| 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 | 2024-12 | 704,245 | 451,587 | 252,658 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD BOND FUND | 716,372 | 716,372 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD | ||
| ISHARES CORE S&P 500 | ||
| MFS INTL VALUE | 404,156 | 413,620 |
| RUSSELL 1000 GR ETF IWF | 275,987 | 1,050,132 |
| TOUCHSTONE MID CAP | 281,730 | 644,887 |
| CALVERT INTL EQUITY | 467,501 | 543,749 |
| HARBOR SM CAP | 308,311 | 376,085 |
| VIRTUS KAR SM CAP | ||
| INVESCO S&P 500 EQUAL | 1,207,913 | 1,401,665 |
| PUTNAM LARGE CAP VALUE | 428,111 | 404,311 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERS GROUP PRIVATE EQUITY LLC | AT COST | 206,447 | 277,390 |
| AMG PANTHEON FUND | AT COST | 106,707 | 139,025 |
| MONROE CAPITAL INCOME PLUS CORP | AT COST | 155,602 | 166,704 |
| 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 | 8,449 | 12,351 | 12,351 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EDUCATION LOAN FUND ADMINISTR | 37,509 | 37,509 | ||
| BANK FEES | 1,292 | |||
| INSURANCE | 2,994 | |||
| UTILITIES | 369 | |||
| POSTAGE | 2,226 | |||
| COMPUTER SERVICE & EXPENSE | 4,546 | |||
| OFFICE SUPPLIES & EXPENSE | 4,915 | |||
| LOAN INCENTIVES & ADJUSTMENTS | 12 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME - STUDENT LOA | 116,320 | 116,320 | |
| YEAR END ACCRUED INTEREST | 3,902 | 3,902 | |
| OTHER INCOME | 216 | 216 | |
| LOAN WRITE-UP ADJUSTMENT | 16 | 16 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DEFERRED LOANS |
462,128 |
|
PAYBACK LOAN |
1,689,742 |
|
RECEIVING LOANS |
2,684,393 |
|
RECEIVING LOANS - UNDISBURSED |
1,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 58,917 | 58,917 | ||
| STOCK FUND FEES | 40,411 | 40,411 | 40,411 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,130 | 1,130 | ||
| EXCISE TAXES | 3,342 |