| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS |
| Item No. | 1 |
|---|---|
| Lender's Name | AGC NM BUILDING BRANCH |
| Lender's Title | |
| Relationship to Insider | Appt Board Memb |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2010-03 |
| Maturity Date | |
| Repayment Terms | Interest Only |
| Interest Rate | 3.0 |
| Security Provided by Borrower | None |
| Purpose of Loan | Fund Start up of Charter Schoo |
| Description of Lender Consideration | None |
| Consideration FMV | 25000 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expenses | 54 | 0 | 24 | 30 |
| Bank Charges | 3 | 0 | 1 | 2 |
| Communications | 2,209 | 0 | 970 | 1,239 |
| Office Expense | 7,087 | 0 | 3,112 | 3,975 |
| Postage | 2,892 | 0 | 1,270 | 1,622 |
| Professional services | 26,151 | 0 | 11,483 | 14,668 |
| professional education | 500 | 0 | 220 | 280 |
| Meals 50 | 502 | 0 | 220 | 282 |
| Accrual to Cash Adj Column D | 0 | 0 | 0 | 2,148 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Support to charter school | 160,495 | 0 | 160,495 |
| Description | Amount |
|---|---|
| MEALS AND ENTERTAINMENT 50 | 502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FICA PAYABLE | 5,068 | |
| FWT PAYABLE | 3,175 | |
| SWT PAYABLE | 854 | |
| FUTA AND SUTA PAYABLE | 573 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 9,483 | 0 | 4,164 | 5,319 |