 0 | 23,762 | 23,762 |
| OFFICE EXPENSES | 5,985 | 0 | 5,985 | 5,985 |
| PROPERTY MGMT. FEES | 675 | 0 | 675 | 675 |
| DUES/SUBSCRIPTIONS/LICENSES | 1,421 | 0 | 1,421 | 1,421 |
| TELEPHONE | 1,438 | 0 | 1,438 | 1,438 |
| EQUIPMENT LEASE & REPAIR | 3,890 | 0 | 3,890 | 3,890 |
| POSTAGE & SHIPPING | 496 | 0 | 496 | 496 |
| ADVERTISING & MARKETING | 12,155 | 0 | 12,155 | 12,155 |
| STAFF DEVELOPMENT | 1,269 | 0 | 1,269 | 1,269 |
| PROGRAM SUPPLIES | 5,445 | 0 | 5,445 | 5,445 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP FEES & PROGRAMS | 93,600 | 93,600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECTION 125 PLAN LIABILITY | 778 | 268 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION MANAGEMENT | 30,141 | 0 | 6,028 | 30,141 |
| PAYROLL SERVICE FEES | 3,601 | 0 | 3,601 | 3,601 |
| OTHER PROFESSIONAL SERVICES | 15,511 | 0 | 3,102 | 15,511 |
| IT CONSULTANTS | 304 | 0 | 61 | 304 |