| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 22,209 | 1,200 | 22,209 | 15,374 |
| 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 | 812 | SL | 39 | 46 | 0 | 46 | |
| STREET ASSESSMENT | 1999-01-31 | 1,901 | 907 | SL | 39 | 49 | 0 | 49 | |
| 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 | 2,640 | SL | 15 | 0 | 0 | 0 | |
| LAND IMPROVEMENT | 2000-09-28 | 6,500 | 6,463 | SL | 15 | 0 | 0 | 0 | |
| LANDSCAPING 20004 ADDITION | 2004-12-01 | 13,758 | 11,694 | SL | 15 | 917 | 0 | 917 | |
| WHITE HOUSE DEMOLITION | 2006-05-31 | 9,336 | 1,555 | SL | 30 | 311 | 0 | 311 | |
| WHITE HOUSE DEMOLLITION | 2006-06-28 | 35,393 | 5,900 | SL | 30 | 1,180 | 0 | 1,180 | |
| CAP WELL | 2006-10-23 | 650 | 109 | SL | 30 | 22 | 0 | 22 | |
| STONE WORK - N ENTRANCE | 2011-08-10 | 1,167 | 467 | SL | 15 | 78 | 0 | 78 | |
| 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 | 20,433 | SL | 10 | 0 | 0 | 0 | |
| FREEZER | 2006-11-17 | 684 | 684 | SL | 10 | 0 | 0 | 0 | |
| WASHING MACHINE | 2009-02-05 | 345 | 345 | SL | 5 | 0 | 0 | 0 | |
| SAND BOX COVERS | 2009-04-20 | 1,200 | 1,011 | SL | 10 | 120 | 0 | 120 | |
| 4K FURNITURE | 2009-07-06 | 1,919 | 1,727 | SL | 10 | 192 | 0 | 192 | |
| 4K SINK | 2009-08-19 | 1,044 | 938 | SL | 10 | 104 | 0 | 104 | |
| LOBBY FURNITURE FRONT DESK CHAIR | 2009-10-23 | 2,272 | 1,817 | SL | 10 | 227 | 0 | 227 | |
| SHELVES - DIRECTORS OFFICE | 2011-05-24 | 1,460 | 925 | SL | 10 | 146 | 0 | 146 | |
| SOFTWARE - PROCARE | 2011-05-31 | 2,025 | 2,025 | SL | 5 | 0 | 0 | 0 | |
| ASST DIR COMPUTER | 2011-04-11 | 858 | 858 | SL | 5 | 0 | 0 | 0 | |
| ASST DIR FURNITURE | 2011-08-16 | 1,500 | 1,303 | SL | 7 | 197 | 0 | 197 | |
| NEW SIGN | 2011-09-15 | 2,898 | 2,484 | SL | 7 | 414 | 0 | 414 | |
| TEACHER LOUNGE COUCH | 2012-05-17 | 400 | 342 | SL | 7 | 57 | 0 | 57 | |
| TEACHER LOUNGE FRIDGE | 2012-05-17 | 339 | 289 | SL | 7 | 48 | 0 | 48 | |
| COMPUTERS - USED - 10 | 2012-05-24 | 600 | 600 | SL | 5 | 0 | 0 | 0 | |
| PLAYGROUND EQUIPMENT | 2012-07-31 | 3,891 | 2,334 | SL | 10 | 389 | 0 | 389 | |
| PACK N PLAYS - TODDLERS | 2012-10-31 | 583 | 583 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER AND BACKUP DISC 2 | 2014-02-28 | 4,472 | 3,204 | SL | 5 | 894 | 0 | 894 | |
| COMPUTER AND BACKUP | 2014-04-07 | 2,343 | 1,635 | SL | 5 | 469 | 0 | 469 | |
| LIGHTED OUTDOOR SIGN | 2014-10-01 | 30,179 | 8,802 | SL | 10 | 3,018 | 0 | 3,018 | |
| BABY ROOM SINK | 2015-03-01 | 44 | 22 | SL | 5 | 9 | 0 | 9 | |
| SLIDE - FAR CLIMBER | 2015-04-01 | 608 | 295 | SL | 5 | 122 | 0 | 122 | |
| LAPTOP COMPUTER | 2015-08-01 | 570 | 238 | SL | 5 | 114 | 0 | 114 | |
| ARCHITECT FEES | 1989-02-10 | 3,128 | 2,776 | SL | 31 | 101 | 0 | 101 | |
| BUILDING PERMIT | 1989-12-27 | 100 | 88 | SL | 31 | 3 | 0 | 3 | |
| CHILD CARE BUILDING | 1990-09-01 | 358,330 | 313,375 | SL | 31 | 5,468 | 0 | 5,468 | |
| FINAL PAYMENT | 1991-01-15 | 1,100 | 938 | SL | 31 | 35 | 0 | 35 | |
| REMODEL | 1993-11-29 | 5,768 | 5,768 | SL | 10 | 0 | 0 | 0 | |
| CABINETS FOR DAY CARE | 1993-11-29 | 3,064 | 3,064 | SL | 10 | 0 | 0 | 0 | |
| CARPETING | 1996-06-15 | 3,346 | 3,346 | SL | 10 | 0 | 0 | 0 | |
| IMPROVEMENTS | 1996-06-15 | 2,266 | 1,234 | SL | 39 | 58 | 0 | 58 | |
| IMPROVEMENTS | 1997-01-10 | 1,353 | 718 | SL | 39 | 35 | 0 | 35 | |
| CARPENTRY AND WALLS | 2000-12-01 | 4,996 | 2,146 | SL | 39 | 128 | 0 | 128 | |
| SIDING REPLACEMENT | 2001-07-31 | 1,000 | 808 | SL | 20 | 50 | 0 | 50 | |
| ROOF REPAIR | 2001-08-01 | 363 | 284 | SL | 20 | 18 | 0 | 18 | |
| HOT WATER HEATER | 2001-12-18 | 2,973 | 2,973 | SL | 10 | 0 | 0 | 0 | |
| REMOVE WALLS | 2002-03-07 | 1,900 | 1,900 | SL | 10 | 0 | 0 | 0 | |
| REPLACE SINK | 2002-03-19 | 225 | 225 | SL | 10 | 0 | 0 | 0 | |
| CARPETING | 2002-06-07 | 1,334 | 1,334 | SL | 10 | 0 | 0 | 0 | |
| NEW DATA RUN - LOUNGE | 2005-03-22 | 138 | 86 | SL | 20 | 7 | 0 | 7 | |
| DEMO OLD FIRE PANEL | 2005-04-28 | 111 | 36 | SL | 39 | 3 | 0 | 3 | |
| REPLACE AC UNIT KITCHEN | 2005-06-20 | 1,325 | 1,074 | SL | 15 | 88 | 0 | 88 | |
| REPLACE SUMP PUMP | 2007-05-31 | 2,192 | 2,192 | SL | 10 | 0 | 0 | 0 | |
| WATER HEATER | 2007-08-27 | 693 | 693 | SL | 10 | 0 | 0 | 0 | |
| WALL PAINTING CHARACTERS | 2010-06-03 | 2,550 | 2,295 | SL | 10 | 255 | 0 | 255 | |
| TOILET | 2010-01-19 | 528 | 423 | SL | 10 | 53 | 0 | 53 | |
| FURNACES 2 | 2010-01-28 | 5,360 | 2,144 | SL | 20 | 268 | 0 | 268 | |
| FLOOR TILES - OLD SIDE | 2010-07-08 | 941 | 752 | SL | 10 | 94 | 0 | 94 | |
| FLOOR TILES - TDR AND WIG BATHROOMS | 2010-08-23 | 103 | 82 | SL | 10 | 10 | 0 | 10 | |
| WATER HEATER | 2012-11-30 | 8,402 | 2,100 | SL | 20 | 420 | 0 | 420 | |
| BACK DOOR CONTROLLED ACCESS | 2013-04-15 | 1,415 | 565 | SL | 10 | 142 | 0 | 142 | |
| COMBINE SCOUTS AND RANGERS ROOMS | 2014-05-01 | 11,316 | 3,773 | SL | 10 | 1,132 | 0 | 1,132 | |
| REPLACE KITCHEN DOOR | 2014-05-01 | 1,946 | 650 | SL | 10 | 195 | 0 | 195 | |
| WATER HEATER | 2014-10-01 | 804 | 234 | SL | 10 | 80 | 0 | 80 | |
| 2004 BUILDING ADDITION | 2004-12-01 | 569,306 | 186,120 | SL | 39 | 14,598 | 0 | 14,598 | |
| 2004 BUILDING ADDITION | 2004-12-01 | 114,387 | 58,336 | SL | 25 | 4,575 | 0 | 4,575 | |
| 2004 BUILDING ADDITION | 2004-12-01 | 218,499 | 139,293 | SL | 20 | 10,925 | 0 | 10,925 | |
| 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 | 475 | SL | 30 | 37 | 0 | 37 | |
| 2004 BUILDING ADD - EMERG LIGHTS | 2004-12-31 | 853 | 541 | SL | 20 | 43 | 0 | 43 | |
| STUDENT CUBICLE UNITS | 2005-02-11 | 1,136 | 567 | SL | 25 | 45 | 0 | 45 | |
| STUDENT CUBICLE UNITS | 2005-02-16 | 1,136 | 567 | SL | 25 | 45 | 0 | 45 | |
| STUDENT CUBICLE UNITS | 2005-03-12 | 5,525 | 2,763 | SL | 25 | 221 | 0 | 221 | |
| FINAL BUILDING PAYOUT | 2005-02-28 | 26,918 | 8,627 | SL | 39 | 690 | 0 | 690 | |
| CAPITALIZED INTEREST | 2005-03-31 | 1,553 | 495 | SL | 39 | 41 | 0 | 41 | |
| CAPITALIZED INTEREST | 2005-10-18 | 1,580 | 515 | SL | 39 | 41 | 0 | 41 | |
| GUTTERS AND DOWNSPOUTS | 2005-10-18 | 578 | 177 | SL | 39 | 15 | 0 | 15 | |
| REBUILD FRONT DOOR | 2008-06-05 | 2,985 | 1,380 | SL | 20 | 149 | 0 | 149 | |
| 2006 GARAGE ADDITION-ARCHITECT | 2006-08-02 | 1,526 | 430 | SL | 39 | 39 | 0 | 39 | |
| 2006 GARAGE ADDITION - GARAGE | 2006-10-31 | 23,913 | 6,642 | SL | 39 | 613 | 0 | 613 | |
| 2006 GARAGE ADDITION - FIRST PMT | 2006-06-28 | 33,867 | 9,551 | SL | 39 | 868 | 0 | 868 | |
| 2011 BUILDING ADDITION | 2011-08-01 | 239,466 | 31,193 | SL | 39 | 6,140 | 0 | 6,140 | |
| OFFICE CHAIRS | 2005-02-04 | 330 | 330 | SL | 10 | 0 | 0 | 0 | |
| TWO STOVES | 2005-02-25 | 1,165 | 973 | SL | 15 | 78 | 0 | 78 | |
| 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 | 1,984 | SL | 10 | 326 | 0 | 226 | |
| ASST DIR OFFICE FURNITURE | 2011-09-15 | 1,500 | 1,285 | SL | 7 | 214 | 0 | 214 | |
| IPADS FOR CLASSROOMS | 2015-12-01 | 8,515 | 2,980 | SL | 5 | 1,703 | 0 | 1,703 | |
| SANDBOX COVERS 3 | 2016-07-01 | 789 | 184 | SL | 5 | 158 | 0 | 158 | |
| WASHERDRYER STACK3 | 2016-07-01 | 3,510 | 585 | SL | 7 | 501 | 0 | 501 | |
| SECURITY CARMERAS | 2016-07-01 | 2,698 | 630 | SL | 5 | 540 | 0 | 540 | |
| OFFICE DOOR - DIRECTORS OFFICE | 2016-08-01 | 683 | 74 | SL | 10 | 68 | 0 | 68 | |
| LANDSCAPING-HIST MARKER | 2016-04-30 | 1,875 | 167 | SL | 15 | 125 | 0 | 125 | |
| OTHER | 2015-08-01 | 1,010 | 202 | SL | 10 | 101 | 0 | 101 | |
| BIG SCREEN AND COMPUTERS | 2017-09-30 | 1,027 | 0 | SL | 5 | 103 | 0 | 103 | |
| OTHER COMPUTER PERIFPHERALS | 2017-10-31 | 830 | 0 | SL | 5 | 83 | 0 | 83 | |
| CRIBS AND CHANGING TABLES | 2018-02-28 | 1,308 | 0 | SL | 7 | 93 | 0 | 93 | |
| OUTDOOR CLASSROOM | 2018-05-31 | 2,059 | 0 | SL | 5 | 206 | 0 | 306 | |
| STREET AND SIDEWALK ASSESSMENT | 2018-01-31 | 43,223 | 0 | SL | 15 | 1,441 | 0 | 1,441 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME FUNDS | 404,886 | 393,371 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY FUNDS | 656,309 | 829,864 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE FUNDS | 77,379 | 71,640 | |
| COMMODITIES FUNDS | 34,817 | 28,433 |
| 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 | 0 | 1,706,573 | 0 |
| EQUIPMENT | 271,807 | 0 | 271,807 | 0 |
| LAND IMPROVEMENTS | 117,496 | 0 | 117,496 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 654,233 |
| 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 | 26,903 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD SERVICES | 65,860 | 0 | 65,860 | 65,938 |
| CLASSROOM MATERIALS | 19,310 | 0 | 19,310 | 19,310 |
| OFFICE EXPENSES | 15,928 | 0 | 15,928 | 16,751 |
| ADVERTISING EXPENSE | 2,005 | 0 | 2,005 | 2,005 |
| LICENSES AND PERMITS | 5,345 | 0 | 5,345 | 5,345 |
| INSURANCE | 26,469 | 0 | 26,469 | 26,469 |
| MUSIC PROGRAM | 5,000 | 0 | 5,000 | 5,000 |
| OTHER SUPPLIES | 20,296 | 0 | 20,296 | 18,916 |
| FIELD TRIP AND TRANSPORT | 6,834 | 0 | 6,834 | 6,696 |
| STAFF COSTS | 8,372 | 0 | 8,372 | 8,481 |
| OTHER COSTS | 3,472 | 0 | 3,472 | 3,472 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND OTHER FEES | 1,315,808 | 0 | 1,315,808 |
| NET FUNDRAISING | -3,769 | 0 | -3,769 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 11,800 | 11,800 | 11,800 | 11,800 |
| CONSULTING | 15,161 | 0 | 15,161 | 15,161 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 62,034 | 0 | 62,034 | 63,356 |