| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREP FEES | 107,087 | 53,544 | 53,544 | 53,544 |
| Category | Amount |
|---|---|
| GS 50 2ND STREET, LLC | 4,500,000 |
| COASTAL HIGH SCHOOL | 2,664,473 |
| IDAHO NOVUS CLASSICAL ACADEMY, LLC | 1,974,465 |
| ROCKETSHIP EDUCATION, INC | 1,895,140 |
| DONNA J. BEASLEY TECHNICAL ACADEMY | 1,240,290 |
| IMAGINE SCHOOL AT NORTH PORT. INC | 866,983 |
| GOUCHER CHARTER ACADEMY | 590,000 |
| LEARNING EXCELLENCE FOUNDATION OF WEST BROWARD COUNTY, INC | 419,264 |
| IMAGINE PASCO COUNTY LLC | 161,837 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture Fixtures & Equipment | 43,677 | SLM | 5.0 | 31,290 | 7,822 | 31,290 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Summary of Direct Charitable Part VIII-A Activities | Form 990-PF, Part VIII-A | BUILDING HOPE SUPPORTED THE DEVELOPMENT AND SUCCESSFUL OPERATION OF SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS ACROSS THE NATION, INCLUDING CHARTER, PRIVATE AND OTHER GRADE SCHOOLS, MICROSCHOOLS, COLLEGES, AND UNIVERSITIES, WITH A PARTICULAR FOCUS ON REGIONS INHABITED BY LOW-INCOME, MINORITY, OR OTHER HISTORICALLY DISADVANTAGED GROUPS, BY (A) PROVIDING GRANTS, PROGRAM RELATED INVESTMENTS, AND CREDIT ENHANCEMENTS/GUARANTEES TO SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS; (B) HELPING SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS THROUGH THE MANAGEMENT AND DEPLOYMENT OF GRANT PROGRAMS, PROGRAM-RELATED INVESTMENTS FROM PHILANTHROPIC ORGANIZATIONS, AND SUPPORT FROM OTHER FUNDERS, INCLUDING STATE AND FEDERAL PROGRAMS; (C) MANAGING REVOLVING LOAN FUNDS ON BEHALF OF SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS, LOCAL COMMUNITY DEVELOPMENT ORGANIZATIONS, PHILANTHROPY, AND GOVERNMENTAL ENTITIES; (D) HELPING SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS WITH BACK-OFFICE ACCOUNTING, PAYROLL AND HUMAN RESOURCE SUPPORT, AND OTHER OPERATIONAL SERVICES, ALONG WITH SITE SELECTION, BUILDING DESIGN, LEASE/PURCHASE NEGOTIATIONS, FINANCIAL CONSULTATION, CONSTRUCTION MANAGEMENT, TO HELP THEM DEVELOP, BUILD, OPERATE, AND MAINTAIN THEIR SCHOOL FACILITIES; (E) CONDUCTING PROGRAMS AND PERFORMING OUTREACH TO IMPROVE ACADEMIC ACHIEVEMENT, STIMULATE ECONOMIC DEVELOPMENT, PROMOTE CAREER EXPLORATION AND IMPROVE ACCESS TO HIGHER EDUCATION FOR STUDENTS AT THE SCHOOLS; (F) SUPPORTING SCHOOL LEADERS FROM ACROSS THE NATION TO CONNECT, COLLABORATE, AND CELEBRATE EDUCATION; AND (F) ACQUIRING, FINANCING, DEVELOPING, CONSTRUCTING, AND/OR LEASING FACILITIES FOR/TO SCHOOLS AND OTHER EDUCATIONAL ORGANIZATIONS, FOR ACADEMIC AND ADMINISTRATIVE PURPOSES, AS WELL AS COMMUNITY DEVELOPMENT FACILITIES AND ORGANIZATIONS (INCLUDING AFFORDABLE HOUSING, MEDICAL CENTERS, COMMUNITY CENTERS, STUDENT HOUSING, WORKFORCE LOW-INCOME HOUSING, TRAINING AND CERTIFICATION ORGANIZATIONS, ALL IN FURTHERANCE OF SECTION 501(C)(3) CHARITABLE PURPOSES, INCLUDING TO ADVANCE EDUCATION, STIMULATE REGIONAL ECONOMIC DEVELOPMENT, LESSEN THE BURDENS OF GOVERNMENT, RELIEVE POVERTY, ELIMINATE PREJUDICE, REDUCE NEIGHBORHOOD TENSION, AND COMBAT COMMUNITY DETERIORATION. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 43,082,386 | 43,082,386 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture Fixtures & Equipment | 16,655 | 10,204 | 6,451 | 6,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,460 | 0 | 0 | 21,460 |
| 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 | 3,432,798 |
| Date of Note | 2022-04 |
| Maturity Date | 2046-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/17/2046 |
| Interest Rate | 0.0359 |
| Security Provided by Borrower | secured by all notes receivable financed with loan advances & all proceeds of foregoing property |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,266,036 |
| Balance Due | 1,995,284 |
| Date of Note | 2016-12 |
| Maturity Date | 2056-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/28/2056 |
| Interest Rate | 0.0238 |
| Security Provided by Borrower | secured by all notes receivable financed with the loan & an irrevocable letter-of-credit |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | OPPORTUNITY FINANCE NETWORK (BGP) |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,181,817 |
| Balance Due | 10,949,365 |
| Date of Note | 2018-08 |
| Maturity Date | 2043-12 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 12/15/2043 |
| Interest Rate | 0.0347 |
| Security Provided by Borrower | secured by all notes receivable financed with loan advances & all proceeds of foregoing property |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| 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 | 0.0 |
| 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 | BANK OF CALIFORNIA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 18,000,000 |
| Balance Due | 17,819,274 |
| Date of Note | 2024-02 |
| Maturity Date | 2025-02 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 02/28/2025 |
| Interest Rate | 0.015 |
| Security Provided by Borrower | secured by all notes receivable financed with loan advances & all proceeds of foregoing property |
| Purpose of Loan | TO SUPPORT DEVELOPMENT OF CHARTER SCHOOLS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | East West Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 12,000,000 |
| Balance Due | 5,977,131 |
| Date of Note | 2024-10 |
| Maturity Date | 2028-02 |
| Repayment Terms | MONTHLY INT PAYMENTS, PRINCIPAL DUE 02/20/2028 |
| Interest Rate | 0.015 |
| Security Provided by Borrower | secured by all notes receivable financed with loan advances & all proceeds of foregoing property |
| 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 | 1,592,150 | 6,882,000 | 6,882,000 |
| SECURITY DEPOSITS | 508,637 | 508,637 | 508,637 |
| DEFERRED FINANCING COSTS | 161,026 | 254,013 | 254,013 |
| OTHER ASSETS | 490,000 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 988,324 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CURRENT & EXPECTED CREDIT LOSSES | 528,453 | 174,389 | 528,453 | 0 |
| SERVICE FEES | 37,512 | 0 | 37,512 | 37,512 |
| ALLOCATED EXPENSES | 36,573 | 0 | 36,573 | 0 |
| TELEPHONE & TELECOMMUNICATIONS | 33,006 | 3,434 | 3,434 | 29,571 |
| INSURANCE | 28,273 | 0 | 0 | 28,273 |
| MEMBERSHIPS | 13,055 | 0 | 0 | 13,055 |
| MEALS & ENTERTAINMENT | 12,541 | 0 | 0 | 12,541 |
| ACCOUNTING SOFTWARE EXPENSE | 11,156 | 0 | 0 | 11,156 |
| SUPPLIES | 4,687 | 246 | 246 | 4,441 |
| MISCELLANEOUS EXPENSE | 4,391 | 0 | 0 | 4,391 |
| POSTAGE, SHIPPING, DELIVERY | 3,562 | 178 | 178 | 3,383 |
| OTHER DIRECT EXPENSES | 1,275 | 0 | 1,275 | 0 |
| FACILITIES OPERATION AND MAINTENANCE | 1,132 | 0 | 0 | 1,132 |
| OTHER INDIRECT EXPENSES | 344 | 0 | 0 | 344 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IMPUTED INTEREST-BELOW MARKET NOTES REC. | 10,575,601 | 0 | 10,575,601 |
| PRI INTEREST RELATED INCOME | 4,697,463 | 4,697,463 | 4,697,463 |
| PROFESSIONAL SERVICES INCOME | 975,487 | 0 | 975,487 |
| GUARANTY/ORIGINATION FEES | 616,063 | 0 | 616,063 |
| SERVICING PASS-THROUGH INCOME | 16,425 | 0 | 16,425 |
| PRI RECOVERIES | 0 | 0 | 17,053,601 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AGENCY PASS THROUGH FUNDS | 22,881,871 | 27,790,718 |
| DUE TO AFFILIATES | -51,220 | 161,202 |
| Allowance for Credit Losses | 0 | 19,877 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHMENT | 55,494,364 | 63,916,622 | 0 % | 63,916,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 368,342 | 0 | 0 | 368,342 |
| INFORMATION TECHNOLOGY | 17,870 | 0 | 0 | 17,870 |
| PAYROLL SERVICE FEES | 11,320 | 0 | 0 | 11,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 135,653 | 0 | 0 | 135,653 |