| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,793 | 800 | 13,993 | 13,193 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPR ON BUIILDING, EQUIPMENT, ETC. | 2,256,393 | 71,161 | STRAIGHT LINE | 58,898 | 58,898 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BARON EMERGING MARKETS | PURCHASE | 2022-06 | 21,994 | 19,892 | 2,102 | |||||
| CLEARBRIDGE INTL GROWTH | PURCHASE | 2022-06 | 6,271 | 6,674 | -403 | |||||
| INVESCO QQQ TRUST ETF | PURCHASE | 2021-12 | 25,015 | 14,555 | 10,460 | |||||
| INVESCO QQQ TRUST ETF | PURCHASE | 2021-06 | 23,021 | 18,876 | 4,145 | |||||
| ISHARES CORE S500 ETF | PURCHASE | 2022-08 | 14,534 | 13,214 | 1,320 | |||||
| ISHARES MSCI EAFE ETF | PURCHASE | 2022-06 | 39,362 | 40,437 | -1,075 | |||||
| ISHARES RUSSELL MID CAP ETF | PURCHASE | 2022-06 | 11,656 | 10,224 | 1,432 | |||||
| ISHARES RUSSELL MID CAP ETF | PURCHASE | 2022-08 | 2,634 | 2,125 | 509 | |||||
| ISHARES RUSSELL 2000 ETF | PURCHASE | 2022-08 | 2,833 | 2,563 | 270 | |||||
| T ROWE PRICE GROWTH STOCK | PURCHASE | 2022-06 | 94,560 | 69,078 | 25,482 | |||||
| FEDERATED HERMES INST HI YLD BD | 2021-11 | PURCHASE | 2022-06 | 14,728 | 17,127 | -2,399 | ||||
| FEDERATED HERMES INST HI YLD BD | PURCHASE | 2022-06 | 34,682 | 36,976 | -2,294 | |||||
| ISHARES CORE US AGGR BOND ETF | PURCHASE | 2022-06 | 31,310 | 37,121 | -5,811 | |||||
| SCHWAB US REIT | PURCHASE | 2022-06 | 5,086 | 4,076 | 1,010 | |||||
| SCHWAB US REIT | PURCHASE | 2022-06 | 2,421 | 1,738 | 683 | |||||
| T ROWE PRICE MID CAP GROWTH FD 64 | PURCHASE | 2022-06 | 39,481 | 33,471 | 6,010 | |||||
| VANGUARD 500 IDX ADMIRAL | PURCHASE | 2022-06 | 307,017 | 189,022 | 117,995 | |||||
| BAIRD AGGR BOND FUND | PURCHASE | 2022-06 | 11,336 | 12,539 | -1,203 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME INVESTMENTS | 554,863 | 512,616 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY INVESTMENTS | 704,014 | 736,618 |
| REAL ESTATE FUNDS | 29,685 | 39,375 |
| COMMODITIES FUNDS | 39,386 | 41,610 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 2,256,393 | 1,496,947 | 759,446 | |
| LAND | 6,604 | 6,604 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE - US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 464,437 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | BUILDING AND LAND |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 3,043 |
| 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 | 64,881 | 64,881 | 64,881 | |
| CLASSROOM MATERIALS | 15,061 | 15,061 | 15,061 | |
| OFFICE EXPENSE | 12,884 | 12,884 | 12,884 | |
| INSURANCE | 28,881 | 28,881 | 12,881 | |
| OTHER PROGAM COSTS | 16,301 | 16,301 | 16,301 | |
| STAFF EDUCATION AND ADMIN COS | 15,460 | 15,460 | 15,460 | |
| OTHER EXPENSES | 1,012 | 1,012 | 1,012 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION | 880,778 | 880,778 | |
| OSHKOSH SCHOOL DISTRICT - 4K | 96,387 | 96,387 | |
| STATE OF WI - YOUNGSTAR BONUS | 29,545 | 29,545 | |
| USDA FOOD PROGRAM | 21,732 | 21,732 | |
| COVID GRANTS | 165,134 | 165,134 | |
| OTHER - RETURN OF FEES PAID | 19 | 19 | 19 |
| FUNDRAISING-VARIOUS | 2,042 | 2,042 | |
| MISC REVENUE | 1,876 | 1,876 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 54,322 | 43,086 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 14,913 | 14,913 | ||
| HR CONSULTING | 3,850 | 3,850 | 3,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV INCOME TAX | ||||
| LICENSES AND PERMITS | 10 | 10 | 10 |