| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,500 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2004-01-01 | 4,062,688 | 1,151,012 | SL | 30.000000000000 | 135,381 | 0 | 135,381 | |
| BUILDING IMPROVEMENTS | 2004-01-01 | 1,345,893 | 381,203 | SL | 30.000000000000 | 44,863 | 0 | 44,863 | |
| LAND | 1987-01-01 | 688,000 | L | 0 | 0 | 0 | |||
| EQUIPMENT | 2005-06-30 | 33,537 | 32,231 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-06-30 | 6,902 | 6,902 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2008-06-30 | 2,192 | 2,192 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2009-07-01 | 2,099 | 2,099 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2010-02-19 | 1,440 | 995 | SL | 7.000000000000 | 206 | 0 | 206 | |
| EQUIPMENT | 2010-07-22 | 1,348 | 852 | SL | 7.000000000000 | 193 | 0 | 193 | |
| ROAD | 2011-06-06 | 25,669 | 6,131 | SL | 15.000000000000 | 1,711 | 0 | 1,711 | |
| AC UNITS | 2011-05-09 | 6,574 | 3,443 | SL | 7.000000000000 | 939 | 0 | 939 | |
| HVAC | 2012-04-23 | 4,009 | 2,139 | SL | 5.000000000000 | 802 | 0 | 802 | |
| HVAC | 2012-06-21 | 4,866 | 2,433 | SL | 5.000000000000 | 973 | 0 | 973 | |
| HVAC | 2012-06-26 | 4,454 | 2,227 | SL | 5.000000000000 | 891 | 0 | 891 | |
| KABOTO LOADER | 2012-12-11 | 24,000 | 10,000 | SL | 5.000000000000 | 4,800 | 0 | 4,800 | |
| ROCK CLIMBING WALL | 2013-09-03 | 48,871 | 9,309 | SL | 7.000000000000 | 6,982 | 0 | 6,982 | |
| BACKHOE | 2013-02-06 | 7,500 | 2,875 | SL | 5.000000000000 | 1,500 | 0 | 1,500 | |
| BASKETBALL HOOP | 2013-04-01 | 4,576 | 1,601 | SL | 5.000000000000 | 915 | 0 | 915 | |
| AC UNIT | 2013-06-20 | 3,579 | 1,074 | SL | 5.000000000000 | 716 | 0 | 716 | |
| AC UNIT | 2013-07-03 | 3,013 | 904 | SL | 5.000000000000 | 603 | 0 | 603 | |
| POLARIS RANGER 570 | 2013-09-24 | 10,200 | 2,550 | SL | 5.000000000000 | 2,040 | 0 | 2,040 | |
| FURNITURE | 2013-11-26 | 11,675 | 1,807 | SL | 7.000000000000 | 1,668 | 0 | 1,668 | |
| CHAPEL SOUND SYSTEM | 2013-10-23 | 1,835 | 428 | SL | 5.000000000000 | 367 | 0 | 367 | |
| VOLLEYBALL SYSTEM | 2013-09-24 | 2,484 | 621 | SL | 5.000000000000 | 497 | 0 | 497 | |
| LODGE ROOF REPLACEMENT | 2014-09-08 | 24,370 | 406 | SL | 20.000000000000 | 1,219 | 0 | 1,219 | |
| PORCH | 2014-10-23 | 5,062 | 42 | SL | 20.000000000000 | 253 | 0 | 253 | |
| CHALLENGE COURSE | 2014-02-24 | 4,000 | 476 | SL | 7.000000000000 | 571 | 0 | 571 | |
| SALT SPREADER | 2014-03-05 | 800 | 133 | SL | 5.000000000000 | 160 | 0 | 160 | |
| AUDIO VIDEO LIGHTING | 2014-03-05 | 10,266 | 1,711 | SL | 5.000000000000 | 2,053 | 0 | 2,053 | |
| CHALLENGE COURSE | 2014-04-14 | 4,300 | 461 | SL | 7.000000000000 | 614 | 0 | 614 | |
| MOWER | 2014-05-16 | 1,100 | 128 | SL | 5.000000000000 | 220 | 0 | 220 | |
| CHALLENGE COURSE | 2014-06-03 | 1,992 | 166 | SL | 7.000000000000 | 285 | 0 | 285 | |
| AUDIO SOUND UPGRADES | 2014-06-19 | 764 | 76 | SL | 5.000000000000 | 153 | 0 | 153 | |
| CHALLENGE COURSE | 2014-06-23 | 1,135 | 81 | SL | 7.000000000000 | 162 | 0 | 162 | |
| PICNIC TABLE | 2014-07-01 | 3,646 | 260 | SL | 7.000000000000 | 521 | 0 | 521 | |
| FURNITURE | 2014-07-02 | 3,438 | 246 | SL | 7.000000000000 | 491 | 0 | 491 | |
| AUDIO | 2014-07-17 | 674 | 56 | SL | 5.000000000000 | 135 | 0 | 135 | |
| PRESENTATION DIGITAL SWITCHER | 2014-08-01 | 1,196 | 100 | SL | 5.000000000000 | 239 | 0 | 239 | |
| FURNITURE | 2014-09-04 | 1,195 | 57 | SL | 7.000000000000 | 171 | 0 | 171 | |
| MOWER | 2014-10-27 | 9,539 | 318 | SL | 5.000000000000 | 1,908 | 0 | 1,908 | |
| AUDIO & LIGHT - CHAPEL & PRAYER ROOM | 2014-11-05 | 4,544 | 151 | SL | 5.000000000000 | 909 | 0 | 909 | |
| TELEVISIONS | 2014-11-03 | 2,674 | 89 | SL | 5.000000000000 | 535 | 0 | 535 | |
| SCISSORS LIFT | 2014-04-16 | 9,006 | 1,201 | SL | 5.000000000000 | 1,801 | 0 | 1,801 | |
| FRYER | 2014-04-30 | 8,352 | 1,114 | SL | 5.000000000000 | 1,670 | 0 | 1,670 | |
| AUDIO & LIGHTING EQUIPMENT | 2014-12-18 | 4,143 | SL | 5.000000000000 | 829 | 0 | 829 | ||
| STACK CHAIRS | 2014-10-29 | 5,095 | 121 | SL | 7.000000000000 | 728 | 0 | 728 | |
| STOOL SETS | 2014-10-29 | 2,868 | 68 | SL | 7.000000000000 | 410 | 0 | 410 | |
| BUNK BEDS | 2015-01-22 | 1,733 | SL | 7.000000000000 | 227 | 0 | 227 | ||
| CAFE EQUIPMENT | 2015-02-19 | 861 | SL | 5.000000000000 | 144 | 0 | 144 | ||
| 24 BUNK BEDS | 2015-03-02 | 9,576 | SL | 7.000000000000 | 1,140 | 0 | 1,140 | ||
| STOOLS, BLINDS, TABLES | 2015-03-02 | 2,482 | SL | 7.000000000000 | 295 | 0 | 295 | ||
| 40' STEEL STORAGE CONTAINER | 2015-05-01 | 5,061 | SL | 5.000000000000 | 675 | 0 | 675 | ||
| WASHER & DRYER | 2015-05-21 | 13,824 | SL | 5.000000000000 | 1,613 | 0 | 1,613 | ||
| DRYER | 2015-05-21 | 600 | SL | 5.000000000000 | 70 | 0 | 70 | ||
| A/C UNIT | 2015-07-01 | 3,019 | SL | 5.000000000000 | 302 | 0 | 302 | ||
| CARPET | 2015-07-01 | 2,924 | SL | 10.000000000000 | 146 | 0 | 146 | ||
| HOT CART | 2015-12-01 | 4,404 | SL | 5.000000000000 | 73 | 0 | 73 | ||
| MATTRESSES & COVERS | 2015-11-25 | 2,081 | SL | 7.000000000000 | 25 | 0 | 25 | ||
| CHAPEL CHAIRS | 2015-12-22 | 11,822 | SL | 7.000000000000 | 0 | 0 | 0 | ||
| TABLES | 2015-04-06 | 2,215 | SL | 7.000000000000 | 237 | 0 | 237 | ||
| MEETING ROOM IMPROVEMENT | 2015-02-04 | 11,171 | SL | 20.000000000000 | 512 | 0 | 512 | ||
| CAFE EXTENSION | 2015-09-08 | 11,529 | SL | 20.000000000000 | 192 | 0 | 192 | ||
| RETREAT HOUSE SHINGLES | 2015-10-01 | 5,122 | SL | 20.000000000000 | 64 | 0 | 64 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 4,062,688 | 1,286,393 | 2,776,295 | |
| BUILDING IMPROVEMENTS | 1,345,893 | 426,066 | 919,827 | |
| LAND | 688,000 | 0 | 688,000 | |
| EQUIPMENT | 33,537 | 32,231 | 1,306 | |
| EQUIPMENT | 6,902 | 6,902 | 0 | |
| EQUIPMENT | 2,192 | 2,192 | 0 | |
| EQUIPMENT | 2,099 | 2,099 | 0 | |
| EQUIPMENT | 1,440 | 1,201 | 239 | |
| EQUIPMENT | 1,348 | 1,045 | 303 | |
| ROAD | 25,669 | 7,842 | 17,827 | |
| AC UNITS | 6,574 | 4,382 | 2,192 | |
| HVAC | 4,009 | 2,941 | 1,068 | |
| HVAC | 4,866 | 3,406 | 1,460 | |
| HVAC | 4,454 | 3,118 | 1,336 | |
| KABOTO LOADER | 24,000 | 14,800 | 9,200 | |
| ROCK CLIMBING WALL | 48,871 | 16,291 | 32,580 | |
| BACKHOE | 7,500 | 4,375 | 3,125 | |
| BASKETBALL HOOP | 4,576 | 2,516 | 2,060 | |
| AC UNIT | 3,579 | 1,790 | 1,789 | |
| AC UNIT | 3,013 | 1,507 | 1,506 | |
| POLARIS RANGER 570 | 10,200 | 4,590 | 5,610 | |
| FURNITURE | 11,675 | 3,475 | 8,200 | |
| CHAPEL SOUND SYSTEM | 1,835 | 795 | 1,040 | |
| VOLLEYBALL SYSTEM | 2,484 | 1,118 | 1,366 | |
| LODGE ROOF REPLACEMENT | 24,370 | 1,625 | 22,745 | |
| PORCH | 5,062 | 295 | 4,767 | |
| CHALLENGE COURSE | 4,000 | 1,047 | 2,953 | |
| SALT SPREADER | 800 | 293 | 507 | |
| AUDIO VIDEO LIGHTING | 10,266 | 3,764 | 6,502 | |
| CHALLENGE COURSE | 4,300 | 1,075 | 3,225 | |
| MOWER | 1,100 | 348 | 752 | |
| CHALLENGE COURSE | 1,992 | 451 | 1,541 | |
| AUDIO SOUND UPGRADES | 764 | 229 | 535 | |
| CHALLENGE COURSE | 1,135 | 243 | 892 | |
| PICNIC TABLE | 3,646 | 781 | 2,865 | |
| FURNITURE | 3,438 | 737 | 2,701 | |
| AUDIO | 674 | 191 | 483 | |
| PRESENTATION DIGITAL SWITCHER | 1,196 | 339 | 857 | |
| FURNITURE | 1,195 | 228 | 967 | |
| MOWER | 9,539 | 2,226 | 7,313 | |
| AUDIO & LIGHT - CHAPEL & PRAYER ROOM | 4,544 | 1,060 | 3,484 | |
| TELEVISIONS | 2,674 | 624 | 2,050 | |
| SCISSORS LIFT | 9,006 | 3,002 | 6,004 | |
| FRYER | 8,352 | 2,784 | 5,568 | |
| AUDIO & LIGHTING EQUIPMENT | 4,143 | 829 | 3,314 | |
| STACK CHAIRS | 5,095 | 849 | 4,246 | |
| STOOL SETS | 2,868 | 478 | 2,390 | |
| BUNK BEDS | 1,733 | 227 | 1,506 | |
| CAFE EQUIPMENT | 861 | 144 | 717 | |
| 24 BUNK BEDS | 9,576 | 1,140 | 8,436 | |
| STOOLS, BLINDS, TABLES | 2,482 | 295 | 2,187 | |
| 40' STEEL STORAGE CONTAINER | 5,061 | 675 | 4,386 | |
| WASHER & DRYER | 13,824 | 1,613 | 12,211 | |
| DRYER | 600 | 70 | 530 | |
| A/C UNIT | 3,019 | 302 | 2,717 | |
| CARPET | 2,924 | 146 | 2,778 | |
| HOT CART | 4,404 | 73 | 4,331 | |
| MATTRESSES & COVERS | 2,081 | 25 | 2,056 | |
| CHAPEL CHAIRS | 11,822 | 0 | 11,822 | |
| TABLES | 2,215 | 237 | 1,978 | |
| MEETING ROOM IMPROVEMENT | 11,171 | 512 | 10,659 | |
| CAFE EXTENSION | 11,529 | 192 | 11,337 | |
| RETREAT HOUSE SHINGLES | 5,122 | 64 | 5,058 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 58,430 | 0 | 0 | 58,430 |
| REPAIRS & MAINTENANCE | 68,229 | 0 | 0 | 68,229 |
| OFFICE SUPPLIES | 820 | 0 | 0 | 820 |
| TELEPHONE | 8,462 | 0 | 0 | 8,462 |
| FOOD | 116,174 | 0 | 0 | 116,174 |
| MISCELLANEOUS | 2,216 | 0 | 0 | 2,218 |
| ADVERTISING & MARKETING | 28,779 | 0 | 0 | 28,779 |
| BANK CHARGES | 698 | 0 | 0 | 698 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMP AND RETREAT USER FEES | 529,023 | 529,023 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CHURCH LOAN FUND OF THE POTOMAC DISTRICT COUNCIL OF THE ASSEMBLIES OF | 186,064 | 86,064 |
| SALE OF ECHO VILLAGE TAX LIABILITY | 25,500 | 25,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 1,625 | 0 | 0 | 0 |