| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREP FEES | 104,723 | 52,362 | 0 | 52,361 |
| Category | Amount |
|---|---|
| TRUE NORTH CLASSICAL ACADEMY | 7,248,350 |
| PLATO HOLDINGS, LLC | 5,000,000 |
| JOHN P. HOLLAND CHARTER SCHOOL | 500,000 |
| CREATION FOUNDATION, INC. | 450,000 |
| BEACON COLLEGE PREP, INC. | 293,755 |
| CITYSCAPE EARLY CHILDHOOD LEARNING CENTER, LLC | 150,000 |
| EMMA JEWEL CHARTER SCHOOL, INC. | 40,000 |
| RIVER CITY EDUCATION SERVICES | 500,000 |
| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| INVESTMENTS - OTHER & DEPRECIATION EXPENSE | INVESTMENTS - OTHER & DEPRECIATION EXPENSE | FURNITURE AND FIXTURES $79,649 LEASEHOLD IMPROVEMENTS 177,715 ----------- EQUALS: TOTAL FIXED ASSETS 257,364 LESS: ACCUMULATED DEPRECIATION (213,273) ----------- EQUALS: NET PROPERTY AND EQUIPMENT $44,091 CURRENT YEAR DEPRECIATION EXPENSE: $63,852 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED INVESTMENTS | FMV | 354,383 | 354,383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 40,088 | 0 | 0 | 40,088 |
| Item No. | 1 |
|---|---|
| Lender's Name | US TREASURY DEPARTMENT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,091,000 |
| Balance Due | 2,091,000 |
| Date of Note | 2011-09 |
| Maturity Date | 2021-09 |
| Repayment Terms | QTRLY INTEREST PAYMENTS, PRINCIPAL DUE 09/21/2021 |
| Interest Rate | 9. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | OPPORTUNITY FINANCE NETWORK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 1,000,000 |
| Date of Note | 2018-01 |
| Maturity Date | 2023-03 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 03/31/2023 |
| Interest Rate | 4.5 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,266,036 |
| Balance Due | 2,156,948 |
| Date of Note | 2016-12 |
| Maturity Date | 2056-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/28/2056 |
| Interest Rate | 2.38 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | OPPORTUNITY FINANCE NETWORK BGP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,181,817 |
| Balance Due | 12,647,868 |
| Date of Note | 2018-08 |
| Maturity Date | 2043-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/15/2043 |
| Interest Rate | 3.468 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | THE WALTON FAMILY FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,300,000 |
| Balance Due | 3,300,000 |
| Date of Note | 2011-12 |
| Maturity Date | 2021-11 |
| Repayment Terms | INTEREST FREE, PRINCIPAL DUE 11/1/2021 |
| Interest Rate | 0. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | BAINUM FAMILY FOUNDATION BUILDING |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,711,000 |
| Balance Due | 0 |
| Date of Note | 2016-01 |
| Maturity Date | 2022-12 |
| Repayment Terms | DUE IN FULL ON THE MATURITY DATE |
| Interest Rate | 0. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | ALBERTSON FAMILY FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 33,600,000 |
| Balance Due | 33,600,000 |
| Date of Note | 2016-12 |
| Maturity Date | 2024-12 |
| Repayment Terms | INTEREST FREE, PRINCIPAL DUE IN ONE LUMP SUM |
| Interest Rate | 0. |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | EB-5 DEVELOPMENT FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 26,000,000 |
| Balance Due | 26,000,000 |
| Date of Note | 2020-03 |
| Maturity Date | 2022-03 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 03/10/2022 |
| Interest Rate | 4.5 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| IMPUTED INTEREST DISCOUNT | 6,774,446 | 5,831,536 | 5,831,536 |
| SECURITY DEPOSITS | 429,245 | 429,245 | 429,245 |
| DEFERRED FINANCING COSTS | 202,478 | 191,339 | 191,339 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLOCATED EXPENSES | 38,797 | 0 | 0 | 0 |
| MEMBERSHIP | 667 | 0 | 0 | 667 |
| POSTAGE, DELIVERY, & SHIPPING | 3,569 | 176 | 3,393 | |
| MEALS & ENTERTAINMENT | 6,845 | 0 | 0 | 6,845 |
| SUPPLIES | 10,543 | 527 | 0 | 10,016 |
| INSURANCE | 11,134 | 11,134 | ||
| MISCELLANEOUS | 14,073 | 14,073 | ||
| BANK FEES | 14,954 | 14,954 | ||
| TELECOMMUNICATIONS | 15,317 | 5,054 | 10,263 | |
| FACILITY OPERATIONS | 16,049 | 16,049 | ||
| SUBSCRIPTIONS | 22,851 | 0 | 0 | 22,851 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IMPUTED INTEREST-BELOW MARKET NOTES REC. | 1,095,724 | 0 | 0 |
| Professional Services Income | 23,713 | 0 | 0 |
| GUARANTY/Origination FEES | 357,160 | 0 | 0 |
| MISCELLANEOUS | 9,677 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 6,000 | 6,000 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ATTACHMENT 7A | NONE | 63,322,528 | 2013-01 | 2013-01 | 555 | 8 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 74,707 | 0 | 0 | 74,707 |
| INFORMATION TECHNOLOGY | 19,420 | 0 | 0 | 19,420 |
| PAYROLL SERVICE FEES | 4,766 | 4,766 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 98,383 | 0 | 0 | 98,383 |