| 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 |
|---|---|
| Building - Septic Tank Replacement | 1,915 |
| Glass Museum - Television for Museum | 780 |
| 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 | 105,831 | SL | 33.00 | 4,670 | |||
| Bathrooms | 1992-07-01 | 28,661 | 19,169 | 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 | 1,956 | 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 | 28,266 | SL | 39.00 | 2,814 | |||
| Windows/Siding-Main Bldg | 2001-04-01 | 21,170 | 5,814 | SL | 39.00 | 543 | |||
| Sound Pavilion | 2001-07-15 | 1,521 | 408 | 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 | 18,833 | SL | 39.00 | 1,564 | |||
| Workers Cottage | 2002-01-01 | 25,750 | 9,322 | SL | 27.50 | 937 | |||
| Arts Bldg | 2002-07-03 | 106,636 | 25,859 | 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 | 16,048 | 150DB | 15.00 | 1,403 | |||
| Kubota Front Mower | 2003-01-08 | 7,832 | 7,832 | 200DB | 7.00 | ||||
| Arts Building | 2003-06-11 | 5,371 | 1,179 | SL | 39.00 | 138 | |||
| Workers Cottage | 2003-01-01 | 31,813 | 7,310 | SL | 39.00 | 816 | |||
| Furnance (Hertel House) | 2004-11-19 | 2,440 | 448 | SL | 39.00 | 62 | |||
| Software Upgrades | 2004-02-04 | 1,376 | 1,376 | 200DB | 5.00 | ||||
| Desk/Computer (DGF) | 2005-12-07 | 2,905 | 2,775 | 200DB | 7.00 | 130 | |||
| Software (DGF) | 2005-12-30 | 901 | 901 | SL | 3.00 | ||||
| Curio Cabinet(GMF) | 2005-03-16 | 749 | 716 | 200DB | 7.00 | 33 | |||
| Cabinets (GMF) | 2005-05-18 | 2,796 | 2,671 | 200DB | 7.00 | 125 | |||
| Curio Cabinets (GMF) | 2005-08-16 | 2,097 | 2,003 | 200DB | 7.00 | 94 | |||
| Firehouse - Imprv | 2005-08-31 | 23,059 | 3,768 | SL | 39.00 | 591 | |||
| Firehouse - Windows | 2005-11-08 | 3,202 | 502 | SL | 39.00 | 82 | |||
| Kubota Tractor (DGF) | 2006-11-08 | 13,143 | 10,991 | 200DB | 7.00 | 1,148 | |||
| Firehouse - Windows | 2006-05-10 | 2,500 | 360 | SL | 39.00 | 64 | |||
| Golf Cart (DMF) | 2007-06-07 | 2,968 | 2,306 | 200DB | 7.00 | 265 | |||
| Firehouse - Imprv | 2007-06-20 | 5,170 | 604 | SL | 39.00 | 133 | |||
| Firehouse - Trac Lights | 2007-08-29 | 1,972 | 223 | SL | 39.00 | 51 | |||
| Chevy Truck '08 | 2008-01-22 | 20,769 | 17,180 | 200DB | 5.00 | 2,393 | |||
| Trailer | 2008-07-09 | 1,050 | 722 | 200DB | 7.00 | 94 | |||
| Trail Signs | 2008-04-09 | 14,000 | 9,627 | 200DB | 7.00 | 1,249 | |||
| Trail Signs | 2008-09-26 | 6,000 | 4,126 | 200DB | 7.00 | 535 | |||
| Electric Line | 2008-12-03 | 9,056 | 2,784 | 150DB | 15.00 | 627 | |||
| Interior Doors (Firehouse) | 2008-07-09 | 4,199 | 373 | SL | 39.00 | 108 | |||
| Hot Water Heater | 2009-02-18 | 4,151 | 305 | SL | 39.00 | 106 | |||
| Copier | 2009-02-18 | 2,784 | 2,132 | 200DB | 5.00 | 307 | |||
| White Mills Community Trail | 2009-12-11 | 39,945 | 7,994 | 150DB | 15.00 | 3,195 | |||
| Carpeting/Vinyl Flooring | 2009-03-20 | 3,049 | 1,882 | 200DB | 7.00 | 333 | |||
| Painting | 2009-08-19 | 13,100 | 2,887 | 150DB | 15.00 | 1,021 | |||
| Cedar Benches | 2010-06-06 | 1,100 | 454 | 200DB | 7.00 | 185 | |||
| Rolloff Container | 2010-11-22 | 967 | 301 | 200DB | 7.00 | 190 | |||
| Museum Roof | 2010-11-22 | 19,662 | 567 | SL | 39.00 | 504 | |||
| Equipment | 2011-06-22 | 524 | 94 | 200DB | 7.00 | 123 | |||
| Peerless Boiler | 2011-10-04 | 5,101 | 182 | 200DB | 7.00 | 1,405 | |||
| Land [In Kind Contr] | 2004-12-31 | 976 | NA | 39.00 | |||||
| Land [In Kind Contr] | 2004-12-31 | 1,220 | NA | 39.00 | |||||
| Realty [I/K Contr: Lock St-White Mills] | 2011-03-11 | 202,962 | 3,708 | SL | 39.00 | 4,684 | |||
| Septic Tank | 2012-06-20 | 1,915 | SL | 39.00 | 27 | ||||
| Television | 2012-03-02 | 780 | 200DB | 7.00 | 111 | ||||
| Equipment | 2012-04-25 | 2,003 | 200DB | 7.00 | 286 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Chesapeake Energy Corp (500 shrs) | Purchased | 2012-02 | 11,525 | 21,050 | FMV | -9,525 | ||||
| iShares S&P 600 Small Cap Growth ETF (200 shrs) | Purchased | 2012-02 | 16,217 | 9,298 | FMV | 6,919 | ||||
| Janus Capital Group Inc (1,000 shrs) | Purchased | 2012-02 | 8,603 | 11,770 | FMV | -3,167 | ||||
| Market Vectors Coal ETF (100 shrs) | Purchased | 2012-03 | 3,240 | 4,508 | FMV | -1,268 | ||||
| Vanguard MSCI Emerging Markets ETF (300 shrs) | Purchased | 2012-03 | 13,105 | 9,177 | 3,928 | |||||
| Arch Coal Inc (300 shrs) | Purchased | 2012-05 | 2,157 | 16,455 | FMV | -14,298 | ||||
| Arch Coal Inc (100 shrs) | Purchased | 2012-06 | 728 | 5,485 | FMV | -4,757 | ||||
| Perkin Elmer (200 shrs) | Purchased | 2012-11 | 6,289 | 5,136 | FMV | 1,153 | ||||
| BHP Billiton Limited (225 shrs) | Purchased | 2012-12 | 15,777 | 11,588 | FMV | 4,189 | ||||
| Analog Devices Inc (500 shrs) | Purchased | 2012-12 | 21,041 | 14,960 | FMV | 6,081 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds & Notes | 82,010 | 81,576 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Equities - Common Stocks | 744,063 | 1,207,896 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 338,907 | 338,907 | ||
| Buildings/Improvements/Equipment | 1,459,504 | 849,955 | 609,549 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Glass Museum Collection | 197,770 | 201,970 | 201,970 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 10,124 | 10,124 | ||
| Event Expense | 981 | 981 | ||
| Fundraising Expenses | 464 | 464 | ||
| Historic White Mills Pres | 3,249 | 3,249 | ||
| Holiday Party | 467 | 467 | ||
| Insurance | 16,309 | 16,309 | ||
| Memberships/Dues Expense | 1,143 | 1,143 | ||
| Miscellaneous | 12,417 | 12,417 | ||
| Office Supplies/Expense | 9,936 | 9,936 | ||
| Performers | 55,898 | 55,898 | ||
| Security | 1,048 | 1,048 | ||
| Sound | 10,110 | 10,110 | ||
| Telephone/Internet | 2,581 | 2,581 | ||
| Vehicle Expenses | 81 | 81 | ||
| z*Excess (Charitable) Expenses | -137,427 | 137,427 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Event Income | 1,919 | 1,919 | |
| Fund Raising - Net | 5,462 | 5,462 | |
| Memberships | 10,161 | 10,161 | |
| Miscellaneous Income | 127 | 127 | |
| Museum Admissions | 4,129 | 4,129 | |
| Music Program Revenue | 49,441 | 49,441 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Wayne Bank Trustee Fees/Asset Mgmt | 8,370 | 8,370 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Museum/Shop Sales | 48,369 | 24,175 | 24,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payments in Lieu of Taxes | 3,215 | 3,215 |