| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONTHLY REPORTING AND BUDGET | 10,340 | 3,412 | 3,412 | 6,928 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2010-09-20 | 2,897 | 1,449 | 4 | 724 | 2,173 |
| Person Name | Explanation |
|---|---|
| ANDREW PHILLIPS | |
| CHRIS AUGSBERGER | |
| SANDY NOE | |
| JODIE DYKEN |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSET DEPRECIATION | 475,589 | 823,094 | STRAIGHT LINE | 68,649 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CREDIT SUISSE COMM RET ST | 39,893 | 38,384 |
| NUVEEN CORE BOND | 124,453 | 138,082 |
| NUVEEN HIGH INCOME | 35,821 | 35,076 |
| NUVEEN INFLATION PRO SEC | 32,214 | 37,694 |
| T ROWE PRICE INTL | 34,437 | 32,707 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABERDEEN FD EMERGING MKT | 39,400 | 38,689 |
| QUALCOMM | 4,007 | 10,756 |
| VERIZON | ||
| SCHLUMBERGER | 4,580 | 10,133 |
| NUVEEN EQUITY INDEX | 200,323 | 209,086 |
| NUVEEN MID CAP GROWTH | 22,323 | 34,274 |
| NUVEEN MID CAP VALUE | 22,436 | 33,641 |
| NUVEEN REAL ESTATE | 33,467 | 41,502 |
| SCOUT INTERNATIONAL | 126,000 | 116,294 |
| T ROWE PRICE SMALL CAP | 23,677 | 34,030 |
| TEMPLETON INST EMERGING MARKET |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 72,118 | 60,274 | 11,844 | |
| BUILDINGS | 1,682,690 | 557,684 | 1,125,006 | |
| EQUIPMENT | 233,008 | 207,379 | 25,629 | |
| LAND | 51,983 | 51,983 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN ORIGINATION COST | 2,173 | 1,448 |
| Description | Amount |
|---|---|
| MISCELLANEOUS | 5,821 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD SERVICE | 65,179 | 65,179 | ||
| ADVERTISING | 7,492 | 7,492 | ||
| AUTOMOBILE EXPENSE | 2,071 | 2,071 | ||
| CLASSROOM MATERIALS | 16,888 | 16,888 | ||
| STAFF DEVELOPMENT AND APPRECI | 13,261 | 13,261 | ||
| BULDING AND EQUIPMENT MAINTEN | 27,831 | 27,831 | ||
| OFFICE SUPPLIES | 2,877 | 2,877 | ||
| COMPUTER EXPENSES | 1,016 | 1,016 | ||
| OTHER SUPPLIES | 999 | 999 | ||
| MEMBERSHIPS | 2,285 | 2,285 | ||
| INSURANCE | 27,713 | 31,422 | ||
| MUSIC PROGRAM | 7,740 | 6,900 | ||
| EXPENDITURES-GRANTS AND SP EV | 8,180 | 8,180 | ||
| MISCELLANEOUS | 9,638 | 8,952 | ||
| WI LICENSING FEE | 2,825 | 2,825 | ||
| NAEYC ANNUAL REPORT | 400 | 400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 1,021,923 | 1,021,923 | |
| REGISTRATION FEES | 4,070 | 4,070 | |
| USDA SUPPLEMENT | 43,154 | 43,154 | |
| OSHKOSH AREA SCHOOL DISTRICT | 167,878 | 167,878 | |
| INCOME FROM SPECIAL EVENTS | 12,074 | 12,074 | |
| MISCELLANEOUS | 419 | 419 | |
| SCAN-MRT TRAINING | 424 | 424 | |
| LEGAL AWARD ON INVESTMENT | 21 | 21 | 21 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 125,000 | 74,376 |
| LONG TERM DEBT | 893,472 | 865,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 7,463 | 7,463 | 7,463 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 294 | |||
| CITY NE BUSINESS REGISTRATION | 10 |