| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITING FEE | 8,369 | 0 | 0 | 8,369 |
| PAYROLL PREPARATION FEES | 136 | 0 | 0 | 136 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOUND SYSTEM MIXER RACK | 2010-05-01 | 3,490 | 3,141 | SL | 5.0000 | 349 | |||
| PLOW FOR BACKHOE | 2011-10-01 | 2,052 | 1,641 | SL | 5.0000 | 411 | |||
| EXTENDED WARR FOR FORD | 2010-08-01 | 2,889 | 2,601 | SL | 5.0000 | 288 | |||
| STONE LODGE | 2006-01-01 | 124,121 | 86,884 | SL | 20.0000 | 6,206 | |||
| STONE LODGE | 2007-01-01 | 146 | 93 | SL | 20.0000 | 7 | |||
| STONE LODGE | 2009-01-01 | 14,862 | 8,173 | SL | 20.0000 | 743 | |||
| CHESTNUT LODGE | 2006-01-01 | 159,793 | 111,858 | SL | 20.0000 | 7,990 | |||
| CHESTNUT LODGE | 2007-01-01 | 176 | 116 | SL | 20.0000 | 9 | |||
| CEDAR LODGE | 2006-01-01 | 107,009 | 74,903 | SL | 20.0000 | 5,350 | |||
| CEDAR LODGE | 2007-01-01 | 9,108 | 5,917 | SL | 20.0000 | 455 | |||
| MAINTENANCE BLDG 381 | 2006-01-01 | 124,956 | 87,471 | SL | 20.0000 | 6,248 | |||
| MAINTENANCE BLDG 381 | 2007-01-01 | 29,423 | 19,124 | SL | 20.0000 | 1,471 | |||
| 2376 HOUSE | 2006-01-01 | 125,349 | 87,741 | SL | 20.0000 | 6,267 | |||
| 2376 HOUSE | 2007-01-01 | 115,168 | 74,856 | SL | 20.0000 | 5,758 | |||
| 2376 HOUSE | 2008-01-01 | 20,980 | 12,588 | SL | 20.0000 | 1,049 | |||
| 2376 HOUSE | 2009-01-01 | 11,450 | 6,301 | SL | 20.0000 | 573 | |||
| 509 WEAVER MILL | 2007-01-01 | 178,784 | 116,208 | SL | 20.0000 | 8,939 | |||
| 509 WEAVER MILL | 2009-01-01 | 36,108 | 19,857 | SL | 20.0000 | 1,805 | |||
| 509 WEAVER MILL | 2011-01-01 | 16,524 | 7,434 | SL | 20.0000 | 826 | |||
| DINING HALL | 2007-01-01 | 8,495 | 5,524 | SL | 20.0000 | 425 | |||
| DINING HALL | 2008-01-01 | 1,661,208 | 996,722 | SL | 20.0000 | 83,060 | |||
| DINING HALL | 2009-01-01 | 739,676 | 406,823 | SL | 20.0000 | 36,984 | |||
| CABINS | 2007-01-01 | 16,320 | 10,608 | SL | 20.0000 | 816 | |||
| CABINS | 2008-01-01 | 823,290 | 493,978 | SL | 20.0000 | 41,165 | |||
| CABINS | 2009-01-01 | 506,790 | 278,738 | SL | 20.0000 | 25,340 | |||
| UNIT DIRECTOR'S CABIN | 2007-01-01 | 4,772 | 3,105 | SL | 20.0000 | 239 | |||
| STORE | 2007-01-01 | 13,030 | 8,473 | SL | 20.0000 | 652 | |||
| SPORTS PAVILION | 2007-01-01 | 49,602 | 32,241 | SL | 20.0000 | 2,480 | |||
| SPORTS PAVILION | 2008-01-01 | 1,460,928 | 876,554 | SL | 20.0000 | 73,046 | |||
| SPORTS PAVILION | 2009-01-01 | 2,059,433 | 1,132,691 | SL | 20.0000 | 102,972 | |||
| POOL | 2007-01-01 | 5,209 | 3,383 | SL | 20.0000 | 260 | |||
| POOL | 2008-01-01 | 348,910 | 209,349 | SL | 20.0000 | 17,446 | |||
| POOL | 2009-01-01 | 531,588 | 292,371 | SL | 20.0000 | 26,579 | |||
| POOL LOCKER ROOM | 2007-01-01 | 5,361 | 3,484 | SL | 20.0000 | 268 | |||
| POOL LOCKER ROOM | 2008-01-01 | 46,464 | 27,877 | SL | 20.0000 | 2,323 | |||
| POOL LOCKER ROOM | 2009-01-01 | 8,152 | 4,486 | SL | 20.0000 | 408 | |||
| WATER TREATMENT FACILITY | 2008-01-01 | 46,559 | 27,936 | SL | 20.0000 | 2,328 | |||
| WATER TREATMENT FACILITY | 2009-01-01 | 7,251 | 3,991 | SL | 20.0000 | 363 | |||
| FIRE PUMP HOUSE | 2008-01-01 | 103,577 | 62,147 | SL | 20.0000 | 5,179 | |||
| FIRE PUMP HOUSE | 2009-01-01 | 7,612 | 4,189 | SL | 20.0000 | 381 | |||
| 421 WEAVER MILL HOUSE | 2008-01-01 | 235,083 | 141,049 | SL | 20.0000 | 11,754 | |||
| 421 WEAVER MILL HOUSE | 2009-01-01 | 197,564 | 108,659 | SL | 20.0000 | 9,878 | |||
| 421 WEAVER MILL HOUSE | 2010-01-01 | 461,205 | 230,601 | SL | 20.0000 | 23,060 | |||
| 421 WEAVER MILL HOUSE | 2011-01-01 | 4,130 | 1,862 | SL | 20.0000 | 207 | |||
| OPEN PAVILION | 2009-01-01 | 15,286 | 8,405 | SL | 20.0000 | 764 | |||
| BUILDING IMPROV. MGMT. | 2007-01-01 | 513,279 | 333,632 | SL | 20.0000 | 25,664 | |||
| BUILDING IMPROV. MGMT. | 2008-01-01 | 822,227 | 493,334 | SL | 20.0000 | 41,111 | |||
| BUILDING IMPROV. MGMT. | 2009-01-01 | 417,163 | 229,439 | SL | 20.0000 | 20,858 | |||
| BUILDING: A&E | 2007-01-01 | 372,620 | 242,203 | SL | 20.0000 | 18,631 | |||
| BUILDING :A&E | 2008-01-01 | 160,255 | 96,155 | SL | 20.0000 | 8,013 | |||
| BUILDING:A&E | 2009-01-01 | 71,153 | 39,137 | SL | 20.0000 | 3,558 | |||
| BUILDING:A&E | 2010-01-01 | 11,241 | 5,620 | SL | 20.0000 | 562 | |||
| 2006 IMPROVEMENTS | 2006-01-01 | 230,198 | 64,456 | SL | 50.0000 | 4,604 | |||
| SITE-WELL | 2007-01-01 | 15,249 | 3,995 | SL | 50.0000 | 305 | |||
| SITE-WELL | 2009-01-01 | 8,494 | 1,870 | SL | 50.0000 | 170 | |||
| SITE-MASTER PLAN | 2007-01-01 | 203,053 | 52,793 | SL | 50.0000 | 4,061 | |||
| SITE-MASTER PLAN | 2008-01-01 | 991,587 | 237,983 | SL | 50.0000 | 19,832 | |||
| SITE-MASTER PLAN | 2009-01-01 | 712,983 | 156,859 | SL | 50.0000 | 14,260 | |||
| SITE-WATER | 2007-01-01 | 8,475 | 2,207 | SL | 50.0000 | 170 | |||
| SITE-WATER | 2008-01-01 | 643,525 | 154,450 | SL | 50.0000 | 12,871 | |||
| SITE-SEWAGE | 2007-01-01 | 24,276 | 6,315 | SL | 50.0000 | 486 | |||
| SITE-SEWAGE | 2008-01-01 | 1,222,518 | 293,402 | SL | 50.0000 | 24,450 | |||
| SITE-SEWAGE | 2009-01-01 | 5,143 | 1,132 | SL | 50.0000 | 103 | |||
| SITE-ELECTRIC & PHONE | 2007-01-01 | 3,343 | 870 | SL | 50.0000 | 67 | |||
| SITE-ELECTRIC & PHONE | 2008-01-01 | 1,853,883 | 444,934 | SL | 50.0000 | 37,078 | |||
| SITE-ELECTRIC & PHONE | 2009-01-01 | 440,750 | 96,965 | SL | 50.0000 | 8,815 | |||
| SITE-GRADING/ROADS | 2007-01-01 | 4,746 | 1,234 | SL | 50.0000 | 95 | |||
| SITE-GRADING/ROADS | 2008-01-01 | 1,004,695 | 241,127 | SL | 50.0000 | 20,094 | |||
| SITE-GRADING/ROADS | 2009-01-01 | 79,038 | 17,390 | SL | 50.0000 | 1,581 | |||
| SITE-E&S | 2007-01-01 | 16,007 | 4,161 | SL | 50.0000 | 320 | |||
| SITE-E&S | 2008-01-01 | 172,794 | 41,471 | SL | 50.0000 | 3,456 | |||
| POND & BRIDGE #1 | 2007-01-01 | 377,417 | 98,126 | SL | 50.0000 | 7,548 | |||
| POND & BRIDGE #1 | 2008-01-01 | 108,484 | 26,038 | SL | 50.0000 | 2,170 | |||
| POND & BRIDGE #1 | 2009-01-01 | 506 | 110 | SL | 50.0000 | 10 | |||
| BRIDGE #2 | 2007-01-01 | 2,247 | 585 | SL | 50.0000 | 45 | |||
| BRIDGE #2 | 2008-01-01 | 25,087 | 6,023 | SL | 50.0000 | 502 | |||
| BRIDGE #2 | 2009-01-01 | 192,412 | 42,329 | SL | 50.0000 | 3,848 | |||
| LANDSCAPING | 2007-01-01 | 3,530 | 921 | SL | 50.0000 | 71 | |||
| LANDSCAPING | 2008-01-01 | 2,072 | 494 | SL | 50.0000 | 41 | |||
| LANDSCAPING | 2009-01-01 | 42,719 | 9,396 | SL | 50.0000 | 854 | |||
| ENTRY ROAD RELOCATION | 2007-01-01 | 146 | 38 | SL | 50.0000 | 3 | |||
| FIRE PROTECTION | 2007-01-01 | 2,210 | 573 | SL | 50.0000 | 44 | |||
| SITE-DEMOLITION | 2007-01-01 | 31,104 | 8,086 | SL | 50.0000 | 622 | |||
| SITE-DEMOLITION | 2008-01-01 | 99,471 | 23,870 | SL | 50.0000 | 1,989 | |||
| LAND IMPROVEMENT MGMT. | 2007-01-01 | 518,685 | 134,860 | SL | 50.0000 | 10,374 | |||
| LAND IMPROVEMENT MGMT. | 2008-01-01 | 296,166 | 71,078 | SL | 50.0000 | 5,923 | |||
| LAND IMPROVEMENT MGMT. | 2009-01-01 | 178,784 | 39,335 | SL | 50.0000 | 3,576 | |||
| RESIDENCES-WASHER & DRYER | 2013-12-16 | 2,960 | 2,538 | SL | 7.0000 | 422 | |||
| BRUSH HOG MOWER | 2013-10-10 | 100 | 88 | SL | 7.0000 | 12 | |||
| SPORTS EQUIPMENT | 2013-05-21 | 3,297 | 3,101 | SL | 7.0000 | 196 | |||
| WATER TREATMENT EQUIP | 2013-07-20 | 627 | 577 | SL | 7.0000 | 50 | |||
| PROPANE TANK | 2013-02-12 | 100 | 97 | SL | 7.0000 | 3 | |||
| ROAD/GRADING | 2013-05-31 | 23,565 | 7,755 | SL | 20.0000 | 1,178 | |||
| TRACK | 2013-06-19 | 72,503 | 23,563 | SL | 20.0000 | 3,625 | |||
| ROPE COURSE | 2013-07-17 | 1,625 | 520 | SL | 20.0000 | 81 | |||
| WATER LINES | 2013-04-18 | 1,172 | 393 | SL | 20.0000 | 59 | |||
| RESIDENCES - APPLIANCE | 2014-01-27 | 1,201 | 710 | SL | 10.0000 | 120 | |||
| SPORTS EQUIPMENT | 2014-07-17 | 629 | 487 | SL | 7.0000 | 90 | |||
| ROAD PAVING | 2014-05-19 | 8,071 | 3,004 | SL | 15.0000 | 538 | |||
| ARENA SOCCER FIELD | 2014-07-30 | 140,719 | 38,112 | SL | 20.0000 | 7,036 | |||
| FOOTBALL FIELD | 2014-08-08 | 85,497 | 23,156 | SL | 20.0000 | 4,275 | |||
| IMPROV - 509 WEAVER MILL | 2014-06-13 | 5,531 | 1,546 | SL | 20.0000 | 277 | |||
| RESIDENCES - CITIKIDZ | 2015-12-14 | 2,898 | 1,691 | SL | 7.0000 | 414 | |||
| EQUIPMENT & TOOLS | 2015-10-22 | 1,593 | 950 | SL | 7.0000 | 228 | |||
| 2009 CABIN IMPROVEMENTS | 2015-07-13 | 46,985 | 10,571 | SL | 20.0000 | 2,349 | |||
| TELEPHONE SYSTEM | 2015-10-06 | 4,050 | 2,461 | SL | 7.0000 | 579 | |||
| ROADS - STONE | 2016-07-05 | 1,284 | 641 | SL | 7.0000 | 183 | |||
| ARENA SOCCER | 2016-08-08 | 2,519 | 861 | SL | 10.0000 | 252 | |||
| RESIDENCES -STAFF (2) | 2016-08-01 | 629,559 | 71,699 | SL | 30.0000 | 20,985 | |||
| CAMERA EQUIPMENT | 2016-11-21 | 1,000 | 617 | SL | 5.0000 | 200 | |||
| BICYCLES | 2017-06-05 | 4,495 | 1,659 | SL | 7.0000 | 642 | |||
| RESIDENCES-IMPROV | 2017-09-01 | 27,944 | 3,260 | SL | 20.0000 | 1,397 | |||
| 2008 PONTIAC G6 | 2017-05-09 | 2,750 | 1,467 | SL | 5.0000 | 550 | |||
| BLEACHERS | 2018-04-23 | 3,326 | 277 | SL | 20.0000 | 166 | |||
| WRESTLING MATS | 2018-05-29 | 8,962 | 1,419 | SL | 10.0000 | 896 | |||
| ARCHERY & OTHER | 2018-07-24 | 2,761 | 391 | SL | 10.0000 | 276 | |||
| TRACK IMPROVEMENTS | 2018-06-16 | 4,722 | 354 | SL | 20.0000 | 236 | |||
| IMPROV - RESIDENCE | 2018-04-25 | 1,458 | 122 | SL | 20.0000 | 73 | |||
| IMPROV - RESIDENCE | 2019-08-01 | 56,663 | 1,180 | SL | 20.0000 | 2,833 | |||
| AUDIO EQUIPMENT | 2019-04-23 | 1,452 | 194 | SL | 5.0000 | 290 | |||
| WEIGHT TRAINING EQUIP | 2019-04-30 | 2,645 | 176 | SL | 10.0000 | 265 | |||
| COMPUTER | 2019-08-22 | 2,268 | 151 | SL | 5.0000 | 454 | |||
| RESIDENCE - FLOORING | 2020-05-28 | 500 | SL | 10.0000 | 29 | ||||
| RESIDENCE - HEAT PUMP | 2020-08-08 | 2,473 | SL | 10.0000 | 103 | ||||
| WORKOUT EQUIPMENT | 2020-02-20 | 541 | SL | 10.0000 | 45 | ||||
| KALEO CHAPEL CHAIRS | 2020-10-16 | 7,760 | SL | 10.0000 | 129 | ||||
| 2012 FORD F-250 SUPER DUTY | 2019-11-21 | 16,350 | 273 | SL | 5.0000 | 3,270 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 36,691 | 23,151 | 13,540 | 13,540 |
| Furniture and Fixtures | 318,969 | 284,581 | 34,388 | 34,388 |
| Buildings | 14,237,103 | 8,295,965 | 5,941,138 | 5,941,138 |
| Improvements | 9,863,472 | 2,591,737 | 7,271,735 | 7,271,735 |
| Land | 1,306,872 | 1,306,872 | 1,306,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 300 | 300 | 300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION | 1,358 | 1,451 | ||
| CASUAL LABOR | 50 | 50 | ||
| COMMUNITY & PUBLIC RELATIONS | 530 | 530 | ||
| FIXED ASSETS PURCHASED | 8,301 | |||
| FOOD COSTS | 1,525 | 1,525 | ||
| INSURANCE | 57,365 | 58,905 | ||
| MAINTENANCE & REPAIRS | 16,693 | 16,260 | ||
| OFFICE EXPENSE | 7,776 | 6,790 | ||
| OTHER EXPENSES | 2,581 | 2,581 | ||
| PROPERTY IMPROVEMENTS | 250,747 | |||
| STAFF DEVELOPMENT & RECRUITMENT | 5,202 | 1,149 | 3,259 | |
| SUPPLIES - CAMP PROGRAMS | 1,671 | 1,671 | 78 | |
| SUPPLIES - KITCHEN | 3,128 | 3,128 | ||
| VEHICLE EXPENSE | 4,487 | 5,686 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 200 | 200 | |
| PROGRAM FEES | 1,574 | 1,574 | |
| REIMBURSEMENT | 2,185 | 2,185 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 16,077 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER CONTRACTED SERVICES | 2,502 | 0 | 0 | 2,500 |
| PNC (HAWTHORN) ADVISORY FEES | 6,422 | 6,422 | 6,422 | 0 |
| PROGRAM EVALUATION SERVICES | 14,000 | 0 | 14,000 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CAMP STORE | 279 | 279 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 2,510 | |||
| OTHER TAXES | 168 | 168 |