| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL FACILITIES AGREEMEN | 5,360 | 5,360 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION OF LOAN COSTS | 2013-01-30 | 13,546 | 9,540 | 10.0000 | 1,265 | 1,265 | 10,805 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 2006-10-01 | 227,478 | 75,352 | S/L | 40.0000 | 5,687 | 5,687 | ||
| FIRE ALARM | 2006-10-01 | 5,878 | 5,878 | S/L | 10.0000 | ||||
| KITCHEN APPLIANCES | 2006-09-15 | 28,167 | 28,167 | S/L | 10.0000 | ||||
| DUST COLLECTOR | 2006-10-01 | 15,000 | 15,000 | S/L | 10.0000 | ||||
| ROOF | 2007-08-10 | 104,473 | 64,860 | S/L | 20.0000 | 5,224 | 5,224 | ||
| BUILDING IMPROVEMENTS | 2008-09-01 | 118,688 | 33,628 | S/L | 40.0000 | 2,968 | 2,968 | ||
| ELEVATOR | 2008-09-01 | 193,419 | 109,604 | S/L | 20.0000 | 9,671 | 9,671 | ||
| VENTILATION SYSTEM | 2008-09-01 | 14,277 | 8,090 | S/L | 20.0000 | 714 | 714 | ||
| LOCKING SYSTEM - CLASSROOMS | 2008-09-01 | 5,952 | 3,373 | S/L | 20.0000 | 297 | 297 | ||
| LANDSCAPING | 2008-09-01 | 4,718 | 4,718 | S/L | 10.0000 | ||||
| KITCHEN IMPROVMENTS | 2008-09-01 | 4,301 | 1,219 | S/L | 40.0000 | 107 | 107 | ||
| STORAGE SHED | 2009-03-01 | 22,729 | 12,312 | S/L | 20.0000 | 1,136 | 1,136 | ||
| FIRE ESCAPE | 2009-07-01 | 3,769 | 1,979 | S/L | 20.0000 | 188 | 188 | ||
| FLOOR | 2009-07-15 | 7,357 | 3,863 | S/L | 20.0000 | 367 | 367 | ||
| PARKING LOT | 2009-10-01 | 6,349 | 3,254 | S/L | 20.0000 | 317 | 317 | ||
| STOAGE SHED ADDITIONS | 2010-08-23 | 25,289 | 11,801 | S/L | 20.0000 | 1,265 | 1,265 | ||
| CEILING | 2010-08-23 | 9,350 | 4,363 | S/L | 20.0000 | 468 | 468 | ||
| WINDOWS | 2010-08-23 | 2,388 | 1,114 | S/L | 20.0000 | 120 | 120 | ||
| FIELD LIGHTS | 2011-09-02 | 22,577 | 18,814 | S/L | 10.0000 | 2,258 | 2,258 | ||
| FIRE ESCAPE | 2012-01-31 | 9,080 | 3,594 | S/L | 20.0000 | 454 | 454 | ||
| NEW GYM | 2013-01-11 | 1,560,998 | 273,175 | S/L | 40.0000 | 39,025 | 39,025 | ||
| HEATER/AC UNITS - 15 | 2013-04-15 | 31,255 | 21,097 | S/L | 10.0000 | 3,126 | 3,126 | ||
| WATER HEATER | 2013-05-04 | 5,136 | 3,424 | S/L | 10.0000 | 514 | 514 | ||
| ELECTRIC HEATERS | 2013-11-01 | 2,564 | 1,581 | S/L | 10.0000 | 257 | 257 | ||
| HEATER IN BOILER ROOM | 2014-02-03 | 1,498 | 887 | S/L | 10.0000 | 149 | 149 | ||
| 4 CEILING FANS | 2014-02-13 | 1,476 | 873 | S/L | 10.0000 | 148 | 148 | ||
| UNDER FLOOR FAN | 2014-03-12 | 1,437 | 838 | S/L | 10.0000 | 144 | 144 | ||
| FIRE ALARM SYSTEM - ADDT'N | 2014-11-07 | 10,591 | 5,472 | S/L | 10.0000 | 1,059 | 1,059 | ||
| ENTRY LOCKS & FRONT CAMERA | 2014-10-30 | 5,719 | 2,955 | S/L | 10.0000 | 572 | 572 | ||
| ELECTRICAL UPGRADES | 2020-02-28 | 13,431 | S/L | 20.0000 | 560 | 560 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 2,334,046 | 684,867 | 1,649,179 | 2,334,046 |
| EQUIPMENT | 131,300 | 113,213 | 18,087 | 131,300 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITIZEN'S ALLIANCE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,350,000 |
| Balance Due | 208,073 |
| Date of Note | 2013-01 |
| Maturity Date | 2023-02 |
| Repayment Terms | PRINCIPAL DUE AT MATURITY |
| Interest Rate | 0.0525 |
| Security Provided by Borrower | CONSTRUCTION MORTGAGE ON BUILDING |
| Purpose of Loan | TO ADD A GYM TO CHARTER SCHOOL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS | 4,006 | 2,741 | 2,741 |
| PATRONAGE EQUITY | 1,437 | 1,437 | 1,437 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAPITAL FACILITIES AGREEMEN | 150,000 | 150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 5 |