| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,950 | 0 | 0 | 7,950 |
| 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 | 13,851 | SL | 39.000000000000 | 985 | 0 | 985 | |
| BUILDINGS ADMIN - COPE | 1992-10-02 | 52,247 | 31,709 | SL | 31.500000000000 | 1,659 | 0 | 1,659 | |
| EDUCATIONAL CENTER | 1993-12-01 | 14,739 | 6,799 | SL | 39.000000000000 | 378 | 0 | 378 | |
| STORAGE SHED | 1997-09-04 | 1,170 | 427 | SL | 39.000000000000 | 30 | 0 | 30 | |
| REPL WINDOW - WARD | 1998-05-04 | 5,000 | 1,724 | SL | 39.000000000000 | 128 | 0 | 128 | |
| GRAVEL DRIVEWAY | 1998-06-15 | 4,206 | 3,770 | 150DB | 15.000000000000 | 291 | 0 | 280 | |
| GRAVEL DRIVEWAY | 1998-07-01 | 156 | 142 | 150DB | 15.000000000000 | 9 | 0 | 10 | |
| CONTRACT WORK ON HOUSE | 1998-07-15 | 5,000 | 1,724 | SL | 39.000000000000 | 128 | 0 | 128 | |
| TRAIL BRIDGE | 1998-07-09 | 524 | 432 | 150DB | 15.000000000000 | 61 | 0 | 35 | |
| CONTRACT WORK ON HOUSE | 1998-09-28 | 9,000 | 3,069 | 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 | 632 | 150DB | 15.000000000000 | 51 | 0 | 47 | |
| DRIVEWAY, CULVERT, ETC | 1998-11-10 | 5,860 | 5,309 | 150DB | 15.000000000000 | 367 | 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 | 1,670 | SL | 39.000000000000 | 128 | 0 | 128 | |
| DECK EDUCATION CENTER | 1999-05-24 | 2,527 | 2,161 | 150DB | 15.000000000000 | 146 | 0 | 168 | |
| HOT WATER TANK - WARD | 1999-07-29 | 1,190 | 1,016 | 150DB | 15.000000000000 | 70 | 0 | 79 | |
| CHICKEN COOP | 2000-01-01 | 2,286 | 677 | SL | 39.000000000000 | 59 | 0 | 59 | |
| SAP HOUSE | 2002-12-31 | 1,704 | 417 | SL | 39.000000000000 | 44 | 0 | 44 | |
| FACILITIES & GROUNDS | 2003-06-15 | 5,020 | 901 | 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 | 693 | SL | 39.000000000000 | 54 | 0 | 54 | |
| CONTRAT WORK L | 1999-02-25 | 4,400 | 1,454 | 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 | 37 | SL | 39.000000000000 | 3 | 0 | 3 | |
| DRIVEWAY | 2000-05-01 | 1,230 | 983 | 150DB | 15.000000000000 | 71 | 0 | 82 | |
| FACILITIES & GROUNDS | 2002-12-31 | 17,025 | 4,365 | SL | 39.000000000000 | 437 | 0 | 437 | |
| WEATHER GUARD - SHELTER | 2003-11-24 | 1,467 | 266 | SL | 39.000000000000 | 38 | 0 | 38 | |
| ADMIN BUILDING | 2004-07-01 | 9,050 | 1,721 | SL | 39.000000000000 | 232 | 0 | 232 | |
| F&G BLDG | 2004-07-01 | 1,878 | 356 | SL | 39.000000000000 | 48 | 0 | 48 | |
| LUCKY'S HOUSE | 2004-07-01 | 4,785 | 920 | 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 | 5,067 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SOFTWARE | 2003-12-19 | 1,505 | 1,505 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 8 PICNIC TABLES | 2003-05-23 | 920 | 920 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2004-07-01 | 8,000 | 8,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 337 | 150DB | 15.000000000000 | 25 | 0 | 25 | |
| WETLANDS DEVELOPMENT | 1998-11-10 | 2,400 | 2,174 | 150DB | 15.000000000000 | 151 | 0 | 160 | |
| TRAIL CONSTRUCTION | 1999-05-18 | 560 | 479 | 150DB | 15.000000000000 | 32 | 0 | 37 | |
| PRAIRIE GRASS SEEDING | 1999-05-28 | 6,300 | 5,384 | 150DB | 15.000000000000 | 366 | 0 | 420 | |
| NEW WELL | 1999-07-01 | 5,770 | 4,931 | 150DB | 15.000000000000 | 336 | 0 | 385 | |
| TRAIL SIGNS | 2003-12-10 | 1,485 | 1,485 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| DRIVEWAY | 2003-07-01 | 5,585 | 3,417 | 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 | 5,269 | 200DB | 5.000000000000 | 852 | 0 | 1,480 | |
| LUCKY'S IMPR ROOF/ SIDING / INSULATION | 2009-07-01 | 26,084 | 1,645 | SL | 39.000000000000 | 669 | 0 | 669 | |
| LUCKY'S GEOTHERMAL SYSTEM | 2009-07-01 | 27,000 | 1,701 | SL | 39.000000000000 | 692 | 0 | 692 | |
| 2003 FORD F 250 XLT DIESEL | 2012-04-18 | 9,300 | 200DB | 5.000000000000 | 1,860 | 0 | 1,240 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WAYNE COUNTY FOUNDATION ENDOWMENT FUND | 142,609 | 142,609 |
| FIRST BANK INVESTMENT ACCOUNT | 579,233 | 579,233 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BARN AND SHEDS - WARD | 38,405 | 14,836 | 23,569 | |
| BUILDINGS ADMIN - COPE | 52,247 | 33,368 | 18,879 | |
| EDUCATIONAL CENTER | 14,739 | 7,177 | 7,562 | |
| STORAGE SHED | 1,170 | 457 | 713 | |
| REPL WINDOW - WARD | 5,000 | 1,852 | 3,148 | |
| GRAVEL DRIVEWAY | 4,206 | 4,061 | 145 | |
| GRAVEL DRIVEWAY | 156 | 151 | 5 | |
| CONTRACT WORK ON HOUSE | 5,000 | 1,852 | 3,148 | |
| TRAIL BRIDGE | 524 | 493 | 31 | |
| CONTRACT WORK ON HOUSE | 9,000 | 3,300 | 5,700 | |
| FURNACE - WARD | 4,500 | 4,500 | 0 | |
| GRAVEL DRIVEWAY | 709 | 683 | 26 | |
| DRIVEWAY, CULVERT, ETC | 5,860 | 5,676 | 184 | |
| STORM WINDOWS ADMIN | 118 | 118 | 0 | |
| CONTRACT WORK ON HOUSE | 5,000 | 1,798 | 3,202 | |
| DECK EDUCATION CENTER | 2,527 | 2,307 | 220 | |
| HOT WATER TANK - WARD | 1,190 | 1,086 | 104 | |
| CHICKEN COOP | 2,286 | 736 | 1,550 | |
| SAP HOUSE | 1,704 | 461 | 1,243 | |
| FACILITIES & GROUNDS | 5,020 | 1,030 | 3,990 | |
| CARPET - WARD | 1,218 | 1,218 | 0 | |
| CARPET - WARD | 402 | 402 | 0 | |
| ELECTRICAL REWIRING | 2,090 | 747 | 1,343 | |
| CONTRAT WORK L | 4,400 | 1,567 | 2,833 | |
| FURNACE INSTALLATION | 740 | 740 | 0 | |
| DECK MATERIAL ED | 117 | 40 | 77 | |
| DRIVEWAY | 1,230 | 1,054 | 176 | |
| FACILITIES & GROUNDS | 17,025 | 4,802 | 12,223 | |
| WEATHER GUARD - SHELTER | 1,467 | 304 | 1,163 | |
| ADMIN BUILDING | 9,050 | 1,953 | 7,097 | |
| F&G BLDG | 1,878 | 404 | 1,474 | |
| LUCKY'S HOUSE | 4,785 | 1,043 | 3,742 | |
| 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 | 8,000 | 0 | |
| LAND - COPE | 47,750 | 0 | 47,750 | |
| LAND - WARD | 69,595 | 0 | 69,595 | |
| LAND - B. LUCKHARDT | 10,000 | 0 | 10,000 | |
| TREES | 375 | 362 | 13 | |
| WETLANDS DEVELOPMENT | 2,400 | 2,325 | 75 | |
| TRAIL CONSTRUCTION | 560 | 511 | 49 | |
| PRAIRIE GRASS SEEDING | 6,300 | 5,750 | 550 | |
| NEW WELL | 5,770 | 5,267 | 503 | |
| TRAIL SIGNS | 1,485 | 1,485 | 0 | |
| DRIVEWAY | 5,585 | 3,751 | 1,834 | |
| 1991 FORD RANGER | 3,800 | 3,800 | 0 | |
| OTHER | 16,236 | 0 | 16,236 | |
| 2003 VOLKSWAGON | 7,400 | 6,121 | 1,279 | |
| LUCKY'S IMPR ROOF/ SIDING / INSULATION | 26,084 | 2,314 | 23,770 | |
| LUCKY'S GEOTHERMAL SYSTEM | 27,000 | 2,393 | 24,607 | |
| 2003 FORD F 250 XLT DIESEL | 9,300 | 1,860 | 7,440 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID POSTAGE | 24 | 40 | 40 |
| UNDEPOSITED FUNDS | 12,484 | ||
| BUILDING - CAPITALIZED COSTS | 5,132 | 19,125 | 19,125 |
| GIFT CARD RECEIVED | 500 | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DEVELOPMENT | 723 | 0 | 0 | 723 |
| INSURANCE | 8,648 | 0 | 0 | 8,648 |
| OFFICE SUPPLIES | 12,179 | 0 | 0 | 12,179 |
| REPAIR AND MAINTENANCE | 7,166 | 0 | 0 | 7,166 |
| PROGRAM EXPENSE | 5,707 | 0 | 0 | 5,707 |
| MISCELLANEOUS | 3,069 | 0 | 0 | 3,069 |
| DUES PERMITS AND LICENSES | 316 | 0 | 0 | 316 |
| SPECIAL EVENTS | 16,518 | 0 | 0 | 16,518 |
| MARKETING & MEDIA | 11,630 | 0 | 0 | 0 |
| SMALL EQUIPMENT | 2,775 | 0 | 0 | 2,775 |
| BUILDING CAMPAIGN | 17,960 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 24,795 | 24,795 | |
| SUSTAINABLE LIVING DEMO HOUSE | 4,800 | 4,800 | |
| PROGRAM GRANTS | 29,392 | 29,392 | |
| ALT GIFT FAIR & ENVIRO FAIR | 32,469 | 32,469 | |
| MISCELLANEOUS | 4,446 | 4,446 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 52,622 | 52,622 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN INVESTMENTS | 48,340 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX ACCRUED AND WITHHELD | 3,474 | 4,826 |
| DEFERRED INCOME - GRANTS | 4,125 | 15,755 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK & INVESTMENT FEES | 7,138 | 6,444 | 0 | 694 |
| OTHER | 0 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,968 | 0 | 0 | 13,968 |