| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,750 | 7,750 |
| Person Name | Explanation |
|---|---|
| FRANCES K BICKELHAUPT | |
| LINDA A GALANIS | |
| ED HASSELKUS | |
| FRANCIS B HILL | |
| DR JEFFERY ILES | |
| ALAN CRAIG | |
| SHAWN HILL-LAMB | |
| MEGGAN HILL-MCQUEENEY | |
| DR ANN MARIE VANDERZANDEN | |
| ALLAN RATHJE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FULLY DEPRECIATED 1-31-93 | 1974-01-31 | 44,137 | 44,137 | S/L | 10.0000 | ||||
| 1987 EQUIPMENT | 1986-01-31 | 1,972 | 1,972 | 5.0000 | |||||
| 1988 EQUIPMENT | 1987-01-31 | 2,050 | 2,050 | S/L | 10.0000 | ||||
| 1989 EQUIPMENT | 1988-01-31 | 7,335 | 7,335 | S/L | 10.0000 | ||||
| 1990 EQUIPMENT | 1989-01-31 | 1,627 | 1,627 | S/L | 10.0000 | ||||
| 1991 EQUIPMENT | 1990-01-31 | 14,102 | 14,102 | S/L | 10.0000 | ||||
| 1992 EQUIPMENT | 1991-01-31 | 26,711 | 26,711 | S/L | 10.0000 | ||||
| 1993 EQUIPMENT | 1992-01-31 | 6,007 | 6,007 | S/L | 10.0000 | ||||
| 1994 EQUIPMENT | 1993-01-31 | 4,820 | 4,820 | S/L | 10.0000 | ||||
| 1995 EQUIPMENT | 1994-01-31 | 671 | 671 | S/L | 10.0000 | ||||
| 1996 EQUIPMENT | 1996-04-01 | 9,506 | 9,506 | S/L | 10.0000 | ||||
| 1997 EQUIPMENT | 1997-07-01 | 8,749 | 8,749 | S/L | 10.0000 | ||||
| COMPUTER & PRINTER-AIM COMPUTERS | 1998-06-24 | 450 | 450 | S/L | 5.0000 | ||||
| MEMORIAL BENCH | 1999-06-02 | 845 | 845 | S/L | 10.0000 | ||||
| DYKSTRA GIFT | 1995-12-31 | 1,031 | |||||||
| HARPER GIFT | 1996-02-01 | 8,965 | |||||||
| 1996 TREES & PLANTS | 1996-02-01 | 2,096 | |||||||
| HARPER GIFT | 1997-01-01 | 2,833 | |||||||
| 1997 TREES & PLANTS | 1997-01-01 | 2,288 | |||||||
| HARPER GIFT | 1998-07-01 | 1,213 | |||||||
| HARPER GIFT | 1999-07-01 | 779 | |||||||
| COFFMAN GIFT-PLANTS | 1999-07-01 | 205 | |||||||
| FULLY DEPREC BLDG IMPROVE | 1976-01-31 | 4,898 | 4,898 | S/L | 10.0000 | ||||
| LIGHTING SYSTEM | 1974-01-31 | 418 | 418 | S/L | 20.0000 | ||||
| CONSERVATORY | 1979-01-31 | 35,144 | 35,144 | S/L | 20.0000 | ||||
| ED CENTER CONTENTS 93 | 1980-01-31 | 13,015 | 13,015 | S/L | 10.0000 | ||||
| DISPLAY CASES | 1982-01-31 | 5,784 | 5,784 | S/L | 10.0000 | ||||
| 1974 LAND IMPROVEMENTS | 1974-01-31 | 14,281 | 14,281 | S/L | 33.0000 | ||||
| BULLETIN BOARD | 1975-06-01 | 285 | 285 | S/L | 5.0000 | ||||
| WATER SYSTEM | 1977-06-01 | 1,146 | 1,146 | S/L | 33.0000 | ||||
| BRIDGE IMPROVEMENTS | 1982-01-31 | 9,534 | 9,534 | S/L | 15.0000 | ||||
| 1994 IMPROVEMENTS | 1993-01-31 | 4,985 | 4,985 | S/L | 15.0000 | ||||
| ORIGINAL VALUATION | 1976-01-31 | 209,230 | |||||||
| PURCHASES THRU 1-31-92 | 1992-01-31 | 23,801 | |||||||
| HARPER GIFT | 1991-01-31 | 12,568 | |||||||
| LAND PURCHASE | 1992-01-31 | 30,000 | |||||||
| SCULPTURE | 1992-01-31 | 6,350 | |||||||
| CLOSING COSTS | 1993-01-31 | 757 | |||||||
| HARPER GIFT | 1993-01-31 | 5,784 | |||||||
| FY93 PURCHASES | 1993-01-31 | 1,850 | |||||||
| FY94 TREES & PLANTS | 1994-01-31 | 1,925 | |||||||
| HARPER GIFT | 1994-01-31 | 5,005 | |||||||
| FY95 TREES & PLANTS | 1995-01-31 | 1,116 | |||||||
| HARPER GIFT | 1995-01-31 | 1,476 | |||||||
| FY96 TREES & PLANTS | 1995-12-31 | 1,388 | |||||||
| HARPER GIFT | 1995-12-31 | 3,597 | |||||||
| 78 & 85 APPRAISAL INCREASE | 1985-01-31 | 212,368 | |||||||
| 94 PLANT APPRAISAL INCREASE | 1994-01-31 | 393,526 | |||||||
| 95 PLANT APPRAISAL INCREASE | 1995-12-31 | 124,235 | |||||||
| 2000 UTILITY VEHICLE | 2000-10-27 | 6,350 | 6,350 | S/L | 10.0000 | ||||
| 2 GOLF CARS-QUAD CITY GOLF CARS | 2000-08-08 | 10,920 | 10,920 | S/L | 10.0000 | ||||
| BANO BUILDING | 2000-12-22 | 7,185 | 1,983 | S/L | 39.0000 | 180 | |||
| HARPER GIFTS-PLANTS | 2000-07-01 | 893 | |||||||
| TV & VCR | 2001-07-01 | 1,558 | 1,558 | S/L | 10.0000 | ||||
| REFRIGERATOR | 2000-07-01 | 199 | 199 | S/L | 10.0000 | ||||
| CARPETING-PETERSEN HAGGE | 2000-07-01 | 3,264 | 3,264 | S/L | 10.0000 | ||||
| DIGITAL CAMERA | 2000-07-01 | 578 | 578 | S/L | 5.0000 | ||||
| CART STORAGE-GEORGE ANDRINGA | 2001-07-01 | 2,200 | 2,200 | S/L | 10.0000 | ||||
| CART REMODEL-FULLTERTON | 2001-07-01 | 686 | 686 | S/L | 10.0000 | ||||
| EDUCATION BLDG | 2001-07-01 | 59,950 | 15,674 | S/L | 39.0000 | 1,499 | |||
| BANO BUILDING | 2001-04-18 | 7,935 | 2,124 | S/L | 39.0000 | 199 | |||
| HANDICAP FOUNTAIN-PETERSEN MFG | 2001-03-29 | 1,071 | 750 | S/L | 15.0000 | 71 | |||
| RENOVATE BULLETIN BOARD-K. THOMSEN | 2001-05-14 | 1,288 | 902 | S/L | 15.0000 | 86 | |||
| LANDSCAPING IMPROVEMENTS | 2001-05-30 | 837 | 586 | S/L | 15.0000 | 56 | |||
| MOWER-TRI-COUNTY IMPLEMENT | 2001-05-11 | 2,975 | 2,975 | S/L | 10.0000 | ||||
| HARPER GIFTS-PLANTS | 2001-07-01 | 200 | |||||||
| CONCRETE SEDONA SEAT-PETERSEN MFG | 2001-05-30 | 439 | 307 | S/L | 15.0000 | 30 | |||
| COBBLE PAVERS, LIME, FABRIC-PENNOCKS | 2002-11-06 | 16,055 | 9,767 | S/L | 15.0000 | 1,070 | |||
| HARPER GIFTS-PLANTS | 2002-07-01 | 312 | |||||||
| PENNOCKS-PLANTS, TREES | 2002-07-01 | 1,955 | |||||||
| BUILDING IMPROVEMENTS | 2002-12-31 | 20,857 | 4,813 | S/L | 39.0000 | 535 | |||
| SIGN | 2002-12-31 | 1,970 | 1,970 | S/L | 7.0000 | ||||
| PUMP-MODERN PLUMBING & PUMP | 2003-12-31 | 1,085 | 1,085 | S/L | 7.0000 | ||||
| SIGN-HANSEN SIGN | 2003-12-31 | 650 | 650 | S/L | 7.0000 | ||||
| COMPUTER | 2008-12-29 | 709 | 355 | S/L | 7.0000 | 101 | |||
| LABEL MACHINE | 2008-09-17 | 7,425 | 2,599 | S/L | 10.0000 | 742 | |||
| MOWER | 2012-05-07 | 9,150 | S/L | 10.0000 | 610 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MS-ST COVERED -SEE ATTACHED DETAIL | PURCHASE | 36,625 | 35,853 | 772 | ||||||
| MS-ST NONCOVERED-SEE ATTACHED DETAIL | PURCHASE | 587 | 653 | -66 | ||||||
| MS-LT COVERED-SEE ATTACHED DETAIL | PURCHASE | 22,872 | 20,491 | 2,381 | ||||||
| MS-LT NONCOVERED-SEE ATTACHED DETAIL | PURCHASE | 53,590 | 39,184 | 14,406 | ||||||
| ML-ST COVERED-SEE ATTACHED DETAIL | PURCHASE | 9,895 | 10,124 | -229 | ||||||
| ML-LT COVERED-SEE ATTACHED DETAIL | PURCHASE | 197,740 | 176,417 | 21,323 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 5,186 | 5,342 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 151,675 | 151,016 |
| MUTUAL FUNDS | 60,871 | 67,085 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY & EQUIPMENT | 178,701 | 165,824 | 12,877 | |
| BUILDINGS | 155,185 | 86,266 | 68,919 | |
| IMPROVEMENTS | 49,921 | 43,856 | 6,065 | |
| TOTAL FAIR MARKET VALUE | 3,380,043 | |||
| LAND | 327,617 | 327,617 |
| Description | Amount |
|---|---|
| 2012 EXCISE TAX | 27 |
| PRIOR YEAR ADJ | 1,028 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROFESSIONAL DEVELOPMENT | 1,487 | 1,487 | ||
| ORGANIZATIONAL DUES | 1,193 | 1,193 | ||
| VOLUNTEER RECOGNITION | 30 | 30 | ||
| COMPUTER- WEB & REPAIRS | 4,150 | 4,150 | ||
| EDUCATION PROGRAMS | 519 | 519 | ||
| POSTAGE-GENERAL | 99 | 99 | ||
| SUPPLIES-OFFICE | 831 | 831 | ||
| TELEPHONE | 988 | 988 | ||
| FUEL | 844 | 844 | ||
| SMALL EQUIPMENT PURCHASES | 199 | 199 | ||
| EQUIPMENT REPAIRS | 96 | 96 | ||
| EQUIPMENT PARTS & SERVICE | 256 | 256 | ||
| EQUIPMENT STORAGE | 1,200 | 1,200 | ||
| PLANTS, INCLDG TRANSPORTATION | 329 | 329 | ||
| DIRECTORS EXPENSES | 70 | 70 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED FICA/FWH | 1,846 | 1,939 |
| ACCRUED SWH | 878 | 916 |
| SIMPLE IRA PAYABLE | 433 | 448 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 4,264 | 4,264 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 77 | 77 |