| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,925 | 0 | 0 | 7,925 |
| 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 |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | EB-5 CHARTER SCHOOL PINELLAS ST MA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,500,000 |
| Balance Due | 3,500,000 |
| Date of Note | 2015-04 |
| Maturity Date | 2020-04 |
| Repayment Terms | |
| Interest Rate | 4.15 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SCHOOL LEASE REVENUE | 475,999 | 0 | 475,999 |
| INTEREST EXPENSE REFUND | 191,410 | 0 | 191,410 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 50,000 | 50,000 |
| DUE TO AFFILIATES | 3,190,171 | 3,190,171 |