| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREP FEES | 49,518 | 24,759 | 0 | 24,759 |
| Category | Amount |
|---|---|
| GEM PREP MERIDIAN SOUTH | 2,000,000 |
| JOHN P. HOLLAND CHARTER SCHOOL | 1,336,344 |
| TRUE NORTH CLASSICAL ACADEMY, INC | 1,261,238 |
| 216 CORNER, LLC | 1,243,759 |
| SAN JOSE SCHOOLS GROWTH FUND, LLC | 350,000 |
| CITYSCAPE EARLY CHILDHOOD LEARNING CENTER, LLC | 300,000 |
| DORAL ACADEMY OF TEXAS | 80,000 |
| 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 $42,019 LEASEHOLD IMPROVEMENTS 0 ----------- EQUALS: TOTAL FIXED ASSETS 42,019 LESS: ACCUMULATED DEPRECIATION (30,122) ----------- EQUALS: NET PROPERTY AND EQUIPMENT $11,897 CURRENT YEAR DEPRECIATION EXPENSE: $38,538 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 11,208,643 | 11,208,643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,061 | 0 | 0 | 8,061 |
| Item No. | 1 |
|---|---|
| Lender's Name | US TREASURY DEPARTMENT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,091,000 |
| Balance Due | 0 |
| Date of Note | 2011-09 |
| Maturity Date | 2021-09 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 09/21/2021 |
| Interest Rate | 2. |
| 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 | QTRLY INTEREST 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 | 2,124,921 |
| 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 | 12,261,176 |
| 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 | 0 |
| 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 | 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. | 7 |
|---|---|
| Lender's Name | EB-5 DEVELOPMENT FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 26,000,000 |
| Balance Due | 24,000,000 |
| Date of Note | 2020-03 |
| Maturity Date | 2023-03 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 03/10/2023 |
| Interest Rate | 4.5 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| IMPUTED INTEREST DISCOUNT | 5,831,536 | 4,085,336 | 4,085,336 |
| SECURITY DEPOSITS | 429,245 | 397,637 | 397,637 |
| DEFERRED FINANCING COSTS | 191,339 | 180,200 | 180,200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLOCATED EXPENSES | 45,222 | 0 | 0 | 0 |
| SUBSCRIPTIONS | 14,084 | 0 | 0 | 14,084 |
| INSURANCE | 13,939 | 0 | 0 | 13,939 |
| BANK FEES | 12,781 | 0 | 0 | 12,781 |
| MEMBERSHIP | 9,162 | 0 | 0 | 9,162 |
| TELECOMMUNICATIONS | 7,713 | 2,545 | 0 | 5,168 |
| MEALS & ENTERTAINMENT | 6,796 | 0 | 0 | 6,796 |
| ACCOUNTING SOFTWARE | 4,934 | 0 | 0 | 0 |
| POSTAGE | 4,814 | 241 | 0 | 4,573 |
| SUPPLIES | 4,229 | 211 | 0 | 4,018 |
| FACILITY OPERATIONS | 2,157 | 0 | 0 | 2,157 |
| COMPANY EVENTS | 344 | 0 | 0 | 344 |
| MISCELLANEOUS | 13,534 | 0 | 0 | 13,534 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IMPUTED INTEREST-BELOW MARKET NOTES REC. | 1,072,369 | 0 | 1,072,369 |
| GUARANTY/Origination FEES | 533,903 | 0 | 0 |
| Professional Services Income | 314,483 | 0 | 0 |
| Allocated Income | 231,878 | 0 | 0 |
| MISCELLANEOUS | 24,830 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 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 8A | NONE | 73,435,704 | 2013-01 | 2013-01 | 555 | 8 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 469,720 | 0 | 0 | 469,720 |
| INFORMATION TECHNOLOGY | 19,561 | 0 | 0 | 19,561 |
| PAYROLL SERVICE FEES | 6,418 | 0 | 0 | 6,418 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 112,135 | 0 | 0 | 112,135 |