| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Randall S. Jaros, CPA | 572 | 572 |
| 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 | 16,464 | 0000000300.000000000000 | 2,284 | 18,748 | ||
| Camp Development Costs | 2007-03-07 | 88,760 | 24,114 | 0000000300.000000000000 | 3,550 | 27,664 | ||
| Camp Development Costs | 2007-05-21 | 1,170 | 311 | 0000000300.000000000000 | 47 | 358 | ||
| Camp Development Costs | 2007-08-27 | 19,500 | 4,940 | 0000000300.000000000000 | 780 | 5,720 | ||
| Camp Development Costs | 2008-04-04 | 7,604 | 1,736 | 0000000300.000000000000 | 304 | 2,040 | ||
| Camp Development Costs | 2008-09-12 | 2,500 | 529 | 0000000300.000000000000 | 100 | 629 | ||
| Camp Development Costs | 2009-06-10 | 6,267 | 680 | 0000000300.000000000000 | 251 | 931 | ||
| Camp Development Costs | 2009-07-06 | 620 | 60 | 0000000300.000000000000 | 25 | 85 |
| 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 | 55,034 | Straight Line | 0000000084.000000000000 | 12,450 | |||
| Climbing Tower | 2009-08-27 | 30,000 | 18,572 | 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 | 600 | |
| Budd RDC 712 | 87,149 | 67,484 | 19,665 | 90,000 |
| Climbing Tower | 30,000 | 22,857 | 7,143 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Storzer Greene, P.L.L.C. | 540 | 540 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Camp Development Costs | 183,521 | 183,521 | |
| Less Accumulated Amortization | -48,833 | -56,174 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization. See attached statement | 7,341 | |||
| Vehicle expense | 766 | 766 | ||
| Bank charge | 3 | 3 | ||
| Legal and professional expenses | 453 | 453 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Lease of rail diesel car | 3,000 | 3,000 | 3,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 61 | 61 | 61 |