| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,785 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 3,735 | S/L | 5.0000 | ||||
| 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 | 3,682 | S/L | 7.0000 | ||||
| SCREEN DOORS | 2006-07-03 | 2,220 | 2,220 | S/L | 7.0000 | ||||
| LANDSCAPING | 2006-07-20 | 4,970 | 2,457 | S/L | 15.0000 | 332 | |||
| DOCK | 2008-07-08 | 5,847 | 2,144 | S/L | 15.0000 | 390 | |||
| RECEPTION WALL | 2007-06-22 | 1,750 | 758 | S/L | 15.0000 | 117 | |||
| GUTTERS | 2008-06-12 | 2,262 | 324 | S/L | 39.0000 | 58 | |||
| COPIER | 2009-12-01 | 3,500 | 3,500 | S/L | 3.0000 | ||||
| FURNACE | 2009-11-01 | 8,180 | 874 | S/L | 39.0000 | 210 | |||
| 2006 DODGE SPRINTER | 2009-04-01 | 30,245 | 28,733 | S/L | 5.0000 | 1,512 | |||
| TIEFENTHALER FENCE | 2009-10-15 | 1,295 | 367 | S/L | 15.0000 | 86 | |||
| TIEFENTHALER RENOVATION | 2010-01-01 | 55,435 | 5,544 | S/L | 40.0000 | 1,385 | |||
| DATABASE SOFTWARE | 2010-02-08 | 10,600 | 10,600 | 3.0000 | |||||
| POOL VENT UPGRADES | 2010-06-23 | 3,609 | 2,526 | S/L | 5.0000 | 722 | |||
| POLARIS RANGER | 2010-04-26 | 6,250 | 4,583 | S/L | 5.0000 | 1,250 | |||
| NETWORK HARDWARE | 2010-03-19 | 7,114 | 5,335 | S/L | 5.0000 | 1,423 | |||
| REFRIGERATOR | 2010-01-14 | 1,749 | 999 | S/L | 7.0000 | 250 | |||
| CONVECTION OVEN | 2010-01-14 | 2,198 | 1,256 | S/L | 7.0000 | 314 | |||
| TIEFENTHALER RENOVATION | 2010-04-20 | 168,654 | 15,460 | S/L | 40.0000 | 4,216 | |||
| BLACK TRAILER | 2011-06-01 | 1,378 | 712 | S/L | 5.0000 | 275 | |||
| NEW PHONE SYSTEM | 2011-10-18 | 3,653 | 1,131 | S/L | 7.0000 | 522 | |||
| WEBSITE | 2011-09-06 | 5,000 | 3,889 | 3.0000 | 1,111 | ||||
| 2007 CHEVY SILVERADO 3500 | 2011-12-31 | 23,095 | 9,238 | S/L | 5.0000 | 4,619 | |||
| KUBOTA TRACTOR & ROTOTILLER | 2012-01-13 | 28,770 | 11,508 | S/L | 5.0000 | 5,754 | |||
| NEW WELL FOR VOYAGER VILLAGE | 2012-11-15 | 17,413 | 508 | S/L | 40.0000 | 435 | |||
| CABINS FOR LEADERSHIP TRAINING VILLAGE | 2012-07-13 | 28,117 | 1,081 | S/L | 39.0000 | 721 | |||
| BUILDING REMODEL (GARDEN AND COOKING) | 2012-07-31 | 5,670 | 201 | S/L | 40.0000 | 142 | |||
| POOL HOUSE SHOWER RODS | 2012-05-31 | 1,303 | 52 | S/L | 40.0000 | 32 | |||
| 10 H.P. SINGLE PHASE MOTOR-POOL | 2013-07-11 | 1,450 | 145 | S/L | 5.0000 | 290 | |||
| AIR CONDITIONING | 2013-06-26 | 2,980 | 37 | S/L | 40.0000 | 75 | |||
| PIPE FOR NEW VV WELL | 2013-05-07 | 2,248 | 37 | S/L | 40.0000 | 57 | |||
| DEPENDABLE SOLUTIONS PC SYSTEM | 2013-07-16 | 1,525 | 91 | S/L | 7.0000 | 218 | |||
| 2010 SPRINTER | 2013-04-18 | 39,137 | 5,218 | S/L | 5.0000 | 7,828 | |||
| LAPTOP | 2014-04-01 | 850 | S/L | 5.0000 | 128 | ||||
| EXTERIOR DEFIBRILLATOR | 2014-08-05 | 1,409 | S/L | 5.0000 | 117 | ||||
| WATER COOLER | 2014-06-27 | 534 | S/L | 5.0000 | 53 | ||||
| CABIN SCREEN DOORS | 2014-04-29 | 1,192 | S/L | 7.0000 | 114 | ||||
| ROCKDELL WINDOW | 2014-05-13 | 562 | S/L | 7.0000 | 54 | ||||
| POOL PUMP MOTOR | 2014-07-28 | 1,573 | S/L | 5.0000 | 131 | ||||
| WATER HEATER | 2014-08-13 | 1,060 | S/L | 7.0000 | 63 | ||||
| MCFARLENE MOWER | 2014-12-30 | 7,250 | S/L | 7.0000 | |||||
| LAPTOP FOR E.D. | 2014-02-11 | 647 | S/L | 5.0000 | 119 | ||||
| GARDEN BEDS | 2014-05-22 | 6,740 | S/L | 15.0000 | 262 | ||||
| CAMP DELL WORKSTATION | 2014-06-20 | 1,686 | S/L | 5.0000 | 169 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 541,234 | 197,196 | 344,038 | 344,038 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 154 | |||
| DUES & SUBSCRIPTIONS | 4,139 | |||
| EQUIPMENT | 19,118 | |||
| POSTAGE | 4,325 | |||
| RECRUITMENT | 4,425 | |||
| SUPPLIES | 1,613 | |||
| TELEPHONE | 1,738 | |||
| TRAINING | 3,328 | |||
| WEBSITE & INTERNET | 2,156 | |||
| OFFICE EXPENSE | 4,327 | |||
| INSURANCE | 55,418 | 43,461 | ||
| SUMMER PROGRAMS | 476,839 | 476,839 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 18,411 | 10,217 |
| ACCRUED REAL ESTATE TAXES | 7,207 | 6,998 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED SERVICES | 25,697 |