| 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 | 30,168 | 0000000300.000000000000 | 2,284 | 32,452 | ||
| Camp Development Costs | 2007-03-07 | 88,760 | 45,414 | 0000000300.000000000000 | 3,550 | 48,964 | ||
| Camp Development Costs | 2007-05-21 | 1,170 | 593 | 0000000300.000000000000 | 47 | 640 | ||
| Camp Development Costs | 2007-08-27 | 19,500 | 9,620 | 0000000300.000000000000 | 780 | 10,400 | ||
| Camp Development Costs | 2008-04-04 | 7,604 | 3,560 | 0000000300.000000000000 | 304 | 3,864 | ||
| Camp Development Costs | 2008-09-12 | 2,500 | 1,129 | 0000000300.000000000000 | 100 | 1,229 | ||
| Camp Development Costs | 2009-06-10 | 6,267 | 2,186 | 0000000300.000000000000 | 251 | 2,437 | ||
| Camp Development Costs | 2009-07-06 | 620 | 210 | 0000000300.000000000000 | 25 | 235 |
| 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 | 852 | Straight Line | 0000000084.000000000000 | 568 |
| 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 | 28,000 | |
| Konica Minolta Bizhub Color Multifunction Machine | 3,975 | 1,420 | 2,555 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| 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 | -92,879 | -100,219 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization. See attached statement | 7,341 | |||
| Bank charge | 1 |
| 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 | 60 |