| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| 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 | 18,748 | 0000000300.000000000000 | 2,284 | 21,032 | ||
| Camp Development Costs | 2007-03-07 | 88,760 | 27,664 | 0000000300.000000000000 | 3,550 | 31,214 | ||
| Camp Development Costs | 2007-05-21 | 1,170 | 358 | 0000000300.000000000000 | 47 | 405 | ||
| Camp Development Costs | 2007-08-27 | 19,500 | 5,720 | 0000000300.000000000000 | 780 | 6,500 | ||
| Camp Development Costs | 2008-04-04 | 7,604 | 2,040 | 0000000300.000000000000 | 304 | 2,344 | ||
| Camp Development Costs | 2008-09-12 | 2,500 | 629 | 0000000300.000000000000 | 100 | 729 | ||
| Camp Development Costs | 2009-06-10 | 6,267 | 931 | 0000000300.000000000000 | 251 | 1,182 | ||
| Camp Development Costs | 2009-07-06 | 620 | 85 | 0000000300.000000000000 | 25 | 110 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Budd RDC 712 | 2009-07-29 | 87,937 | 67,484 | Straight Line | 0000000084.000000000000 | 12,450 | |||
| Climbing Tower | 2009-08-27 | 30,000 | 22,858 | 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 | |
| Budd RDC 712 | 87,149 | 79,934 | 7,215 | 90,000 |
| Climbing Tower | 30,000 | 27,143 | 2,857 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Michael D. Dean, LLC | 2,250 | 2,250 |
| 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 | -56,174 | -63,515 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization. See attached statement | 7,341 | |||
| Vehicle expense | 761 | 761 | ||
| Bank charge | 19 | 19 | ||
| Legal and professional expenses | 153 | 153 | ||
| Office expense | 23 | 23 | ||
| Postage and delivery | 2 | 2 | ||
| Repairs on rail diesel car | 50 | 50 | 50 | 50 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Lease of rail diesel car | 3,000 | 3,000 | 3,000 |
| Refund of legal fees paid in prior year | 425 | 425 |
| 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 | 59 | 59 | 59 |