| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 25,980 | 0 | 0 | 25,980 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| SCHEDULE OF CONTROLLED ENTITIES | FORM 990-PF, PART VII-A LINE 11 | THE COMMUNITY EDUCATION REALTY CORP1200 NORTH FRENCH STREETWILMINGTON, DE 19808EIN: 46-4092933EXCESS BUSINESS HOLDING [ ] YES [X] NO |
| EXPLANATION OF CURRENT YEAR REVENUE | FORM 990-PF, PART I, LINE 1 | AS OF JUNE 30, 2022, ALL CONTRIBUTIONS RECEIVABLE BY THE ORGANIZATION WERE THE RESULT OF A COMMITMENT FROM THE LONGWOOD FOUNDATION TO PROVIDE THE SUPPORT NEEDED TO SERVICE THE ORGANIZATION'S LONG-TERM DEBT. ON NOVEMBER 29, 2018, THE ORGANIZATION ENTERED INTO THE CONTINUING SUPPORT AGREEMENT WITH THE LONGWOOD FOUNDATION TO PROVIDE GRANT PROCEEDS TO THE ORGANIZATION ANNUALLY TO SUPPORT THE PAYMENT OF INTEREST AND PRINCIPAL REQUIRED BY THE ORGANIZATION'S DEBT OBLIGATIONS. THE PRESENT VALUE OF THE PLEDGED SUPPORT IS RECOGNIZED AS REVENUE IN PART I, LINE 1, OF FORM 990-PF HOWEVER, THE PLEDGE PAYMENTS WILL BE RECEIVED OVER A PERIOD OF 20 YEARS. THE PRESENT VALUE OF THE PLEDGED SUPPORT IS ALSO REFLECTED IN SCHEDULE B, PART I, INCLUDED IN THE TOTAL CONTRIBUTIONS RECEIVED BY THE ORGANIZATION FROM THE LONGWOOD FOUNDATION. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LANDS AND LAND IMPROVEMENTS | 2,665,252 | 0 | 2,665,252 | 2,665,252 |
| BUILDING | 37,395,845 | 7,215,570 | 30,180,275 | 30,180,275 |
| OFFICE FURNITURE, VEHICLES AND EQUIPMENT | 1,819,409 | 1,313,522 | 505,887 | 505,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,339 | 0 | 0 | 12,339 |
| Description | Amount |
|---|---|
| DECREASE IN PLEDGES RECEIVABLE FROM GAIN ON DERIVATIVE CONTRACT | 3,400,861 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIBRARY SUBSCRIPTIONS | 24,836 | 0 | 0 | 24,836 |
| EQUIPMENT | 38,171 | 0 | 0 | 38,171 |
| INSURANCE | 311,159 | 0 | 0 | 311,159 |
| JANITORIAL | 656,314 | 0 | 0 | 656,314 |
| OFFICE | 86,537 | 0 | 0 | 86,537 |
| REPAIRS & MAINTENANCE | 793,333 | 0 | 0 | 793,333 |
| SECURITY | 311,402 | 0 | 0 | 311,402 |
| SUPPLIES | 60,854 | 0 | 0 | 60,854 |
| IT SYSTEMS | 99,288 | 0 | 0 | 99,288 |
| PROFESSIONAL DEVELOPMENT | 9,000 | 0 | 0 | 9,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WAVE LEARNING PROGRAM SERVICE REVENUE | 42,000 | 42,000 | |
| REFUND OF PRIOR YEAR EXPENSE | 14,400 | 14,400 |
| Description | Amount |
|---|---|
| GAIN ON DERIVATIVE CONTRACT | 3,400,861 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSIT | 9,418 | 84,418 |
| DERIVATIVE CONTRACT - INTEREST RATE SWAP | 3,562,743 | 161,882 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL CONTRACTED SERVICES | 549,215 | 0 | 0 | 549,215 |