| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION & RESEARC | 4,200 | 4,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LOAN ACCOUNTING SOFTWARE | 2003-07-15 | 19,985 | 19,985 | 3.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BAIRD 2087 | PURCHASE | 628,792 | 298,020 | 330,772 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PARTNERS GROUP | 455,152 | 455,152 |
| VANGUARD BOND FUND | 557,592 | 557,592 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD | ||
| ISHARES CORE S&P 500 | ||
| MFS INTL VALUE | 404,126 | 404,126 |
| RUSSELL 1000 GR ETF IWF | 465,119 | 465,119 |
| TOUCHSTONE MID CAP | 281,730 | 281,730 |
| CALVERT INTL EQUITY | 460,368 | 460,368 |
| HARBOR SM CAP | 305,990 | 305,990 |
| VIRTUS KAR SM CAP | 262,455 | 262,455 |
| INVESCO S&P 500 EQUAL | 1,207,913 | 1,207,913 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOFTWARE | 19,985 | 19,985 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED YEAR END INTEREST | 8,071 | 8,449 | 8,449 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EDUCATION LOAN FUND ADMINISTR | 28,281 | 28,281 | ||
| POSTAGE | 2,762 | |||
| COMPUTER SERVICE & EXPENSE | 4,087 | |||
| BANK FEES | 739 | |||
| UTILITIES | 314 | |||
| OFFICE SUPPLIES & EXPENSE | 4,801 | |||
| INSURANCE | 2,987 | |||
| LOAN INCENTIVES & ADJUSTMENTS | 16 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME - STUDENT LOA | 115,208 | 115,208 | |
| YEAR END ACCRUED INTEREST | 379 | 379 | |
| OTHER INCOME | 120 | 120 | |
| LOAN WRITE-UP ADJUSTMENT | 15 | 15 | |
| PARTNERS GROUP / PRIVATE EQUI | 3,853 | ||
| EXCISE TAX REFUND | 5,805 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DEFERRED LOANS |
532,188 |
|
PAYBACK LOAN |
1,732,359 |
|
RECEIVING LOANS |
2,387,400 |
|
RECEIVING LOANS - UNDISBURSED |
2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 57,104 | 57,104 | ||
| STOCK FUND FEES | 39,614 | 39,614 | 39,614 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,627 | 1,627 | ||
| EXCISE TAXES | 1 |