| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| V B Williams CPA, PC Acctg/Finl Rptg/Tax Compliance | 6,000 | 6,000 |
| Category | Amount |
|---|---|
| White Mills Trail - Cedar Benches | 1,100 |
| Roll Off Container | 967 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building & Land | 1980-09-01 | 443,240 | 126,825 | SL | 40.00 | ||||
| Museum Addition | 1989-03-01 | 154,122 | 96,491 | SL | 33.00 | 4,670 | |||
| Bathrooms | 1992-07-01 | 28,661 | 17,431 | SL | 33.00 | 869 | |||
| Imprv & Equipment | 1993-01-01 | 137,111 | 137,111 | SL | 7.00 | ||||
| Improvements | 1987-01-01 | 33,883 | 33,883 | SL | 10.00 | ||||
| Improvments-88 | 1988-01-01 | 47,114 | 47,114 | SL | 10.00 | ||||
| Improvements | 1989-01-01 | 9,406 | 9,406 | SL | 5.00 | ||||
| Improvements | 1990-01-01 | 7,751 | 7,751 | SL | 5.00 | ||||
| Improvements | 1991-01-01 | 1,064 | 1,064 | SL | 5.00 | ||||
| Improvements | 1993-01-01 | 16,581 | 16,580 | SL | 10.00 | ||||
| Improvements | 1994-01-01 | 11,808 | 10,626 | SL | 10.00 | ||||
| Improvements - 95 | 1995-01-01 | 5,490 | 5,443 | SL | 10.00 | ||||
| Improvements - 96 | 1996-01-01 | 8,814 | 8,812 | SL | 10.00 | ||||
| Improvements - 97 | 1997-01-01 | 6,573 | 6,571 | SL | 10.00 | ||||
| Improvements | 1997-06-30 | 19,814 | 19,814 | SL | 10.00 | ||||
| Improvements | 1998-07-01 | 11,870 | 11,870 | SL | 10.00 | ||||
| Equipment | 1999-07-01 | 1,052 | 1,052 | SL | 5.00 | ||||
| Sound Mgmt Pavilion | 2000-10-01 | 2,553 | 1,615 | SL | 15.00 | 171 | |||
| Web Site | 2000-03-31 | 2,000 | 2,000 | SL | 3.00 | ||||
| Building Acqd 9/1/80 | 2000-01-01 | 18,175 | 18,175 | SL | 5.00 | ||||
| Arts Building | 2001-12-12 | 109,769 | 22,637 | SL | 39.00 | 2,814 | |||
| Windows/Siding-Main Bldg | 2001-04-01 | 21,170 | 4,728 | SL | 39.00 | 543 | |||
| Sound Pavilion | 2001-07-15 | 1,521 | 330 | SL | 39.00 | 39 | |||
| Copier | 2001-05-15 | 2,535 | 2,535 | SL | 5.00 | ||||
| Display Cases | 2001-04-25 | 5,390 | 5,390 | SL | 7.00 | ||||
| Dsiplay Cases (Used) | 2001-01-24 | 1,200 | 1,200 | SL | 7.00 | ||||
| Fire House Bldg | 1999-12-14 | 61,000 | 15,705 | SL | 39.00 | 1,564 | |||
| Workers Cottage | 2002-01-01 | 25,750 | 7,449 | SL | 27.50 | 937 | |||
| Arts Bldg | 2002-07-03 | 106,636 | 20,391 | SL | 39.00 | 2,734 | |||
| DMF Computer | 2002-04-22 | 1,595 | 1,595 | 200DB | 5.00 | ||||
| Glass Cases | 2002-10-30 | 5,390 | 5,390 | 200DB | 7.00 | ||||
| Driveway Repaving | 2002-08-07 | 23,767 | 13,241 | 150DB | 15.00 | 1,403 | |||
| Kubota Front Mower | 2003-01-08 | 7,832 | 7,483 | 200DB | 7.00 | 349 | |||
| Arts Building | 2003-06-11 | 5,371 | 903 | SL | 39.00 | 138 | |||
| Workers Cottage | 2003-01-01 | 31,813 | 5,678 | SL | 39.00 | 816 | |||
| Furnance (Hertel House) | 2004-11-19 | 2,440 | 323 | SL | 39.00 | 62 | |||
| Software Upgrades | 2004-02-04 | 1,376 | 1,376 | 200DB | 5.00 | ||||
| Desk/Computer (DGF) | 2005-12-07 | 2,905 | 2,256 | 200DB | 7.00 | 260 | |||
| Software (DGF) | 2005-12-30 | 901 | 901 | SL | 3.00 | ||||
| Curio Cabinet(GMF) | 2005-03-16 | 749 | 582 | 200DB | 7.00 | 67 | |||
| Cabinets (GMF) | 2005-05-18 | 2,796 | 2,172 | 200DB | 7.00 | 250 | |||
| Curio Cabinets (GMF) | 2005-08-16 | 2,097 | 1,629 | 200DB | 7.00 | 187 | |||
| Firehouse - Imprv | 2005-08-31 | 23,059 | 2,586 | SL | 39.00 | 591 | |||
| Firehouse - Windows | 2005-11-08 | 3,202 | 338 | SL | 39.00 | 82 | |||
| Kubota Tractor (DGF) | 2006-11-08 | 13,143 | 8,524 | 200DB | 7.00 | 1,320 | |||
| Firehouse - Windows | 2006-05-10 | 2,500 | 232 | SL | 39.00 | 64 | |||
| Golf Cart (DMF) | 2007-06-07 | 2,968 | 1,670 | 200DB | 7.00 | 371 | |||
| Firehouse - Imprv | 2007-06-20 | 5,170 | 338 | SL | 39.00 | 133 | |||
| Firehouse - Trac Lights | 2007-08-29 | 1,972 | 121 | SL | 39.00 | 51 | |||
| Chevy Truck '08 | 2008-01-22 | 20,769 | 10,800 | 200DB | 5.00 | 3,988 | |||
| Trailer | 2008-07-09 | 1,050 | 407 | 200DB | 7.00 | 184 | |||
| Trail Signs | 2008-04-09 | 14,000 | 5,429 | 200DB | 7.00 | 2,449 | |||
| Trail Signs | 2008-09-26 | 6,000 | 2,326 | 200DB | 7.00 | 1,050 | |||
| Electric Line | 2008-12-03 | 9,056 | 1,313 | 150DB | 15.00 | 774 | |||
| Interior Doors (Firehouse) | 2008-07-09 | 4,199 | 157 | SL | 39.00 | 108 | |||
| Hot Water Heater | 2009-02-18 | 4,151 | 93 | SL | 39.00 | 106 | |||
| Copier | 2009-02-18 | 2,784 | 974 | 200DB | 5.00 | 724 | |||
| White Mills Community Trail | 2009-12-11 | 39,945 | 499 | 150DB | 15.00 | 3,945 | |||
| Carpeting/Vinyl Flooring | 2009-03-20 | 3,049 | 762 | 200DB | 7.00 | 653 | |||
| Painting | 2009-08-19 | 13,100 | 491 | 150DB | 15.00 | 1,261 | |||
| Cedar Benches | 2010-06-06 | 1,100 | 200DB | 7.00 | 196 | ||||
| Rolloff Container | 2010-11-22 | 967 | 200DB | 7.00 | 35 | ||||
| Museum Roof | 2010-11-22 | 19,662 | SL | 39.00 | 63 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Baker Hughes Inc (300 shrs) | Purchased | 2010-10 | 13,416 | 23,187 | FMV | -9,771 | ||||
| Cintas Corporation (1,050 shrs) | Purchased | 2010-12 | 31,081 | 39,711 | FMV | -8,630 | ||||
| Teva Pharmaceutical (700 shrs) | Purchased | 2010-10 | 37,240 | 21,712 | FMV | 15,528 | ||||
| Total System Svcs (580 shrs) | Purchased | 2010-12 | 8,869 | 16,012 | FMV | -7,143 | ||||
| Walmart (900 shrs) | Purchased | 2010-10 | 48,464 | 43,461 | FMV | 5,003 | ||||
| BP Amoco Plc (600 shrs) | Purchased | 2010-06 | 20,052 | 5,155 | FMV | 14,897 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Marketable Securities: Corporate Bonds & Notes | 245,000 | 245,054 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Marketable Securities: Equities - Common Stocks | 806,567 | 1,221,840 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 318,611 | 318,611 | ||
| Buildings/Equipment | 1,266,515 | 776,609 | 489,906 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 | ||
| Glass Museum Collection | 184,070 | 196,570 | 197,000 |
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 14,975 | 14,975 | ||
| Historic White Mills Preservation Costs | 1,642 | 1,642 | ||
| Holiday Party | 1,034 | 1,034 | ||
| Insurance | 20,123 | 20,123 | ||
| Memberships/Dues Expense | 1,043 | 1,043 | ||
| Miscellaneous | 8,722 | 8,722 | ||
| Music Festival: Performers | 67,910 | 67,910 | ||
| Office Supplies/Expense | 8,836 | 8,836 | ||
| Security | 1,809 | 1,809 | ||
| Sound | 11,974 | 11,974 | ||
| Telephone/Internet | 2,511 | 2,511 | ||
| Vehicle Expenses | 81 | 81 | ||
| Rounding | -1 | -1 | ||
| z*Excess (Charitable) Expenses | -147,392 | 147,392 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Memberships | 11,075 | 11,075 | |
| Museum Admissions | 6,175 | 6,175 | |
| Music Program Revenue | 78,081 | 78,081 | |
| Special Events: Golf Outing (Net) | 5,366 | 5,366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Wayne Bank Trustee Fees/Asset Mgmt | 8,633 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Museum Shop | 47,244 | 23,599 | 23,645 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payments in Lieu of Taxes | 3,215 | 3,215 |