| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & TAX RETURN PREP | 8,529 | 8,529 |
| Person Name | Explanation |
|---|---|
| VINCE MESSERLY | |
| SCOTT DORAN | |
| RANDY STRAUSS | |
| BOB MONCHEIN | |
| DON BARR | |
| JIM ERNST | |
| BAILEY STANBERY | |
| FRED TOBIN | |
| JOHN PAVLIS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP | 2005-09-15 | 2,023 | 2,023 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 7,786 | S/L | 7.0000 | 190 | |||
| GENERATOR | 2007-03-23 | 1,944 | 1,597 | S/L | 7.0000 | 278 | |||
| OFFICE FURNITURE | 2007-05-01 | 930 | 753 | S/L | 7.0000 | 133 | |||
| HP PRINTER | 2007-09-06 | 809 | 809 | S/L | 5.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 255 | S/L | 7.0000 | 47 | |||
| COMPUTER | 2007-12-18 | 800 | 800 | 200DB | 5.0000 | ||||
| HARD DRIVE | 2007-12-20 | 410 | 410 | 200DB | 5.0000 | ||||
| DELL OPTIPLEX COMPUTER | 2008-02-19 | 1,492 | 1,442 | S/L | 5.0000 | 50 | |||
| XEROX PHASER PRINTER | 2008-04-09 | 968 | 920 | S/L | 5.0000 | 48 | |||
| DELL OPTIPLEX 755 | 2008-04-09 | 1,343 | 1,276 | S/L | 5.0000 | 67 | |||
| DELL D830 LAPTOP | 2008-08-29 | 2,226 | 1,929 | S/L | 5.0000 | 297 | |||
| GPS SYSTEM | 2009-06-22 | 10,180 | 7,126 | S/L | 5.0000 | 2,036 | |||
| DELL OPTIPLEX 780 | 2011-01-20 | 1,433 | 549 | S/L | 5.0000 | 287 | |||
| 2011 FORD EXPLORER (TRADE FOR ASSET 6) | 2011-04-22 | 35,498 | 11,833 | S/L | 5.0000 | 7,099 | |||
| SERVER | 2012-01-12 | 2,588 | 518 | S/L | 5.0000 | 517 | |||
| DELL OPTIPLEX 7010 | 2013-10-22 | 1,475 | S/L | 5.0000 | 49 | ||||
| 11,098 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DELL OPTIPLEX 755 | 2008-04 | PURCHASE | 2013-10 | 1,343 | 1,343 | |||||
| ARKANSAS ST DEV FIN | 2013-08 | PURCHASE | 2013-12 | 10,200 | 10,198 | 2 | ||||
| ARTESIA N MEX HOSP | 2013-07 | PURCHASE | 2013-08 | 20,000 | 20,000 | |||||
| KETTERING OH CITY SCH DIST | 2013-09 | PURCHASE | 2013-12 | 10,000 | 10,003 | -3 | ||||
| RAYMOND RURAL FIRE | 2013-09 | PURCHASE | 2013-11 | 10,000 | 10,003 | -3 | ||||
| SILOAM SPRINGS AR SCH DIST | 2013-08 | PURCHASE | 2013-12 | 35,000 | 35,000 | |||||
| VANCOUVER WASH GENERAL | 2013-07 | PURCHASE | 2013-12 | 5,000 | 5,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 77,349 | 72,956 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 79,217 | 57,921 | 21,296 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 27,734 | 27,734 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 595644 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 4,068,551 | 3,960,023 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 19 | 19 | ||
| COMPUTER REPAIR/MAINTENANCE | 3,207 | 3,207 | ||
| INSURANCE | 6,636 | 6,636 | ||
| INTERNET EXPENSE | 1,252 | 1,252 | ||
| MEALS AND ENTERTAINMENT | 8,714 | 8,714 | ||
| MISC CONSULTING EXPENSE | 23,089 | 23,089 | ||
| MISC EXPENSE | 1,200 | 1,200 | ||
| OFFICE SUPPLIES | 1,614 | 1,614 | ||
| POSTAGE | 1,375 | 1,375 | ||
| PROMOTION | 17,446 | 17,446 | ||
| SEMINARS | 2,495 | 2,495 | ||
| TELEPHONE | 4,428 | 4,428 | ||
| MEMBERSHIP DUES | 2,870 | 2,870 | ||
| COPYING | 2,064 | 2,064 | ||
| HYDRIC SOILS CONFERENCE | 6,033 | 6,033 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 952,047 | 952,047 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 111,270 | 90,120 |
| RESERVES | 510,590 | 563,400 |
| MAINTENANCE | 82,790 | |
| ACCRUED CONSTRUCTION COSTS | 172,779 | 352,264 |
| ACCRUED GRANTS | 27,370 | 27,370 |
| ACCRUED SEP CONTRIBUTION | 11,172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 176 | 176 | ||
| OTHER TAXES | 230 | 230 |