| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,274 | 0 | 0 | 8,274 |
| AUDIT FEES | 6,874 | 0 | 0 | 6,874 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOGO | 2014-12-15 | 8,096 | 180.000000000000 | 540 | 540 | 0 | 540 | |
| WEBSITE | 2015-08-21 | 13,420 | 36.000000000000 | 4,101 | 4,101 | 0 | 4,101 | |
| CAT5 NETWORK | 2015-11-14 | 3,660 | 36.000000000000 | 813 | 813 | 0 | 813 | |
| NETWORK & FIREWALL | 2015-12-15 | 3,180 | 36.000000000000 | 618 | 618 | 0 | 618 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2008-03-14 | 976,800 | 182,628 | SL | 39.000000000000 | 25,046 | 25,046 | 0 | |
| SOUND SYSTEM | 2007-09-17 | 670 | 670 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2008-01-14 | 794 | 794 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ADDITIONAL LIGHTING | 2007-08-28 | 1,821 | 911 | 150DB | 15.000000000000 | 121 | 121 | 0 | |
| LAND | 2008-03-14 | 123,200 | L | 0 | 0 | 0 | |||
| ICE MAKER | 2012-05-02 | 1,763 | 1,212 | 200DB | 7.000000000000 | 158 | 158 | 0 | |
| USED COOLER | 2011-09-02 | 2,703 | 1,859 | 200DB | 7.000000000000 | 241 | 241 | 0 | |
| GEO THERMAL FILTER | 2012-08-03 | 4,040 | 2,877 | 200DB | 5.000000000000 | 465 | 465 | 0 | |
| SECURITY SYSTEM CAMERA | 2013-08-28 | 1,206 | 627 | 200DB | 5.000000000000 | 297 | 297 | 0 | |
| IP CART SET (IMAGINATION PLAYGROUND) | 2013-11-26 | 5,925 | 3,081 | 200DB | 5.000000000000 | 1,244 | 1,244 | 0 | |
| IMAGINATION PLAYGROUND CARPET | 2014-04-09 | 1,817 | 705 | 200DB | 7.000000000000 | 219 | 219 | 0 | |
| CHAIRS | 2014-04-23 | 21,079 | 8,175 | 200DB | 7.000000000000 | 2,534 | 2,534 | 0 | |
| GEO THERMAL PUMP | 2013-11-05 | 3,315 | 331 | 150DB | 15.000000000000 | 249 | 249 | 0 | |
| DIMMERS & LED LAMPS | 2015-07-13 | 6,555 | 200DB | 7.000000000000 | 937 | 937 | 0 | ||
| 3 DESKS | 2015-09-16 | 8,071 | 200DB | 7.000000000000 | 1,153 | 1,153 | 0 | ||
| COPIER | 2015-09-18 | 3,685 | 200DB | 5.000000000000 | 737 | 737 | 0 | ||
| PHONE SYSTEM | 2015-11-16 | 2,327 | 200DB | 7.000000000000 | 332 | 332 | 0 | ||
| DVR FOR SECURITY CAMERAS | 2015-12-11 | 737 | 200DB | 5.000000000000 | 147 | 147 | 0 | ||
| SANUS PREMIUM SERIES FLAT PANEL TV | 2016-03-11 | 717 | 200DB | 5.000000000000 | 143 | 143 | 0 | ||
| REFRIGERATOR REACH-IN SOLID DOOR | 2016-06-29 | 1,598 | 200DB | 5.000000000000 | 320 | 320 | 0 | ||
| WELL REPLACEMENT EQUIPMENT | 2015-08-08 | 2,518 | 150DB | 15.000000000000 | 84 | 84 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WF INVESTMENTS | 758,291 | 758,291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WF INVESTMENTS | 1,528,838 | 1,528,838 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WF INVESTMENTS | FMV | 529,824 | 529,824 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 123,200 | 0 | 123,200 | 123,200 |
| BUILDING | 976,800 | 207,674 | 769,126 | 1,036,763 |
| LEASEHOLD IMPROVEMENTS | 11,692 | 5,038 | 6,654 | 11,692 |
| FURNITURE & EQUIPMENT | 59,647 | 25,585 | 34,062 | 59,647 |
| INTANGIBLE | 28,356 | 6,387 | 21,969 | 28,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 192 | 0 | 0 | 192 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUSEUM COLLECTIONS | 20,166 | 20,166 | |
| TAX REFUNDS RECEIVABLE | 5,794 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 59,839 |
| 990-PF INCOME TAXES PAID | 1,077 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 23,574 | 0 | 0 | 23,574 |
| BANK SERVICE CHARGES/CC FEES | 3,913 | 0 | 0 | 3,913 |
| DUES & SUBSCRIPTIONS | 932 | 0 | 0 | 932 |
| MUSEUM EVENTS EXPENSE | 3,773 | 0 | 0 | 3,773 |
| REPAIRS | 763 | 0 | 0 | 763 |
| INSURANCE | 8,730 | 0 | 0 | 8,730 |
| MAINTENANCE | 12,618 | 0 | 0 | 12,618 |
| OFFICE SUPPLIES | 1,521 | 0 | 0 | 1,521 |
| MUSEUM SUPPLIES | 1,270 | 0 | 0 | 1,270 |
| TELEPHONE | 2,521 | 0 | 0 | 2,521 |
| UTILITIES | 14,074 | 0 | 0 | 14,074 |
| WASTE REMOVAL | 1,548 | 0 | 0 | 1,548 |
| CHRISTMAS | 3,597 | 0 | 0 | 3,597 |
| PRIVATE EVENTS EXPENSE | 25,398 | 0 | 0 | 0 |
| GIFTS | 125 | 0 | 0 | 125 |
| POSTAGE AND DELIVERY | 102 | 0 | 0 | 102 |
| LICENSES/PERMITS | 1,185 | 0 | 0 | 1,185 |
| COMPUTER EXPENSE | 3,374 | 0 | 0 | 3,374 |
| HIRING EXPENSE | 388 | 0 | 0 | 388 |
| INVESTMENT FEES | 27,293 | 27,293 | 0 | 27,293 |
| FOREIGN TAX | 323 | 323 | 0 | 323 |
| MEETING EXPENSE | 152 | 0 | 0 | 154 |
| CONFERENCES/DEVELOPMENT | 394 | 0 | 0 | 394 |
| COPIER | 297 | 0 | 0 | 297 |
| SMALL EQUIPMENT PURCHASES | 2,091 | 0 | 0 | 2,091 |
| TRAVEL | 478 | 0 | 0 | 478 |
| UNIFORMS | 159 | 0 | 0 | 159 |
| AMORTIZATION | 6,072 | 6,072 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WF INVESTMENTS CAP GAIN DIVS | 35,395 | 35,395 | 35,395 |
| BEVERAGE SALES | 67,842 | 67,842 | |
| EQUIPMENT RENTAL | 1,285 | 1,285 | |
| BARTENDING | 6,286 | 6,286 | |
| MUSEUM EVENTS | 5,891 | 5,891 | |
| OTHER | 699 | 699 | |
| ROOM RENTAL | 83,275 | 83,275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 10 | 0 | 0 | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| R/E TAXES | 1,959 | 0 | 0 | 1,959 |
| PAYROLL TAXES | 10,381 | 0 | 0 | 10,381 |