Major Needs
Stonewall Jackson Lake State Park |
|
|
|
Attendance |
|
|
|
Lodge Occupancy |
|
|
|
Cottage Occupancy |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self-Sufficiency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT EXPENSES |
|
|
|
|
|
|
|
Office Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cedar Creek State Park |
|
|
|
Attendance |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
Revenue |
|
|
|
Boat Rental |
|
|
|
Campsite Rentals |
|
|
|
Coin Laundry |
|
|
|
Facility Use Rental |
|
|
|
Firewood Sales |
|
|
|
Games |
|
|
|
Gift Shop Sales |
|
|
|
Miniature Golf |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Swimming Fees |
|
|
|
Tennis |
|
|
|
Vending Machines |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
Expense |
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
Vehicle Rental |
|
|
|
Machine Rentals |
|
|
|
Clothing/Household Supplies |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Education/Medical |
|
|
|
Merchandise for Resale |
|
|
|
Hospitality |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equipment |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/Household/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Comm Equip |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Holly River State Park |
|
|
|
Attendance |
|
|
|
Cabin Occupancy |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
Revenue |
|
|
|
Cabin Rentals |
|
|
|
Campsite Rentals |
|
|
|
Coin Laundry |
|
|
|
Coin Machine Concession |
|
|
|
Cot Rental |
|
|
|
Firewood Sales |
|
|
|
Games |
|
|
|
Gas & Oil Leases/Royalties |
|
|
|
Group Camps |
|
|
|
Magazine Sales |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Residence Rentals |
|
|
|
Restaurant Concession |
|
|
|
Swimming Fees |
|
|
|
Tennis |
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Comm. Equipment |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
New televisions in lodge rooms and cottages
Pipestem Resort State Park |
|
|
|
Attendance |
|
|
|
Lodge Occupancy |
|
|
|
Cabin Occupancy |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Profit/Loss |
|
|
|
Self Sufficiency % |
|
|
|
|
|
|
|
Arts and Crafts |
|
|
|
Boat Rental |
|
|
|
Cabin Rentals |
|
|
|
Campsite Rentals |
|
|
|
Coin Laundry Machines |
|
|
|
Coin Machine Concession |
|
|
|
Cot Rental |
|
|
|
Driving Range |
|
|
|
Equipment Rental |
|
|
|
Facility Use Rental |
|
|
|
Firewood Sales |
|
|
|
Games |
|
|
|
Gift Shop Sales |
|
|
|
Gifts & Bequests |
|
|
|
Golf Carts |
|
|
|
Greens Fees |
|
|
|
Lodge Rooms |
|
|
|
Miniature Golf |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Pro Shop |
|
|
|
Residence Rentals |
|
|
|
Restaurant Concession |
|
|
|
Restaurants |
|
|
|
Riding Stables |
|
|
|
Swimming Fees |
|
|
|
Tennis |
|
|
|
Tram |
|
|
|
Vending Machines |
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Rental Expense |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
IS&C/WV Net |
|
|
|
Vehicle Rental |
|
|
|
Machine Rentals |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Edu/Med |
|
|
|
Maintenance Contracts |
|
|
|
Merchandise for Resale |
|
|
|
Hospitality |
|
|
|
Farm Expense |
|
|
|
Recreational Supplies |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equip Purchases |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/Household/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Comm Equip |
|
|
|
Household Equip/Furn |
|
|
|
Vehicles |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Major Repairs and Alterations
Continued cabin upgrades, i.e. kitchens, bathrooms, floor, etc.
Maintenance shop/gas shed upgrade and repair
Air conditioning in 25 cabins
Bluestone State Park |
|
|
|
Attendance |
|
|
|
Cabin Occupancy |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Profit/Loss |
|
|
|
Self -Sufficiency % |
|
|
|
|
|
|
|
Arts and Crafts |
|
|
|
Cabin Rentals |
|
|
|
Campsite Rentals |
|
|
|
Coin Machine Concession |
|
|
|
Cot Rental |
|
|
|
Equipment Rental |
|
|
|
Facility Use Rental |
|
|
|
Firewood Sales |
|
|
|
Gift Shop Sales |
|
|
|
Magazine Sales |
|
|
|
Marina |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Snack/Comm/Souv |
|
|
|
Swimming Fees |
|
|
|
Vending Machines |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
Total Personal Expense |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
IS&C/WV Net |
|
|
|
Vehicle Rental |
|
|
|
Machine Rentals |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Edu/Medical |
|
|
|
Merchandise for Resale |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equip Purchases |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/House/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Comm Equipment |
|
|
|
Household Equip/Furnishing |
|
|
|
Livestock/Farm/Construction |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Camp Creek State Park |
|
|
|
Attendance |
|
|
|
Campground Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self-Sufficiency % |
|
|
|
Revenue |
|
|
|
Campsite Rentals |
|
|
|
Coin Laundry Machines |
|
|
|
Firewood Sales |
|
|
|
Gift Shop Sales |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Vending Machines |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
Expense |
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
Vehicle Rentals |
|
|
|
Machine Rentals |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Education/Med |
|
|
|
Maintenance Contracts |
|
|
|
Merchandise for Resale |
|
|
|
Farm Expense |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equipment |
|
|
|
|
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/House/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
|
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Comm Equipment |
|
|
|
Livestock/Farm/Construction |
|
|
|
Other Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Pinnacle Rock State Park |
|
|
|
Attendance |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
|
|
|
|
Picnic Shelter Fees |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal & Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
Vehicle Rental |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Miscellaneous |
|
|
|
Training |
|
|
|
Miscellaneous Equipment Purchase |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Communication Equipment |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
1Superintendent3Maintenance workers, including mechanic, carpenter and laborer.
1Assistant Superintendent
1Lodge Manager / group services coordinator
1Maintenance Coordinator
1Activities Coordinator /Naturalist
2 Clerical: Audit clerk and Office assistant
2 Retail clerk/buyer
2 Housekeepers (including one Lead Housekeeper)
4 Desk clerks (including supervisor)
1 Golf Facility Manager
Hawks Nest State Park |
|
|
|
Attendance |
|
|
|
Lodge Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
Revenue |
|
|
|
Coin Machine Concession |
|
|
|
Facility Use Rental |
|
|
|
Gift Shop Sales |
|
|
|
Greens Fees |
|
|
|
Lodge Rooms |
|
|
|
Miscellaneous Collections |
|
|
|
Miscellaneous Concessions |
|
|
|
Picnic Shelter Fees |
|
|
|
Restaurant Concession |
|
|
|
Restaurants |
|
|
|
Tram |
|
|
|
Vending Machines |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
Expense |
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
IS&C/WV Net |
|
|
|
Vehicle Rental |
|
|
|
Machine Rentals |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Education/Medical |
|
|
|
Maintenance Contracts |
|
|
|
Merchandise for Resale |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equipment |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/House/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Office/Communication Equip |
|
|
|
Household Equip/Furnishing |
|
|
|
Vehicles |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Babcock State Park |
|
|
|
Attendance |
|
|
|
Cabin Occupancy |
|
|
|
Campsite Occupancy |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
|
|
|
|
Boat Rental |
|
|
|
Cabin Rentals |
|
|
|
Campsite Rentals |
|
|
|
Coin Laundry |
|
|
|
Cot Rental |
|
|
|
Equipment Rental |
|
|
|
Firewood Sales |
|
|
|
Gift Shop Sales |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Riding Stables |
|
|
|
Snack/Comm/Souv. |
|
|
|
Swimming Fees |
|
|
|
Vending Machines |
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
IS&C/WV Net |
|
|
|
Vehicle Rental |
|
|
|
Machine Rental |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Research/Edu/Medical |
|
|
|
Maintenance Contracts |
|
|
|
Miscellaneous |
|
|
|
Credit Card Processing Fees |
|
|
|
Training |
|
|
|
Miscellaneous Equipment |
|
|
|
TOTAL CURRENT EXPENSES |
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Office Equipment |
|
|
|
Building/Household/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
House/Equipment Furnishings |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Carnifex Ferry Battlefield State Park |
|
|
|
Attendance |
|
|
|
Operating Revenue |
|
|
|
Operating Expenditures |
|
|
|
Surplus/(Subsidy) |
|
|
|
Self Sufficiency |
|
|
|
|
|
|
|
Gift Shop Sales |
|
|
|
Gifts/Bequests |
|
|
|
Miscellaneous Collections |
|
|
|
Picnic Shelter Fees |
|
|
|
Vending Machines |
|
|
|
|
|
|
|
TOTAL OPERATING REVENUE |
|
|
|
|
|
|
|
Total Personal Services |
|
|
|
Total Employee Benefits |
|
|
|
CURRENT EXPENSE |
|
|
|
Office/Postal/Freight |
|
|
|
Printing/Binding |
|
|
|
Utilities |
|
|
|
Telephone |
|
|
|
Contract/Professional |
|
|
|
Travel |
|
|
|
IS&C/WV Net |
|
|
|
Vehicle Rental |
|
|
|
Machine Rental |
|
|
|
Association Dues |
|
|
|
Clothing/Household |
|
|
|
Advertising |
|
|
|
Vehicle Maintenance Expense |
|
|
|
Maintenance Contracts |
|
|
|
Merchandise for Resale |
|
|
|
Miscellaneous |
|
|
|
Miscellaneous Equipment |
|
|
|
TOTAL CURRENT EXPENSE |
|
|
|
|
|
|
|
REPAIRS AND ALTERATIONS |
|
|
|
Building/Household/Comm |
|
|
|
Building Repairs/Alterations |
|
|
|
Vehicle Repairs |
|
|
|
Ground Improvements |
|
|
|
Farm/Construction Equipment |
|
|
|
Other Repairs/Alterations |
|
|
|
TOTAL REPAIRS AND ALTERATIONS |
|
|
|
|
|
|
|
EQUIPMENT |
|
|
|
Other Equipment |
|
|
|
TOTAL EQUIPMENT |
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES |
|
|
|
Jeff Eldridge
Chair
House of Delegates