| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 10,544 | 1,054 | 9,490 | |
| ACCOUNTING FEES | 3,235 | 3,235 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 9,342 | 4,651 | S/L | 5.0 | 1,868 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EDWARD JONES - SEE ATTACHED | 4,877,598 | 7,223,939 |
| VANGUARD - SEE ATTACHED | 4,419,478 | 7,512,371 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 9,342 | 6,519 | 2,823 | 2,823 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL EXCISE TAX DEPOSITS | 11,520 | 8,979 | 8,979 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 225 | 225 | ||
| COMMITTEE FEES | 18,700 | 18,700 | ||
| COLLECTION FEES | 32,678 | 19,607 | 13,071 | |
| OTHER EXPENSES | 299 | 299 | ||
| OFFICE EXPENSE | 3,045 | 3,045 | ||
| CY RMB STUDENT LOAN ADJUSTMENT | 4,237 | |||
| PROGRAM EXPENSE | 2,025 | 2,025 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STUDENT LOAN INTEREST | 149,173 | 149,173 | |
| NON DIVIDEND DISTRIBUTION | 3,167 | ||
| DUAL CREDIT REPAYMENTS | 3,492 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT IN SECURITIES | 1,006 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX PAYABLE | 2,103 | 2,096 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| STUDENT LOANS - promissory note agreement attached | NONE | 0 | 4,529,510 | see promissory note agreement attached | 400 % | see promissory note agreement attached | student loans | N/A | 4,529,510 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGIONAL MISSOURI BANK | 16,284 | 8,142 | 8,142 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,574 | 4,574 | ||
| EXCISE TAXES | 8,541 |