| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,206 | 0 | 0 | 37,206 |
| 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 | 1,470 | 30 | 8,820 | 0 | 0 | 10,290 |
| Contractor | Explanation |
|---|---|
| WOHLSEN CONSTRUCTION COMPANY | SCHOOL CONSTRUCTION SERVICES |
| SAUL EWING LLP | LEGAL 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 | 379 | SL | 5 | 260 | 0 | 0 | |
| OFFICE PRINTER | 2013-03-26 | 1,199 | 349 | SL | 5 | 240 | 0 | 0 | |
| OFFICE COMPUTER | 2013-04-24 | 1,199 | 350 | SL | 5 | 240 | 0 | 0 | |
| BUILDING AND CONSTRUCTION | 2014-07-01 | 33,573,288 | 0 | SL | 39 | 753,883 | 0 | 0 | |
| PS 5 FURNITURE AND EQUIPMENT | 2014-07-01 | 813,884 | 0 | SL | 118,650 | 0 | 0 | ||
| OFFICE COMPUTER | 2014-09-03 | 2,443 | 0 | SL | 403 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH FOR EQUIPMENT | 0 | 0 |
| 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 | 70,589 | 0 | 0 | 102,247 |
| Item No. | 1 |
|---|---|
| Lender's Name | CAPITAL ONE |
| 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 | TERM LOAN - BANK |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 4718515 |
| 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 | TERM LOAN - BANK |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 2800000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | TERM LOAN - BANK |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOND ISSUANCE COSTS | 263,146 | 254,326 | 254,326 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EQUIPMENT | 113,390 | 0 | 0 | 105,957 |
| OFFICE EXPENSES | 74,420 | 0 | 0 | 81,387 |
| INSURANCE | 131,031 | 0 | 0 | 147,882 |
| DUES AND SUBSCRIPTIONS | 2,039 | 0 | 0 | 0 |
| PROGRAM FACILITIES RENT | 62,920 | 0 | 0 | 62,920 |
| SUPPLIES | 67,752 | 0 | 0 | 58,873 |
| SYSTEMS | 34,923 | 0 | 0 | 30,069 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE PAYABLE | 1,202,673 | 0 |
| DERIVATIVE CONTRACT - INTEREST SWAP | 352,582 | 568,082 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 722,536 | 0 | 0 | 703,145 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LOW INCOME STUDENT MEAL REIMB | 499,538 | 432,765 | 66,773 |
| 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 |
| DUPONT CORPORATE CONTRIBUTIONS |
1007 MARKET STREET WILMINGTON,DE19898 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 40,631 | 0 | 0 | 40,631 |
| OTHER PROPERTY TAXES | 67,445 | 0 | 0 | 32,584 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
|
1200 NORTH FRENCH STREET WILMINGTON,DE19801 |
46-4092933 | FORMED EXCLUSIVELY TO FURTHER THE PURPOSES OF THE CEB | 0 | |
| Total | ||||