| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,800 |
| 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 | ||||
| CAMP TRAILER | 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 | ||||
| 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 | 2,789 | S/L | 15.0000 | 331 | |||
| DOCK | 2008-07-08 | 5,847 | 2,534 | S/L | 15.0000 | 389 | |||
| RECEPTION WALL | 2007-06-22 | 1,750 | 875 | S/L | 15.0000 | 117 | |||
| GUTTERS | 2008-06-12 | 2,262 | 382 | S/L | 39.0000 | 58 | |||
| COPIER | 2009-12-01 | 3,500 | 3,500 | S/L | 3.0000 | ||||
| FURNACE | 2009-11-01 | 8,180 | 1,084 | S/L | 39.0000 | 209 | |||
| 2006 DODGE SPRINTER | 2009-04-01 | 30,245 | 30,245 | S/L | 5.0000 | ||||
| TIEFENTHALER FENCE | 2009-10-15 | 1,295 | 453 | S/L | 15.0000 | 87 | |||
| TIEFENTHALER RENOVATION | 2010-01-01 | 55,435 | 6,929 | S/L | 40.0000 | 1,386 | |||
| DATABASE SOFTWARE | 2010-02-08 | 10,600 | 10,600 | 3.0000 | |||||
| POOL VENT UPGRADES | 2010-06-23 | 3,609 | 3,248 | S/L | 5.0000 | 361 | |||
| POLARIS RANGER | 2010-04-26 | 6,250 | 5,833 | S/L | 5.0000 | 417 | |||
| NETWORK HARDWARE | 2010-03-19 | 7,114 | 6,758 | S/L | 5.0000 | 356 | |||
| REFRIGERATOR | 2010-01-14 | 1,749 | 1,249 | S/L | 7.0000 | 250 | |||
| CONVECTION OVEN | 2010-01-14 | 2,198 | 1,570 | S/L | 7.0000 | 183 | |||
| TIEFENTHALER RENOVATION | 2010-04-20 | 168,654 | 19,676 | S/L | 40.0000 | 4,217 | |||
| BLACK TRAILER | 2011-06-01 | 1,378 | 987 | S/L | 5.0000 | 276 | |||
| NEW PHONE SYSTEM | 2011-10-18 | 3,653 | 1,653 | S/L | 7.0000 | 521 | |||
| WEBSITE | 2011-09-06 | 5,000 | 5,000 | 3.0000 | |||||
| 2007 CHEVY SILVERADO 3500 | 2011-12-31 | 23,095 | 13,857 | S/L | 5.0000 | 4,619 | |||
| KUBOTA TRACTOR & ROTOTILLER | 2012-01-13 | 28,770 | 17,262 | S/L | 5.0000 | 5,754 | |||
| NEW WELL FOR VOYAGER VILLAGE | 2012-11-15 | 17,413 | 943 | S/L | 40.0000 | 436 | |||
| CABINS FOR LEADERSHIP TRAINING VILLAGE | 2012-07-13 | 28,117 | 1,802 | S/L | 39.0000 | 721 | |||
| BUILDING REMODEL (GARDEN AND COOKING) | 2012-07-31 | 5,670 | 343 | S/L | 40.0000 | 141 | |||
| POOL HOUSE SHOWER RODS | 2012-05-31 | 1,303 | 84 | S/L | 40.0000 | 33 | |||
| 10 H.P. SINGLE PHASE MOTOR-POOL | 2013-07-11 | 1,450 | 435 | S/L | 5.0000 | 290 | |||
| AIR CONDITIONING | 2013-06-26 | 2,980 | 112 | S/L | 40.0000 | 74 | |||
| PIPE FOR NEW VV WELL | 2013-05-07 | 2,248 | 94 | S/L | 40.0000 | 56 | |||
| DEPENDABLE SOLUTIONS PC SYSTEM | 2013-07-16 | 1,525 | 309 | S/L | 7.0000 | 217 | |||
| 2010 SPRINTER | 2013-04-18 | 39,137 | 13,046 | S/L | 5.0000 | 7,827 | |||
| LAPTOP | 2014-04-01 | 850 | 128 | S/L | 5.0000 | 170 | |||
| EXTERIOR DEFIBRILLATOR | 2014-08-05 | 1,409 | 117 | S/L | 5.0000 | 282 | |||
| WATER COOLER | 2014-06-27 | 534 | 53 | S/L | 5.0000 | 107 | |||
| CABIN SCREEN DOORS | 2014-04-29 | 1,192 | 114 | S/L | 7.0000 | 170 | |||
| ROCKDELL WINDOW | 2014-05-13 | 562 | 54 | S/L | 7.0000 | 80 | |||
| POOL PUMP MOTOR | 2014-07-28 | 1,573 | 131 | S/L | 5.0000 | 315 | |||
| WATER HEATER | 2014-08-13 | 1,060 | 63 | S/L | 7.0000 | 151 | |||
| MCFARLENE MOWER | 2014-12-30 | 7,250 | S/L | 7.0000 | 1,036 | ||||
| LAPTOP FOR E.D. | 2014-02-11 | 647 | 119 | S/L | 5.0000 | 129 | |||
| GARDEN BEDS | 2014-05-22 | 6,740 | 262 | S/L | 15.0000 | 449 | |||
| CAMP DELL WORKSTATION | 2014-06-20 | 1,686 | 169 | S/L | 5.0000 | 337 | |||
| CABIN BATHROOM | 2015-06-30 | 9,482 | S/L | 39.0000 | 122 | ||||
| CAMP PA SOUND SYSTEM | 2015-07-21 | 2,713 | S/L | 7.0000 | 162 | ||||
| CAMP BOOSTER HEATER | 2015-06-01 | 6,893 | S/L | 7.0000 | 574 | ||||
| CONVECTION OVEN AND CASTER | 2015-08-14 | 7,219 | S/L | 7.0000 | 430 | ||||
| ELECTRICAL TRANSFORMER | 2015-11-24 | 1,440 | S/L | 7.0000 | 17 | ||||
| 5 - HP PRO LAPTOPS | 2015-03-24 | 4,250 | S/L | 5.0000 | 638 | ||||
| COPIER PRINTER | 2015-12-15 | 7,512 | S/L | 5.0000 | 125 | ||||
| HOUSE BUILD | 2015-12-22 | 20,108 | S/L | 40.0000 | |||||
| GPV SEPTIC PUMP REPLACEMENT | 2015-06-01 | 1,941 | S/L | 7.0000 | 162 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| COPIER | 2005-07 | PURCHASE | 2015-12 | 5,645 | 5,645 | |||||
| CONVECTION OVEN | 2010-01 | PURCHASE | 2015-08 | 2,198 | -445 | 1,753 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 594,950 | 224,580 | 370,370 | 370,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 533 | 533 | ||
| DUES & SUBSCRIPTIONS | 5,130 | 5,130 | ||
| EQUIPMENT | 16,734 | 16,734 | ||
| INSURANCE | 47,080 | 47,080 | ||
| OFFICE EXPENSE | 4,621 | 4,621 | ||
| POSTAGE | 3,296 | 3,296 | ||
| RECRUITMENT | 29,977 | 29,977 | ||
| SUMMER PROGRAMS | 505,471 | 505,471 | ||
| SUPPLIES | 1,953 | 1,953 | ||
| TELEPHONE | 2,041 | 2,041 | ||
| TRAINING | 2,999 | 2,999 | ||
| WEBSITE & INTERNET | 2,973 | 2,973 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 10,217 | 4,419 |
| ACCRUED REAL ESTATE TAXES | 6,998 | 6,832 |
| OTHER ACCRUALS | 43,192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED SERVICES | 34,897 | 34,897 |