| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,579 | 0 | 0 | 30,579 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| BOND | 2014-05-31 | 264,612 | 0 | 30 | 1,470 | 0 | 0 | 1,470 |
| Contractor | Explanation |
|---|---|
| WOHLSEN CONSTRUCTION COMPANY | SCHOOL CONSTRUCTION SERVICES |
| SAUL EWING LLP | LEGAL SERVICES |
| VENZIE PHILLIPS AND WARSHAWER | LEGAL SERVICES |
| REYNOLDS CONSTRUCTION COMPANY | OWNER REPRESENTATION SERVICES |
| XENIA COX | FACILITY DESIGN AND PROGRAMMATIC SERVICES |
| 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 COMPUTER | 2012-08-06 | 1,298 | 119 | SL | 5 | 260 | 0 | 0 | |
| OFFICE PRINTER | 2013-03-26 | 1,199 | 109 | SL | 5 | 240 | 0 | 0 | |
| OFFICE COMPUTER | 2013-04-24 | 1,199 | 110 | SL | 5 | 240 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH FOR EQUIPMENT | 130,300 | 130,300 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,981,506 | 0 | 1,981,506 | 0 |
| BUILDING | 6,562,350 | 0 | 6,562,350 | 0 |
| CONSTRUCTION IN PROGRESS | 6,286,254 | 0 | 6,286,254 | 0 |
| OFFICE FURNITURE AND EQUIPMENT | 3,696 | 0 | 3,696 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 227,562 | 0 | 0 | 227,562 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 24300000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION - SERIES 2014 |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 3018515 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND ISSUANCE COSTS | 0 | 263,146 | 263,146 |
| Description | Amount |
|---|---|
| PROVISION FOR INTEREST RATE SWAP | 352,582 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EQUIPMENT | 21,804 | 0 | 0 | 20,018 |
| OFFICE EXPENSES | 40,254 | 0 | 0 | 40,254 |
| INSURANCE | 134,802 | 0 | 0 | 109,934 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE PAYABLE | 589,641 | 1,202,673 |
| PROVISION FOR INTEREST RATE SWAP | 0 | 352,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 271,963 | 0 | 0 | 268,196 |
| Name | Address |
|---|---|
| LONGWOOD FOUNDATION |
100 WEST 10TH STREET Wilmington,DE19801 |
| CAPITAL ONE |
1 SOUTH ORGANGE ST Wilmington,DE19801 |
| BANK OF AMERICA |
1100 N KING STREET Wilmington,DE19884 |
| MT Bank |
1100 NORTH MARKET STREET WILMINGTON,DE19801 |
| DELAWARE COMMUNITY FOUNDATION |
PO BOX 1636 WILMINGTON,DE19899 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 24,096 | 0 | 0 | 24,096 |
| OTHER PROPERTY TAXES | 50 | 0 | 0 | 50 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| THE COMMUNITY EDUCATION REALTY CORP |
1200 NORTH FRENCH STREET WILMINGTON,DE19801 |
46-4092933 | FORMED EXCLUSIVELY TO FURTHER THE PURPOSES OF THE CEB | 0 |
| Total | ||||