| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,672 | 0 | 0 | 1,672 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BARN AND SHEDS - WARD | 1996-11-21 | 38,405 | 11,881 | SL | 39.000000000000 | 985 | 0 | 985 | |
| BUILDINGS ADMIN - COPE | 1992-10-02 | 52,247 | 28,391 | SL | 31.500000000000 | 1,659 | 0 | 1,659 | |
| EDUCATIONAL CENTER | 1993-12-01 | 14,739 | 6,043 | SL | 39.000000000000 | 378 | 0 | 378 | |
| STORAGE SHED | 1997-09-04 | 1,170 | 367 | SL | 39.000000000000 | 30 | 0 | 30 | |
| REPL WINDOW - WARD | 1998-05-04 | 5,000 | 1,468 | SL | 39.000000000000 | 128 | 0 | 128 | |
| GRAVEL DRIVEWAY | 1998-06-15 | 4,206 | 3,189 | 150DB | 15.000000000000 | 291 | 0 | 280 | |
| GRAVEL DRIVEWAY | 1998-07-01 | 156 | 123 | 150DB | 15.000000000000 | 9 | 0 | 10 | |
| CONTRACT WORK ON HOUSE | 1998-07-15 | 5,000 | 1,468 | SL | 39.000000000000 | 128 | 0 | 128 | |
| TRAIL BRIDGE | 1998-07-09 | 524 | 309 | 150DB | 15.000000000000 | 61 | 0 | 35 | |
| CONTRACT WORK ON HOUSE | 1998-09-28 | 9,000 | 2,607 | SL | 39.000000000000 | 231 | 0 | 231 | |
| FURNACE - WARD | 1998-10-29 | 4,500 | 4,500 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| GRAVEL DRIVEWAY | 1998-10-29 | 709 | 529 | 150DB | 15.000000000000 | 51 | 0 | 47 | |
| DRIVEWAY, CULVERT, ETC | 1998-11-10 | 5,860 | 4,573 | 150DB | 15.000000000000 | 368 | 0 | 391 | |
| STORM WINDOWS ADMIN | 1998-12-08 | 118 | 118 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CONTRACT WORK ON HOUSE | 1998-12-08 | 5,000 | 1,414 | SL | 39.000000000000 | 128 | 0 | 128 | |
| DECK EDUCATION CENTER | 1999-05-24 | 2,527 | 1,867 | 150DB | 15.000000000000 | 147 | 0 | 168 | |
| HOT WATER TANK - WARD | 1999-07-29 | 1,190 | 877 | 150DB | 15.000000000000 | 70 | 0 | 79 | |
| CHICKEN COOP | 2000-01-01 | 2,286 | 559 | SL | 39.000000000000 | 59 | 0 | 59 | |
| SAP HOUSE | 2002-12-31 | 1,704 | 329 | SL | 39.000000000000 | 44 | 0 | 44 | |
| FACILITIES & GROUNDS | 2003-06-15 | 5,020 | 643 | SL | 39.000000000000 | 129 | 0 | 129 | |
| CARPET - WARD | 1998-12-16 | 1,218 | 1,218 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CARPET - WARD | 1999-01-12 | 402 | 402 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| ELECTRICAL REWIRING | 1999-02-25 | 2,090 | 585 | SL | 39.000000000000 | 54 | 0 | 54 | |
| CONTRAT WORK L | 1999-02-25 | 4,400 | 1,228 | SL | 39.000000000000 | 113 | 0 | 113 | |
| FURNACE INSTALLATION | 1999-02-11 | 740 | 740 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| DECK MATERIAL ED | 1999-07-11 | 117 | 31 | SL | 39.000000000000 | 3 | 0 | 3 | |
| DRIVEWAY | 2000-05-01 | 1,230 | 842 | 150DB | 15.000000000000 | 71 | 0 | 82 | |
| FACILITIES & GROUNDS | 2002-12-31 | 17,025 | 3,491 | SL | 39.000000000000 | 437 | 0 | 437 | |
| WEATHER GUARD - SHELTER | 2003-11-24 | 1,467 | 190 | SL | 39.000000000000 | 38 | 0 | 38 | |
| ADMIN BUILDING | 2004-07-01 | 9,050 | 1,257 | SL | 39.000000000000 | 232 | 0 | 232 | |
| F&G BLDG | 2004-07-01 | 1,878 | 260 | SL | 39.000000000000 | 48 | 0 | 48 | |
| LUCKY'S HOUSE | 2004-07-01 | 4,785 | 674 | SL | 39.000000000000 | 123 | 0 | 123 | |
| EQUIPMENT FULLY DEPRECIATED | 1999-01-01 | 43,031 | 43,031 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DELL LAPTOP | 2000-07-21 | 3,716 | 3,716 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER | 2002-02-01 | 1,500 | 1,500 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PROJECTOR SCREEN & CASE | 2002-02-12 | 2,079 | 2,079 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| POLARIS RANGER | 2002-12-24 | 6,200 | 6,200 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA | 2002-12-31 | 15,328 | 15,328 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA LOADER | 2002-12-31 | 3,091 | 3,091 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA REAR MOWER | 2002-12-31 | 1,201 | 1,201 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| WOODS REAR BLADE | 2002-12-31 | 273 | 273 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| WRKS POST HOLE DIGGER | 2002-12-31 | 721 | 721 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CONFERENCE TABLE | 2002-11-19 | 9,000 | 9,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER SYSTEM | 2003-04-05 | 5,067 | 4,841 | 200DB | 7.000000000000 | 226 | 0 | 181 | |
| SOFTWARE | 2003-12-19 | 1,505 | 1,438 | 200DB | 7.000000000000 | 67 | 0 | 67 | |
| 8 PICNIC TABLES | 2003-05-23 | 920 | 879 | 200DB | 7.000000000000 | 41 | 0 | 41 | |
| TRACTOR | 2004-07-01 | 8,000 | 6,982 | 200DB | 7.000000000000 | 679 | 0 | 1,018 | |
| LAND - COPE | 1992-10-02 | 47,750 | L | 0 | 0 | 0 | |||
| LAND - WARD | 1996-11-21 | 69,595 | L | 0 | 0 | 0 | |||
| LAND - B. LUCKHARDT | 1999-07-16 | 10,000 | L | 0 | 0 | 0 | |||
| TREES | 1998-06-03 | 375 | 286 | 150DB | 15.000000000000 | 25 | 0 | 25 | |
| WETLANDS DEVELOPMENT | 1998-11-10 | 2,400 | 1,873 | 150DB | 15.000000000000 | 151 | 0 | 160 | |
| TRAIL CONSTRUCTION | 1999-05-18 | 560 | 414 | 150DB | 15.000000000000 | 32 | 0 | 37 | |
| PRAIRIE GRASS SEEDING | 1999-05-28 | 6,300 | 4,651 | 150DB | 15.000000000000 | 366 | 0 | 420 | |
| NEW WELL | 1999-07-01 | 5,770 | 4,260 | 150DB | 15.000000000000 | 336 | 0 | 385 | |
| TRAIL SIGNS | 2003-12-10 | 1,485 | 1,419 | 200DB | 7.000000000000 | 66 | 0 | 66 | |
| DRIVEWAY | 2003-07-01 | 5,585 | 2,749 | 150DB | 15.000000000000 | 334 | 0 | 372 | |
| 1991 FORD RANGER | 1997-03-01 | 3,800 | 3,800 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OTHER | 2009-01-01 | 16,236 | NC | 0 % | 0 | 0 | 0 | ||
| 2003 VOLKSWAGON | 2009-07-01 | 7,400 | 1,480 | 200DB | 5.000000000000 | 2,368 | 0 | 1,480 | |
| LUCKY'S IMPR ROOF/ SIDING / INSULATION | 2009-07-01 | 26,084 | 307 | SL | 39.000000000000 | 669 | 0 | 669 | |
| LUCKY'S GEOTHERMAL SYSTEM | 2009-07-01 | 27,000 | 317 | SL | 39.000000000000 | 692 | 0 | 692 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WAYNE COUNTY FOUNDATION ENDOWMENT FUND | 146,734 | 146,734 |
| FIRST BANK INVESTMENT ACCOUNT | 355,974 | 355,974 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BARN AND SHEDS - WARD | 38,405 | 12,866 | 25,539 | 0 |
| BUILDINGS ADMIN - COPE | 52,247 | 30,050 | 22,197 | 0 |
| EDUCATIONAL CENTER | 14,739 | 6,421 | 8,318 | 0 |
| STORAGE SHED | 1,170 | 397 | 773 | 0 |
| REPL WINDOW - WARD | 5,000 | 1,596 | 3,404 | 0 |
| GRAVEL DRIVEWAY | 4,206 | 3,480 | 726 | 0 |
| GRAVEL DRIVEWAY | 156 | 132 | 24 | 0 |
| CONTRACT WORK ON HOUSE | 5,000 | 1,596 | 3,404 | 0 |
| TRAIL BRIDGE | 524 | 370 | 154 | 0 |
| CONTRACT WORK ON HOUSE | 9,000 | 2,838 | 6,162 | 0 |
| FURNACE - WARD | 4,500 | 4,500 | 0 | |
| GRAVEL DRIVEWAY | 709 | 580 | 129 | 0 |
| DRIVEWAY, CULVERT, ETC | 5,860 | 4,941 | 919 | 0 |
| STORM WINDOWS ADMIN | 118 | 118 | 0 | |
| CONTRACT WORK ON HOUSE | 5,000 | 1,542 | 3,458 | 0 |
| DECK EDUCATION CENTER | 2,527 | 2,014 | 513 | 0 |
| HOT WATER TANK - WARD | 1,190 | 947 | 243 | 0 |
| CHICKEN COOP | 2,286 | 618 | 1,668 | 0 |
| SAP HOUSE | 1,704 | 373 | 1,331 | 0 |
| FACILITIES & GROUNDS | 5,020 | 772 | 4,248 | 0 |
| CARPET - WARD | 1,218 | 1,218 | 0 | |
| CARPET - WARD | 402 | 402 | 0 | |
| ELECTRICAL REWIRING | 2,090 | 639 | 1,451 | 0 |
| CONTRAT WORK L | 4,400 | 1,341 | 3,059 | 0 |
| FURNACE INSTALLATION | 740 | 740 | 0 | |
| DECK MATERIAL ED | 117 | 34 | 83 | 0 |
| DRIVEWAY | 1,230 | 913 | 317 | 0 |
| FACILITIES & GROUNDS | 17,025 | 3,928 | 13,097 | 0 |
| WEATHER GUARD - SHELTER | 1,467 | 228 | 1,239 | 0 |
| ADMIN BUILDING | 9,050 | 1,489 | 7,561 | 0 |
| F&G BLDG | 1,878 | 308 | 1,570 | 0 |
| LUCKY'S HOUSE | 4,785 | 797 | 3,988 | 0 |
| EQUIPMENT FULLY DEPRECIATED | 43,031 | 43,031 | 0 | |
| DELL LAPTOP | 3,716 | 3,716 | 0 | |
| DELL COMPUTER | 1,500 | 1,500 | 0 | |
| PROJECTOR SCREEN & CASE | 2,079 | 2,079 | 0 | |
| POLARIS RANGER | 6,200 | 6,200 | 0 | |
| KUBOTA | 15,328 | 15,328 | 0 | |
| KUBOTA LOADER | 3,091 | 3,091 | 0 | |
| KUBOTA REAR MOWER | 1,201 | 1,201 | 0 | |
| WOODS REAR BLADE | 273 | 273 | 0 | |
| WRKS POST HOLE DIGGER | 721 | 721 | 0 | |
| CONFERENCE TABLE | 9,000 | 9,000 | 0 | |
| COMPUTER SYSTEM | 5,067 | 5,067 | 0 | |
| SOFTWARE | 1,505 | 1,505 | 0 | |
| 8 PICNIC TABLES | 920 | 920 | 0 | |
| TRACTOR | 8,000 | 7,661 | 339 | 0 |
| LAND - COPE | 47,750 | 0 | 47,750 | 0 |
| LAND - WARD | 69,595 | 0 | 69,595 | 0 |
| LAND - B. LUCKHARDT | 10,000 | 0 | 10,000 | 0 |
| TREES | 375 | 311 | 64 | 0 |
| WETLANDS DEVELOPMENT | 2,400 | 2,024 | 376 | 0 |
| TRAIL CONSTRUCTION | 560 | 446 | 114 | 0 |
| PRAIRIE GRASS SEEDING | 6,300 | 5,017 | 1,283 | 0 |
| NEW WELL | 5,770 | 4,596 | 1,174 | 0 |
| TRAIL SIGNS | 1,485 | 1,485 | 0 | |
| DRIVEWAY | 5,585 | 3,083 | 2,502 | 0 |
| 1991 FORD RANGER | 3,800 | 3,800 | 0 | |
| OTHER | 16,236 | 0 | 16,236 | 0 |
| 2003 VOLKSWAGON | 7,400 | 3,848 | 3,552 | 0 |
| LUCKY'S IMPR ROOF/ SIDING / INSULATION | 26,084 | 976 | 25,108 | 0 |
| LUCKY'S GEOTHERMAL SYSTEM | 27,000 | 1,009 | 25,991 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID HEALTH INSURANCE | 1,748 | 1,748 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 2,422 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DEVELOPMENT | 1,256 | 0 | 0 | 1,256 |
| INSURANCE | 6,576 | 0 | 0 | 6,576 |
| OFFICE SUPPLIES | 11,831 | 0 | 0 | 11,831 |
| REPAIR AND MAINTENANCE | 19,746 | 0 | 0 | 19,746 |
| PROGRAM EXPENSE | 3,645 | 0 | 0 | 3,645 |
| MISCELLANEOUS | 885 | 0 | 0 | 885 |
| DUES PERMITS AND LICENSES | 898 | 0 | 0 | 898 |
| SPECIAL EVENTS | 15,621 | 0 | 0 | 15,621 |
| ADVERTISING & PR | 19,500 | 0 | 0 | 19,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 28,729 | 28,729 | |
| SUSTAINABLE LIVING DEMO HOUSE | 4,800 | 4,800 | |
| PROGRAM GRANTS | 20,700 | 20,700 | |
| MISCELLANEOUS | 1,926 | 1,926 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 65,553 | 65,553 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN INVESTMENTS | 51,907 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX ACCRUED AND WITHHELD | 3,276 | 2,464 |
| DEFERRED INCOME - GRANTS | 0 | 4,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK & INVESTMENT FEES | 4,964 | 3,984 | 0 | 980 |
| OTHER | 195 | 0 | 0 | 195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 11,497 | 0 | 0 | 11,497 |