| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,168 | 850 | 18,310 | 19,018 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 73,648 | STRAIGHT LINE | 71,161 | 71,161 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SHORT-TERM GAINS | PURCHASE | 5,482 | 5,482 | |||||||
| LONG-TERM GAINS | PURCHASE | 9,428 | 9,428 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME INVESTMENTS | 452,463 | 466,144 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY INVESTMENTS | 633,909 | 1,088,560 |
| REAL ESTATE FUNDS | 35,499 | 53,338 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT | 2,243,968 | 1,438,049 | 805,919 | |
| LAND | 6,604 | 6,604 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 517,815 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0385 |
| Security Provided by Borrower | BUILDING, LAND |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| OTHER DECREASES | 1,038 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING-VARIOUS | ||||
| COSTS FROM FRUNDRAISING | ||||
| PASSTHROUGH DONATIONS | ||||
| SUPPLIES | ||||
| EXPENSES | ||||
| FOOD | 62,559 | 62,559 | 63,701 | |
| CLASSROOM MATERIALS | 19,027 | 19,027 | 19,027 | |
| OFFICE EXPENSE | 13,461 | 13,461 | 14,493 | |
| INSURANCE | 28,471 | 28,471 | 28,471 | |
| OTHER PROGRAM COSTS | 39,138 | 39,138 | 40,147 | |
| STAFF EDUCATION AND ADMIN COS | 8,858 | 8,858 | 8,858 | |
| OTHER EXPENSES | 600 | 600 | 600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 1,027,198 | 1,027,198 | |
| OTHER REVENUE | 1,312 | 1,312 | |
| OSHKOSH SCHOOL DISTRICT - 4K | 81,773 | 81,773 | |
| STATE OF WI - YOUNGSTAR BONUS | 91,551 | 91,551 | |
| USDA FOOD PROGRAM | 21,447 | 21,447 | |
| STATE COVID GRANTS | 177,200 | 177,200 | |
| FUNDRAISING-VARIOUS | 2,833 | 2,833 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 40,354 | 54,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 14,598 | 14,598 | ||
| HR CONSULTING | 3,533 | 3,533 | 3,533 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV INCOME TAX | 253 | 253 | ||
| LICENSES AND PERMITS | 945 | 945 | 945 |