| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREP FEES | 24,540 | 12,270 | 12,270 | 12,270 |
| Category | Amount |
|---|---|
| GMCK12, LLC | 1,650,000 |
| IDAHO NOVUS CLASSICAL ACADEMY, LLC | 1,000,535 |
| PARRISH CHARTER ACADEMY, INC. | 563,406 |
| DORAL ACADEMY OF TEXAS | 500,000 |
| VALOR PUBLIC SCHOOLS | 500,000 |
| CLEAR CHOICE ACADEMIES, INC. | 400,000 |
| THE CHARTER SCHOOLS OF EXCELLENCE, INC. | 250,000 |
| 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 |
|---|---|---|
| Part II, Line 14: | Part II, Line 14: | FURNITURE AND FIXTURES $21,310 LEASEHOLD IMPROVEMENTS 0 ----------- EQUALS: TOTAL FIXED ASSETS 42,019 LESS: ACCUMULATED DEPRECIATION (11,045) ----------- EQUALS: NET PROPERTY AND EQUIPMENT $10,265 CURRENT YEAR DEPRECIATION EXPENSE: $27,013 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 40,386,227 | 40,386,227 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 645 | 0 | 0 | 645 |
| Item No. | 1 |
|---|---|
| Lender's Name | OPPORTUNITY FINANCE NETWORK BGP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,700,000 |
| Balance Due | 3,627,755 |
| Date of Note | 2022-04 |
| Maturity Date | 2046-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/17/2046 |
| Interest Rate | 3.592 |
| 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 | 0 |
| 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 | 2,037,659 |
| 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 | 11,269,402 |
| 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 | 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. | 6 |
|---|---|
| Lender's Name | EB-5 DEVELOPMENT FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 26,000,000 |
| Balance Due | 0 |
| 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 | 4,007,450 | 1,592,150 | 1,592,150 |
| SECURITY DEPOSITS | 508,637 | 508,637 | 508,637 |
| DEFERRED FINANCING COSTS | 169,062 | 161,026 | 161,026 |
| OTHER ASSETS | 490,000 | 490,000 | 490,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE & TELECOMMUNICATIONS | 35,484 | 3,066 | 3,066 | 32,418 |
| ALLOCATED EXPENSES | 35,160 | 0 | 0 | 0 |
| MEALS & ENTERTAINMENT | 21,409 | 0 | 0 | 21,409 |
| BANK SERVICE FEES | 19,170 | 0 | 0 | 19,170 |
| SUPPLIES | 17,428 | 323 | 323 | 17,105 |
| INSURANCE | 15,319 | 0 | 0 | 15,319 |
| ACCOUNTING SOFTWARE EXPENSE | 11,369 | 0 | 0 | 11,369 |
| MEMBERSHIPS | 11,799 | 0 | 0 | 11,799 |
| POSTAGE, SHIPPING, DELIVERY | 3,287 | 164 | 164 | 3,123 |
| OTHER INDIRECT EXPENSES | 3,205 | 160 | 160 | 3,045 |
| MISCELLANEOUS EXPENSE | 3,440 | 0 | 0 | 3,440 |
| BAD DEBT EXPENSES | -506,359 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Allocated Income | 33,002,463 | 0 | 0 |
| PRI INTEREST RELATED INCOME | 4,091,010 | 4,091,010 | 4,091,010 |
| IMPUTED INTEREST-BELOW MARKET NOTES REC. | 1,101,140 | 0 | 1,101,140 |
| Professional Services Income | 1,056,445 | 0 | 0 |
| GUARANTY/Origination FEES | 165,450 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AGENCY PASS THROUGH FUNDS | 19,356,191 | 22,881,871 |
| DUE TO AFFILIATES | 36,603 | -51,220 |
| 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 | 55,494,364 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 129,792 | 0 | 0 | 129,792 |
| INFORMATION TECHNOLOGY | 20,253 | 0 | 0 | 20,253 |
| PAYROLL SERVICE FEES | 6,911 | 0 | 0 | 6,911 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 75,676 | 0 | 0 | 75,676 |
| TAX EXPENSE | 82 | 0 | 0 | 82 |