| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Randall S. Jaros, CPA | 614 | 614 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Camp Development Costs | 2006-10-15 | 57,100 | 11,896 | 0000000300.000000000000 | 2,284 | 14,180 | ||
| Camp Development Costs | 2007-03-07 | 88,760 | 17,012 | 0000000300.000000000000 | 3,551 | 20,563 | ||
| Camp Development Costs | 2007-05-21 | 1,170 | 217 | 0000000300.000000000000 | 47 | 264 | ||
| Camp Development Costs | 2007-08-27 | 19,500 | 3,380 | 0000000300.000000000000 | 780 | 4,160 | ||
| Camp Development Costs | 2008-04-04 | 7,604 | 1,128 | 0000000300.000000000000 | 304 | 1,432 | ||
| Camp Development Costs | 2008-09-12 | 2,500 | 329 | 0000000300.000000000000 | 100 | 429 | ||
| Camp Development Costs | 2009-06-10 | 6,267 | 408 | 0000000300.000000000000 | 136 | 544 | ||
| Camp Development Costs | 2009-07-06 | 620 | 36 | 0000000300.000000000000 | 12 | 48 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1992 Plymouth Grand Voyager minivan | 2004-12-29 | 1,970 | 1,970 | Straight Line | 0000000060.000000000000 | ||||
| Budd RDC 712 | 2009-07-29 | 87,937 | 30,134 | Straight Line | 0000000084.000000000000 | 12,450 | |||
| Climbing Tower | 2009-08-27 | 30,000 | 10,000 | Straight Line | 0000000084.000000000000 | 4,286 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 28.825 acres of Wisconsin real estate | 393,239 | 393,239 | 450,000 | |
| 1992 Plymouth Grand Voyager minivan | 1,970 | 1,970 | 1,086 | |
| Budd RDC 712 | 87,149 | 42,584 | 44,565 | 90,000 |
| Climbing Tower | 30,000 | 14,286 | 15,714 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Storzer Greene, P.L.L.C. | 24,017 | 24,017 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Camp Development Costs | 183,521 | 183,521 | 183,521 |
| Less Accumulated Amortization | -34,406 | -41,620 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization. See attached statement | 7,214 | |||
| Vehicle expense | 1,142 | 1,142 | ||
| Insurance expense | 1,482 | 1,482 | ||
| Memberships | 90 | 90 | ||
| Repairs | 485 | 485 | ||
| Legal and professional expenses | 405 | 405 | ||
| Meals and entertainment | 198 | 198 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Lease of rail diesel car | 3,590 | 3,590 | 3,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Loans Payable | 105,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vandewalle Associates, Inc. | 2,176 | 2,176 |
| Name | Address |
|---|---|
| EstateTrust of Jean Cooney |
A Jaros Ttee / 1200 Harger Ste 830 Oak Brook,IL60523 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 1 | 1 | 1 | |
| Regulatory fees | 10 | 10 |