| 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 | 25,600 | 0000000300.000000000000 | 2,284 | 27,884 | ||
| Camp Development Costs | 2007-03-07 | 88,760 | 38,314 | 0000000300.000000000000 | 3,550 | 41,864 | ||
| Camp Development Costs | 2007-05-21 | 1,170 | 499 | 0000000300.000000000000 | 47 | 546 | ||
| Camp Development Costs | 2007-08-27 | 19,500 | 8,060 | 0000000300.000000000000 | 780 | 8,840 | ||
| Camp Development Costs | 2008-04-04 | 7,604 | 2,952 | 0000000300.000000000000 | 304 | 3,256 | ||
| Camp Development Costs | 2008-09-12 | 2,500 | 929 | 0000000300.000000000000 | 100 | 1,029 | ||
| Camp Development Costs | 2009-06-10 | 6,267 | 1,684 | 0000000300.000000000000 | 251 | 1,935 | ||
| Camp Development Costs | 2009-07-06 | 620 | 160 | 0000000300.000000000000 | 25 | 185 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Konica Minolta Bizhub Color Multifunction Machine | 2018-07-04 | 3,975 | Straight Line | 0000000084.000000000000 | 284 |
| 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 | 87,149 | 90,000 | |
| Climbing Tower | 30,000 | 30,000 | 30,000 | |
| Konica Minolta Bizhub Color Multifunction Machine | 3,975 | 284 | 3,691 | 3,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Michael D. Dean, LLC | 5,643 | 5,643 |
| 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 | -78,197 | -85,538 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization. See attached statement | 7,341 | |||
| Bank charge | 2 | |||
| Legal and professional expenses | 1,375 | 1,375 |
| 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 |
|---|