| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Monthly and quarterly acctg | 7,800 | 1,950 | 1,950 | 7,800 |
| Annual budget | 2,900 | 2,900 | ||
| Tax preparation | 1,415 | 354 | 354 | 1,415 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Credit Suisse Comm Ret | 39,837 | 43,612 |
| Nuveen Core Bond | 124,453 | 133,654 |
| Nuveen High Income Bond | 33,000 | 31,144 |
| Nuveen Inflation Pro Sec | 30,914 | 34,773 |
| T Rowe Price International | 33,000 | 33,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Qualcomm 175 shares | 4,007 | 9,006 |
| Verizon 170 shares | 4,846 | 6,148 |
| Schlumberger 140 shares | 4,580 | 10,937 |
| Nuveen Equity Index | 176,124 | 170,967 |
| Nuveen Mid Cap Growth | 21,218 | 30,579 |
| Nuveen Mid Cap Value | 22,043 | 30,746 |
| Nuveen Real Estate | 32,161 | 34,516 |
| Scout International | 126,000 | 114,579 |
| T Rowe Price Small Cap | 22,495 | 29,705 |
| Templeton Instl Emerging Market | 44,660 | 38,759 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 51,983 | 51,983 | 51,983 | |
| Land Improvements | 72,118 | 51,173 | 20,945 | 20,945 |
| Equipment | 223,380 | 193,588 | 29,792 | 29,792 |
| Building - Old w Garage | 405,187 | 270,736 | 134,451 | 134,451 |
| Building Addition 2004 | 978,731 | 233,690 | 745,041 | 745,041 |
| Garage 2006 | 59,306 | 7,501 | 51,805 | 51,805 |
| Building Addition 2011 | 238,776 | 238,776 | 238,776 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Services | 385 | 385 |
| Item No. | 1 |
|---|---|
| Lender's Name | Associated Bank |
| Lender's Title | |
| Relationship to Insider | bank |
| Original Amount of Loan | 918509 |
| Balance Due | 893472 |
| Date of Note | 2010-09 |
| Maturity Date | 2015-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | Land and building |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Associated Bank |
| Lender's Title | |
| Relationship to Insider | bank |
| Original Amount of Loan | 125000 |
| Balance Due | 125000 |
| Date of Note | 2011-07 |
| Maturity Date | 2021-06 |
| Repayment Terms | |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan Origination Fees | 2,173 | 2,173 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 10,936 | 10,936 | ||
| Automobile | 1,467 | 1,467 | ||
| Classroom materials | 17,998 | 17,998 | ||
| Cleaning | 43,002 | 43,002 | ||
| Computer expense | 625 | 625 | ||
| Contract services | 19,018 | 19,018 | ||
| Dues and subscriptions | 1,062 | 1,062 | ||
| Field trips | 6,499 | 6,499 | ||
| Food service | 63,413 | 63,413 | ||
| Garbage pickup | 3,011 | 3,011 | ||
| Health supplies | 854 | 854 | ||
| Insurance | 20,228 | 20,228 | ||
| Licenses and permits | 400 | 400 | ||
| Miscellaneous | 16,921 | 16,921 | ||
| Music program | 6,175 | 6,175 | ||
| Office supplies | 2,174 | 2,174 | ||
| Postage | 452 | 452 | ||
| Special event expenses | 5,420 | 5,420 | ||
| Telephone | 1,437 | 1,437 | ||
| Utilities | 24,783 | 24,783 | ||
| Loan fee amortization | 724 | 724 | ||
| Staff development | 5,532 | 5,532 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Child care fees | 1,117,437 | ||
| Income from special events | 11,305 | ||
| Miscellaneous income - center | 829 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 7,063 | 7,063 | 7,063 | 7,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Estimated 2010 tax payment | 151 |