| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 63,579 | 0 | 0 | 60,639 |
| 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 | 10,290 | 30 | 8,820 | 0 | 0 | 19,110 |
| Contractor | Explanation |
|---|---|
| WOHLSEN CONSTRUCTION COMPANY | SCHOOL CONSTRUCTION SERVICES |
| TORNADO II JANITORIAL SERVICE | JANITORIAL CLEANING 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 | 639 | SL | 5 | 260 | 0 | 0 | |
| OFFICE PRINTER | 2013-03-26 | 1,199 | 589 | SL | 5 | 240 | 0 | 0 | |
| OFFICE COMPUTER | 2013-04-24 | 1,199 | 590 | SL | 5 | 240 | 0 | 0 | |
| BUILDING AND CONSTRUCTION | 2014-07-01 | 33,878,003 | 753,883 | SL | 39 | 866,932 | 0 | 0 | |
| PS 5 FURNITURE AND EQUIPMENT | 2014-07-01 | 1,108,810 | 118,650 | SL | 5 | 183,632 | 0 | 0 | |
| OFFICE COMPUTER | 2014-09-03 | 2,443 | 403 | SL | 5 | 489 | 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 | 1,981,516 |
| BUILDING | 33,878,003 | 1,619,666 | 32,258,337 | 0 |
| OFFICE FURNITURE AND EQUIPMENT | 1,108,810 | 302,282 | 806,528 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 42,741 | 0 | 0 | 49,932 |
| Item No. | 1 |
|---|---|
| Lender's Name | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 23,957,000 |
| 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 | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 5,218,515 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | CAPITAL ONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 2,800,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| 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 | 254,326 | 245,506 | 245,506 |
| Description | Amount |
|---|---|
| LOSS ON SWAP AGREEMENTS | 704,348 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EQUIPMENT | 23,387 | 0 | 0 | 12,010 |
| OFFICE EXPENSES | 46,213 | 0 | 0 | 46,983 |
| INSURANCE | 179,198 | 0 | 0 | 178,952 |
| DUES AND SUBSCRIPTIONS | 5,595 | 0 | 0 | 5,595 |
| PROGRAM FACILITIES RENT | 52,920 | 0 | 0 | 72,920 |
| SUPPLIES | 200,400 | 0 | 0 | 198,469 |
| SYSTEMS | 45,499 | 0 | 0 | 45,853 |
| REPAIRS AND MAINTENANCE | 698,273 | 0 | 0 | 680,136 |
| SECURITY | 300,244 | 0 | 0 | 292,992 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE PAYABLE | 215,500 | 0 |
| DERIVATIVE CONTRACT - INTEREST SWAP | 352,582 | 1,272,428 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 157,856 | 0 | 0 | 171,745 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| LOW INCOME STUDENT MEAL REIMB | 1,161,281 | 549,239 | 612,042 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 72,290 | 0 | 0 | 72,290 |
| OTHER PROPERTY TAXES | 36,949 | 0 | 0 | 34,862 |