| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,671 | 3,068 | 0 | 4,603 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAMP EQUIPMENT | 289,673 | 194,188 | SL | 0 % | 17,119 | 0 | 0 | ||
| CAMP FACILITY AND MAINTENANCE | 66,870 | 25,342 | SL | 0 % | 2,903 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 30,046 | 23,434 | SL | 0 % | 2,811 | 0 | 0 | ||
| LAND IMPROVEMENTS | 51,100 | 12,847 | SL | 0 % | 2,240 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 474,903 | 81,084 | SL | 0 % | 14,204 | 0 | 0 | ||
| OFFICE EQUIPMENT | 41,794 | 25,802 | SL | 0 % | 3,766 | 0 | 0 | ||
| CONSTRUCTION IN PROGRESS | 706,594 | NC | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAMP EQUIPMENT | 289,673 | 211,307 | 78,366 | 78,366 |
| CAMP FACILITY AND MAINTENANCE | 66,870 | 28,245 | 38,625 | 38,625 |
| COMPUTER EQUIPMENT | 30,046 | 26,245 | 3,801 | 3,801 |
| LAND IMPROVEMENTS | 51,100 | 15,087 | 36,013 | 36,013 |
| LEASEHOLD IMPROVEMENTS | 474,903 | 95,288 | 379,615 | 379,615 |
| OFFICE EQUIPMENT | 41,794 | 29,568 | 12,226 | 12,226 |
| CONSTRUCTION IN PROGRESS | 706,594 | 0 | 706,594 | 706,594 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 12,805 | 0 | 0 | 12,805 |
| SUPPLIES | 16,084 | 0 | 0 | 16,084 |
| EQUIPMENT | 8,982 | 0 | 0 | 8,982 |
| ADVERTISING | 4,044 | 0 | 0 | 4,044 |
| INSURANCE | 39,081 | 0 | 0 | 39,081 |
| SUMMER PROGRAMS | 31,845 | 0 | 0 | 31,845 |
| INFORMATION TECHNOLOGY | 36,618 | 0 | 0 | 36,618 |
| STAFF DEVELOPMENT | 11,515 | 0 | 0 | 11,515 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FUNDS HELD FOR OTHERS | 3,553 | 4,143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 46,686 | 0 | 0 | 46,686 |
| INVESTMENT MANAGEMENT | 11,159 | 11,159 | 0 | 0 |
| Name | Address |
|---|---|
| WILLIAM KELLOGG |
833 E MICHIGAN ST STE 1800 MILWAUKEE,WI532025621 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 68,154 | 0 | 0 | 68,154 |