| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,325 |
| Person Name | Explanation |
|---|---|
| WILLIAM KELLOGG | |
| MADELAINE KELLOGG | |
| PETER SOMMERHAUSER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GATEWAY COMPUTER DS400X15 /2.4/30GB/256MB | 2003-01-06 | 1,860 | 1,860 | S/L | 5.0000 | ||||
| OPTIPLEX COMPUTER GX260T/1.8GHZ/P4/256MB | 2003-02-24 | 1,394 | 1,394 | S/L | 5.0000 | ||||
| DELL INSPIRON 5100 COMPUTER | 2003-12-22 | 1,686 | 1,686 | S/L | 5.0000 | ||||
| DELL DIMENSION 2400 | 2004-06-17 | 1,435 | 1,435 | S/L | 5.0000 | ||||
| 10-HAUL CANOE TRAILER | 2004-05-19 | 1,295 | 1,295 | S/L | 7.0000 | ||||
| BOBCAT MOWER | 2005-03-03 | 6,950 | 6,950 | S/L | 7.0000 | ||||
| CAMP TRAILOR | 2005-03-14 | 1,033 | 1,033 | S/L | 7.0000 | ||||
| INDUSTRIAL TOASTER | 2005-07-12 | 1,000 | 1,000 | S/L | 7.0000 | ||||
| FLOOR SCRUBBER | 2005-09-27 | 2,700 | 2,700 | S/L | 7.0000 | ||||
| LOG SPLITTER | 2005-08-19 | 2,119 | 2,119 | S/L | 7.0000 | ||||
| SUBURBAN | 2005-05-15 | 7,525 | 7,525 | S/L | 5.0000 | ||||
| GOLF CARTS-2 | 2008-05-05 | 3,735 | 3,486 | S/L | 5.0000 | 249 | |||
| COPIER | 2005-05-21 | 5,720 | 5,720 | S/L | 5.0000 | ||||
| COPIER | 2005-07-07 | 5,645 | 5,645 | S/L | 5.0000 | ||||
| PHONE SYSTEM | 2005-08-02 | 5,617 | 5,617 | S/L | 5.0000 | ||||
| DJ / SPEAKER SYSTEM | 2005-05-04 | 6,133 | 6,133 | S/L | 7.0000 | ||||
| BUNK BEDS/MATRESSES | 2006-06-13 | 3,682 | 3,463 | S/L | 7.0000 | 219 | |||
| SCREEN DOORS | 2006-07-03 | 2,220 | 2,061 | S/L | 7.0000 | 159 | |||
| LANDSCAPING | 2006-07-20 | 4,970 | 2,126 | S/L | 15.0000 | 331 | |||
| DOCK | 2008-07-08 | 5,847 | 1,754 | S/L | 15.0000 | 390 | |||
| RECEPTION WALL | 2007-06-22 | 1,750 | 642 | S/L | 15.0000 | 116 | |||
| GUTTERS | 2008-06-12 | 2,262 | 266 | S/L | 39.0000 | 58 | |||
| COPIER | 2009-12-01 | 3,500 | 3,500 | S/L | 3.0000 | ||||
| FURNACE | 2009-11-01 | 8,180 | 664 | S/L | 39.0000 | 210 | |||
| 2006 DODGE SPRINTER | 2009-04-01 | 30,245 | 22,684 | S/L | 5.0000 | 6,049 | |||
| TIEFENTHALER FENCE | 2009-10-15 | 1,295 | 281 | S/L | 15.0000 | 86 | |||
| TIEFENTHALER RENOVATION | 2010-01-01 | 55,435 | 4,158 | S/L | 40.0000 | 1,386 | |||
| DATABASE SOFTWARE | 2010-02-08 | 10,600 | 10,305 | 3.0000 | 295 | ||||
| SOLAR POOL COVER | 2010-05-20 | 3,108 | 1,606 | S/L | 5.0000 | 414 | |||
| POOL VENT UPGRADES | 2010-06-23 | 3,609 | 1,805 | S/L | 5.0000 | 721 | |||
| POLARIS RANGER | 2010-04-26 | 6,250 | 3,333 | S/L | 5.0000 | 1,250 | |||
| NETWORK HARDWARE | 2010-03-19 | 7,114 | 3,912 | S/L | 5.0000 | 1,423 | |||
| REFRIGERATOR | 2010-01-14 | 1,749 | 750 | S/L | 7.0000 | 249 | |||
| CONVECTION OVEN | 2010-01-14 | 2,198 | 942 | S/L | 7.0000 | 314 | |||
| TIEFENTHALER RENOVATION | 2010-04-20 | 168,654 | 11,244 | S/L | 40.0000 | 4,216 | |||
| BLACK TRAILER | 2011-06-01 | 1,378 | 436 | S/L | 5.0000 | 276 | |||
| NEW PHONE SYSTEM | 2011-10-18 | 3,653 | 609 | S/L | 7.0000 | 522 | |||
| WEBSITE | 2011-09-06 | 5,000 | 2,222 | 3.0000 | 1,667 | ||||
| 2007 CHEVY SILVERADO 3500 | 2011-12-31 | 23,095 | 4,619 | S/L | 5.0000 | 4,619 | |||
| KUBOTA TRACTOR & ROTOTILLER | 2012-01-13 | 28,770 | 5,754 | S/L | 5.0000 | 5,754 | |||
| NEW WELL FOR VOYAGER VILLAGE | 2012-11-15 | 17,413 | 73 | S/L | 40.0000 | 435 | |||
| CABINS FOR LEADERSHIP TRAINING VILLAGE | 2012-07-13 | 28,117 | 360 | S/L | 39.0000 | 721 | |||
| BUILDING REMODEL (GARDEN AND COOKING) | 2012-07-31 | 5,670 | 59 | S/L | 40.0000 | 142 | |||
| NEW PUMP FOR CARE GIVER RESIDENCE | 2012-05-31 | 1,303 | 19 | S/L | 40.0000 | 33 | |||
| 10 H.P. SINGLE PHASE MOTOR-POOL | 2013-07-11 | 1,450 | S/L | 5.0000 | 145 | ||||
| AIR CONDITIONING | 2013-06-26 | 2,980 | S/L | 40.0000 | 37 | ||||
| PIPE FOR NEW VV WELL | 2013-05-07 | 2,248 | S/L | 40.0000 | 37 | ||||
| DEPENDABLE SOLUTIONS PC SYSTEM | 2013-07-16 | 1,525 | S/L | 7.0000 | 91 | ||||
| 2010 SPRINTER | 2013-04-18 | 39,137 | S/L | 5.0000 | 5,218 |
| Employee | Explanation |
|---|---|
| JAMES FLINT | |
| JAMIE RACINE |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GATEWAY COMPUTER DS400X15 /2.4/30GB/256MB | 2003-01 | PURCHASE | 2013-08 | 1,860 | 1,860 | |||||
| OPTIPLEX COMPUTER GX260T/1.8GHZ/P4/256MB | 2003-02 | PURCHASE | 2013-08 | 1,394 | 1,394 | |||||
| DELL INSPIRON 5100 COMPUTER | 2003-12 | PURCHASE | 2013-08 | 1,686 | 1,686 | |||||
| SOLAR POOL COVER | 2010-05 | PURCHASE | 2013-09 | 3,108 | -1,088 | 2,020 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 532,207 | 176,117 | 356,090 | 356,090 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 70 | |||
| DUES & SUBSCRIPTIONS | 5,446 | |||
| EQUIPMENT | 16,709 | |||
| INSURANCE | 48,490 | 37,237 | ||
| OFFICE EXPENSE | 3,816 | |||
| POSTAGE | 2,929 | |||
| RECRUITMENT | 2,967 | |||
| SUMMER PROGRAMS | 415,968 | 415,968 | ||
| SUPPLIES | 2,132 | |||
| TELEPHONE | 1,878 | |||
| TRAINING | 4,280 | |||
| WEBSITE & INTERNET | 2,083 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUND - FORM 8941 CREDIT | 1,611 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 15,366 | 18,411 |
| ACCRUED REAL ESTATE TAXES | 23,598 | 7,207 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED SERVICES | 13,905 |