| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,043 | 1,104 | 9,939 | 11,043 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STREET ASSESSMENT | 1998-01-31 | 1,801 | 720 | SL | 39 | 46 | 0 | 0 | |
| Street Assessment | 1999-01-31 | 1,901 | 809 | SL | 39 | 49 | 0 | 0 | |
| Land Improvements | 1997-01-29 | 1,418 | 1,418 | SL | 15 | 0 | 0 | 0 | |
| Land Improvements | 1997-12-11 | 42,932 | 42,932 | SL | 15 | 0 | 0 | 0 | |
| Fence | 2000-09-01 | 2,640 | 2,464 | SL | 15 | 176 | 0 | 0 | |
| Land Improvement | 2000-09-28 | 6,500 | 6,030 | SL | 15 | 433 | 0 | 0 | |
| Landscaping 20004 Addition | 2004-12-01 | 13,758 | 9,860 | SL | 15 | 917 | 0 | 0 | |
| White House Demolition | 2006-05-31 | 9,336 | 933 | SL | 30 | 311 | 0 | 0 | |
| White House Demollition | 2006-06-28 | 35,393 | 3,540 | SL | 30 | 1,180 | 0 | 0 | |
| Cap Well | 2006-10-23 | 650 | 65 | SL | 30 | 22 | 0 | 0 | |
| Stone Work - N Entrance | 2011-08-10 | 1,167 | 311 | SL | 15 | 78 | 0 | 0 | |
| Land | 1931-11-11 | 6,604 | 0 | NDA | 0 | 0 | 0 | ||
| Fully Depreciated Equipment | 2009-10-02 | 174,062 | 174,062 | SL | 5 | 0 | 0 | 0 | |
| PLAYGROUND EQUIPMENT | 2006-09-01 | 20,433 | 18,494 | SL | 10 | 1,939 | 0 | 0 | |
| Freezer | 2006-11-17 | 684 | 598 | SL | 10 | 68 | 0 | 0 | |
| Washing Machine | 2009-02-05 | 345 | 345 | SL | 5 | 0 | 0 | 0 | |
| Sand Box Covers | 2009-04-20 | 1,200 | 771 | SL | 10 | 120 | 0 | 0 | |
| 4K Furniture | 2009-07-06 | 1,919 | 1,343 | SL | 10 | 192 | 0 | 0 | |
| 4K Sink | 2009-08-19 | 1,044 | 730 | SL | 10 | 104 | 0 | 0 | |
| Lobby Furniture Front Desk Chair | 2009-10-23 | 2,272 | 1,363 | SL | 10 | 227 | 0 | 0 | |
| Shelves - Directors Office | 2011-05-24 | 1,460 | 633 | SL | 10 | 146 | 0 | 0 | |
| Software - Procare | 2011-05-31 | 2,025 | 1,755 | SL | 5 | 270 | 0 | 0 | |
| Asst Dir Computer | 2011-04-11 | 858 | 758 | SL | 5 | 100 | 0 | 0 | |
| Asst Dir Furniture | 2011-08-16 | 1,500 | 875 | SL | 7 | 214 | 0 | 0 | |
| New Sign | 2011-09-15 | 2,898 | 1,656 | SL | 7 | 414 | 0 | 0 | |
| Teacher Lounge Couch | 2012-05-17 | 400 | 228 | SL | 7 | 57 | 0 | 0 | |
| Teacher Lounge Fridge | 2012-05-17 | 339 | 193 | SL | 7 | 48 | 0 | 0 | |
| Computers - used - 10 | 2012-05-24 | 600 | 480 | SL | 5 | 120 | 0 | 0 | |
| Playground Equipment | 2012-07-31 | 3,891 | 1,556 | SL | 10 | 389 | 0 | 0 | |
| Pack N Plays - Toddlers | 2012-10-31 | 583 | 350 | SL | 5 | 117 | 0 | 0 | |
| Computer and Backup Disc 2 | 2014-02-28 | 4,472 | 1,416 | SL | 5 | 894 | 0 | 0 | |
| Computer and Backup | 2014-04-07 | 2,343 | 697 | SL | 5 | 469 | 0 | 0 | |
| Lighted Outdoor Sign | 2014-10-01 | 30,179 | 2,766 | SL | 10 | 3,018 | 0 | 0 | |
| Baby Room Sink | 2015-03-01 | 44 | 4 | SL | 5 | 9 | 0 | 0 | |
| Slide - Far Climber | 2015-04-01 | 608 | 51 | SL | 5 | 122 | 0 | 0 | |
| Laptop Computer | 2015-08-01 | 570 | 10 | SL | 5 | 114 | 0 | 0 | |
| Architect Fees | 1989-02-10 | 3,128 | 2,574 | SL | 31 | 101 | 0 | 0 | |
| Building Permit | 1989-12-27 | 100 | 82 | SL | 31 | 3 | 0 | 0 | |
| Child Care Building | 1990-09-01 | 358,330 | 290,257 | SL | 31 | 11,559 | 0 | 0 | |
| Final Payment | 1991-01-15 | 1,100 | 868 | SL | 31 | 35 | 0 | 0 | |
| Remodel | 1993-11-29 | 5,768 | 5,768 | SL | 10 | 0 | 0 | 0 | |
| CABINETS FOR DAY CARE | 1993-11-29 | 3,064 | 3,064 | 0 | 0 | 0 | |||
| Carpeting | 1996-06-15 | 3,346 | 3,346 | 0 | 0 | 0 | |||
| Improvements | 1996-06-15 | 2,266 | 1,118 | SL | 39 | 58 | 0 | 0 | |
| Improvements | 1997-01-10 | 1,353 | 648 | SL | 39 | 35 | 0 | 0 | |
| Carpentry and Walls | 2000-12-01 | 4,996 | 1,890 | SL | 39 | 128 | 0 | 0 | |
| Siding Replacement | 2001-07-31 | 1,000 | 708 | SL | 20 | 50 | 0 | 0 | |
| Roof Repair | 2001-08-01 | 363 | 248 | SL | 20 | 18 | 0 | 0 | |
| Hot Water Heater | 2001-12-18 | 2,973 | 2,973 | SL | 10 | 0 | 0 | 0 | |
| Remove Walls | 2002-03-07 | 1,900 | 1,900 | 0 | 0 | 0 | |||
| Replace Sink | 2002-03-19 | 225 | 225 | 0 | 0 | 0 | |||
| Carpeting | 2002-06-07 | 1,334 | 1,334 | 0 | 0 | 0 | |||
| New Data Run - Lounge | 2005-03-22 | 138 | 72 | SL | 20 | 7 | 0 | 0 | |
| Demo Old Fire Panel | 2005-04-28 | 111 | 30 | SL | 39 | 3 | 0 | 0 | |
| Replace AC Unit Kitchen | 2005-06-20 | 1,325 | 898 | SL | 15 | 88 | 0 | 0 | |
| Replace Sump Pump | 2007-05-31 | 2,192 | 1,808 | SL | 10 | 219 | 0 | 0 | |
| Water heater | 2007-08-27 | 693 | 554 | SL | 10 | 69 | 0 | 0 | |
| Wall Painting Characters | 2010-06-03 | 2,550 | 1,785 | SL | 10 | 255 | 0 | 0 | |
| Toilet | 2010-01-19 | 528 | 317 | SL | 10 | 53 | 0 | 0 | |
| Furnaces 2 | 2010-01-28 | 5,360 | 1,608 | SL | 20 | 268 | 0 | 0 | |
| Floor Tiles - Old Side | 2010-07-08 | 941 | 564 | SL | 10 | 94 | 0 | 0 | |
| Floor Tiles - Tdr and Wig Bathrooms | 2010-08-23 | 103 | 62 | SL | 10 | 10 | 0 | 0 | |
| Water Heater | 2012-11-30 | 8,402 | 1,260 | SL | 20 | 420 | 0 | 0 | |
| Back Door Controlled Access | 2013-04-15 | 1,415 | 283 | SL | 10 | 141 | 0 | 0 | |
| Combine Scouts and Rangers Rooms | 2014-05-01 | 11,316 | 1,509 | SL | 10 | 1,132 | 0 | 0 | |
| Replace Kitchen Door | 2014-05-01 | 1,946 | 260 | SL | 10 | 195 | 0 | 0 | |
| Water Heater | 2014-10-01 | 804 | 74 | SL | 10 | 80 | 0 | 0 | |
| 2004 Building Addition | 2004-12-01 | 569,306 | 156,924 | SL | 39 | 14,598 | 0 | 0 | |
| 2004 Building Addition | 2004-12-01 | 114,387 | 49,186 | SL | 25 | 4,575 | 0 | 0 | |
| 2004 Building Addition | 2004-12-01 | 218,499 | 117,443 | SL | 20 | 10,925 | 0 | 0 | |
| 2004 Building Addition | 2004-12-01 | 33,157 | 33,157 | SL | 10 | 0 | 0 | 0 | |
| 2004 Building Addition - Repl Vinyl | 2004-12-01 | 1,119 | 401 | SL | 30 | 37 | 0 | 0 | |
| 2004 Building Add - Emerg Lights | 2004-12-31 | 853 | 455 | SL | 20 | 43 | 0 | 0 | |
| Student Cubicle Units | 2005-02-11 | 1,136 | 477 | SL | 25 | 45 | 0 | 0 | |
| Student Cubicle Units | 2005-02-16 | 1,136 | 477 | SL | 25 | 45 | 0 | 0 | |
| Student Cubicle Units | 2005-03-12 | 5,525 | 2,321 | SL | 25 | 221 | 0 | 0 | |
| Final Building Payout | 2005-02-28 | 26,918 | 7,247 | SL | 39 | 690 | 0 | 0 | |
| Capitalized Interest | 2005-03-31 | 1,553 | 415 | SL | 39 | 40 | 0 | 0 | |
| Capitalized Interest | 2005-10-18 | 1,580 | 433 | SL | 39 | 41 | 0 | 0 | |
| Gutters and Downspouts | 2005-10-18 | 578 | 147 | SL | 39 | 15 | 0 | 0 | |
| Rebuild Front Door | 2008-06-05 | 2,985 | 1,082 | SL | 20 | 149 | 0 | 0 | |
| 2006 Garage Addition-Architect | 2006-08-02 | 1,526 | 352 | SL | 39 | 39 | 0 | 0 | |
| 2006 Garage Addition - Garage | 2006-10-31 | 23,913 | 5,416 | SL | 39 | 613 | 0 | 0 | |
| 2006 GARAGE ADDITION - FIRST PMT | 2006-06-28 | 33,867 | 7,815 | SL | 39 | 868 | 0 | 0 | |
| 2011 Building Addition | 2011-08-01 | 239,466 | 18,913 | SL | 39 | 6,140 | 0 | 0 | |
| Office Chairs | 2005-02-04 | 330 | 330 | SL | 10 | 0 | 0 | 0 | |
| Two Stoves | 2005-02-25 | 1,165 | 817 | SL | 15 | 78 | 0 | 0 | |
| Office Furniture | 2005-04-01 | 4,988 | 4,988 | SL | 10 | 0 | 0 | 0 | |
| Office Furniture | 2005-04-01 | 5,832 | 5,832 | SL | 10 | 0 | 0 | 0 | |
| Evergreen Climber | 2011-07-01 | 3,263 | 1,332 | SL | 10 | 326 | 0 | 0 | |
| ASST DIR OFFICE FURNITURE | 2011-09-15 | 1,500 | 857 | SL | 7 | 214 | 0 | 0 | |
| IPADS FOR CLASSROOMS | 2015-12-01 | 8,515 | 0 | SL | 5 | 1,277 | 0 | 0 | |
| SANDBOX COVERS 3 | 2016-07-01 | 789 | 0 | SL | 5 | 26 | 0 | 0 | |
| WASHERDRYER STACK3 | 2016-07-01 | 3,510 | 0 | SL | 7 | 84 | 0 | 0 | |
| SECURITY CARMERAS | 2016-07-01 | 2,698 | 0 | SL | 5 | 90 | 0 | 0 | |
| OFFICE DOOR - DIRECTORS OFFICE | 2016-08-01 | 683 | 0 | SL | 10 | 6 | 0 | 0 | |
| LANDSCAPING-HIST MARKER | 2016-04-30 | 1,875 | 0 | SL | 15 | 42 | 0 | 0 | |
| OTHER | 2015-08-01 | 1,010 | 0 | SL | 10 | 101 | 0 | 68,712 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME FUNDS | 314,122 | 324,090 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY FUNDS | 705,379 | 727,760 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 6,604 | 0 | 6,604 | 0 |
| BUILDINGS | 1,706,573 | 784,848 | 921,725 | 0 |
| EQUIPMENT | 271,807 | 236,718 | 35,089 | 0 |
| LAND IMPROVEMENTS | 117,496 | 70,402 | 47,094 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 744,703 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 3.85 |
| Security Provided by Borrower | BUILDING LAND |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Amount |
|---|---|
| MISC | 9,989 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD SERVICES | 75,652 | 0 | 75,652 | 73,242 |
| CLASSROOM MATERIALS | 20,579 | 0 | 20,579 | 20,389 |
| OFFICE EXPENSES | 14,220 | 0 | 14,220 | 14,220 |
| ADVERTISING EXPENSE | 9,057 | 0 | 9,057 | 9,057 |
| LICENSES AND PERMITS | 3,610 | 0 | 3,610 | 3,610 |
| INSURANCE | 24,724 | 250 | 24,474 | 24,724 |
| MUSIC PROGRAM | 8,220 | 0 | 8,220 | 8,220 |
| MEMBERSHIPS | 2,292 | 0 | 2,292 | 2,292 |
| OTHER PROGRAM COSTS | 19,705 | 0 | 19,705 | 19,705 |
| OTHER ADMIN COSTS | 5,444 | 0 | 5,444 | 5,444 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND OTHER FEES | 1,399,140 | 0 | 1,399,140 |
| NET FUNDRAISING | 4,124 | 0 | 4,124 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LIND OF CREDIT | 10,149 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 9,175 | 9,175 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX ON INVESTMENT INCOME | 446 | 0 | 0 | 446 |
| PAYROLL TAXES | 59,589 | 0 | 59,589 | 59,589 |