Civic Intelligence

Excell Academy for Higher Learning Inc.

990 • Fiscal year 2015 • EIN 41-1968867

Jul 01, 2014 to Jun 30, 2015 • Filed on Apr 20, 2016

6510 Zane Avenue North No 107Brooklyn Park, MN 55429

(763) 533-0500

Siviq Scores

Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.

Liabilities / Assets

97th percentile

1.44x

Higher debt load relative to assets than 97% of similar nonprofits.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2015

Liabilities / Revenue

72nd percentile

0.57x

Higher debt load relative to revenue than 72% of similar nonprofits.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2015

Net Margin

34th percentile

-0.9%

Higher net margin than 34% of similar nonprofits.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2015

Top Officer Pay

50th percentile

$119,658

Higher top officer pay than 50% of similar nonprofits.

Top officer pay equals 2.3% of source-year revenue.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2015

Asset Growth

84th percentile

19%

Faster asset growth than 84% of similar nonprofits.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Annualized from 2014 to 2015

Revenue Growth

55th percentile

5.3%

Faster revenue growth than 55% of similar nonprofits.

2015 filings • 501(c)3 • $5M-$10M nonprofits • Annualized from 2014 to 2015

Assets

Up

$2,066,227

Up $330,766 (+19%) from 2014

Net Assets

Down

-$904,986

Down $2,183,175 (-171%) from 2014

Liabilities

Up

$2,971,213

Up $2,513,941 (+550%) from 2014

Revenue

Up

$5,249,664

Up $265,032 (+5.3%) from 2014

Expenses

Up

$5,294,430

Up $383,418 (+7.8%) from 2014

Net Income

Down

-$44,766

Down $118,386 (-161%) from 2014

Historical Trend

Balance Sheet Trend

The highlighted filing sits inside the broader history for assets, liabilities, and net assets.

$10M$5.0M$0-$5.0MAssets 2011: $2,283,341Liabilities 2011: $960,696Net Assets 2011: $1,322,6452011Assets 2012: $2,084,751Liabilities 2012: $1,103,484Net Assets 2012: $981,2672012Assets 2013: $1,776,303Liabilities 2013: $571,734Net Assets 2013: $1,204,5692013Assets 2014: $1,735,461Liabilities 2014: $457,272Net Assets 2014: $1,278,1892014Assets 2015: $2,066,227Liabilities 2015: $2,971,213Net Assets 2015: -$904,9862015Assets 2016: $2,532,142Liabilities 2016: $3,495,308Net Assets 2016: -$963,1662016Assets 2017: $7,961,738Liabilities 2017: $9,785,432Net Assets 2017: -$1,823,6942017Assets 2018: $6,599,149Liabilities 2018: $9,348,943Net Assets 2018: -$2,749,7942018Assets 2019: $5,603,349Liabilities 2019: $7,699,985Net Assets 2019: -$2,096,6362019Assets 2020: $4,583,325Liabilities 2020: $7,265,476Net Assets 2020: -$2,682,1512020Assets 2021: $4,215,096Liabilities 2021: $6,917,689Net Assets 2021: -$2,702,5932021Assets 2022: $3,930,885Liabilities 2022: $6,582,396Net Assets 2022: -$2,651,5112022Assets 2023: $4,425,733Liabilities 2023: $6,635,095Net Assets 2023: -$2,209,3622023Assets 2024: $4,520,466Liabilities 2024: $8,063,385Net Assets 2024: -$3,542,9192024

Highlighted filing

2015

Assets$2,066,227
Liabilities$2,971,213
Net Assets-$904,986

Operations Trend

Revenue, expenses, and net income across loaded years, with this filing highlighted.

$15M$10M$5.0M$0-$5.0MExpenses 2011: $5,621,7962011Expenses 2012: $5,803,9292012Expenses 2013: $5,254,4512013Revenue 2014: $4,984,632Expenses 2014: $4,911,012Net Income 2014: $73,6202014Revenue 2015: $5,249,664Expenses 2015: $5,294,430Net Income 2015: -$44,7662015Revenue 2016: $6,041,311Expenses 2016: $6,095,775Net Income 2016: -$54,4642016Revenue 2017: $6,635,433Expenses 2017: $7,769,800Net Income 2017: -$1,134,3672017Revenue 2018: $6,998,338Expenses 2018: $7,924,438Net Income 2018: -$926,1002018Revenue 2019: $7,141,675Expenses 2019: $7,263,496Net Income 2019: -$121,8212019Revenue 2020: $7,762,280Expenses 2020: $7,955,714Net Income 2020: -$193,4342020Revenue 2021: $7,722,207Expenses 2021: $7,352,218Net Income 2021: $369,9892021Revenue 2022: $8,755,749Expenses 2022: $8,903,413Net Income 2022: -$147,6642022Revenue 2023: $10,009,729Expenses 2023: $10,094,947Net Income 2023: -$85,2182023Revenue 2024: $10,488,356Expenses 2024: $11,588,159Net Income 2024: -$1,099,8032024

Highlighted filing

2015

Revenue$5,249,664
Expenses$5,294,430
Net Income-$44,766
Jump To
Filing Snapshot
Filing Period
Jul 1, 2014 to Jun 30, 2015
Signed
Apr 20, 2016
Return Version
2014v6.0
Gross Receipts
$5,256,808
Mission and Program Overview

Mission

The mission of excell academy for higher learning is to equip and prepare its learners for higher education and to be positive productive citizens. Excell academy will achieve its mission by identifying, nurturing, and developing its learners' academic gifts, talents and creativity. With the belief that every student is capable of pursuing achievement at a higher level, excell academy offers exceptional learning experiences and quality curricula to foster the learners' fullest potential.

Equip & prepare its learners for higher levels of education and to be positive productive citizens.

Balance Sheet Detail
LineBeginningEndChange
Assets
Cash and Non-Interest-Bearing Accounts$1,158,055$671,372▼ $486,683
Accounts Receivable$205,442$651,743▲ $446,301
Land, Buildings, and Equipment, Net$348,258$313,749▼ $34,509
Pd in Cap Srpls Land Bldg Eqp Fund$348,258$313,749▼ $34,509
Prepaid Expenses and Deferred Charges$23,706$55,013▲ $31,307
Rtn Earn Endowment Incm Other Fnds$0$0→ $0
Cap Stk Tr Prin Current Funds$929,931$-1,218,735▼ $2,148,666
Total Assets$1,735,461$2,066,227▲ $330,766
Other Assets Total$0$374,350▲ $374,350
Liabilities
Other Liabilities$72,083$2,603,609▲ $2,531,526
Accounts Payable and Accrued Expenses$197,035$218,550▲ $21,515
Unsecured Notes Loans Payable$188,154$140,401▼ $47,753
Deferred Revenue-$8,653-
Total Liabilities$457,272$2,971,213▲ $2,513,941
Net Assets / Fund Balance
Total Net Assets Fund Balance$1,278,189$-904,986▼ $2,183,175
Total Liabilities and Net Assets / Fund Balance$1,735,461$2,066,227▲ $330,766

Asset Categories

AssetBook ValueDepreciationBasis
Buildings$274,049$212,750$486,799
Equipment$39,700$94,055$133,755
Other Assets Org$374,350--
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
Sabrina WilliamsExecutive DirectorFT$108,405$11,253$119,658

Board Members and Trustees

NameTitle
John AllenChair
Rene IsukVice Chair
Boyd MorsonMember
Oliver SpragginsMember
Stephen ColeMember
Vonyee HowardMember
Milpha BlamoMember Thru 09/2014
Tamera IrwinMember Thru 09/2014
Casey MorrissetteTreasurer

Highest Paid Contractors

ContractorServicesLocationCompensation
Lancer Dining ServicesFood Service1415 MENDOTA HEIGHTS ROAD, Mendota Heights, MN 55102$153,956
American Student TransportationStudent Transportation11800 95TH AVE N, Maple Grove, MN 55369$117,808
Revenue and Support

Revenue Composition

Contributions and Grants
$5,030,709
Program Service Revenue
$192,675
Investment Income
$334
Other Revenue
$25,946
All Other Contributions
$2,564
Change in Net Assets
$-44,766

Audited Revenue Reconciliation

Revenue per Audited Statements
$5,249,664
Revenue Not Reported on Financial Statements
$0
Revenue Not Reported on Form 990
$0
Total Revenue per Audited Statements
$5,249,664
Total Revenue per Form 990
$5,249,664
Expenses and Functional Allocation

Major Expense Lines

Line ItemAmount
Salaries, Compensation, and Employee Benefits$2,900,086
Other Expenses$2,394,344
Grants and Similar Amounts Paid$0
Professional Fundraising Fees$0
Total Fundraising Expense$0

Functional Expense Allocation

Line ItemProgramManagementFundraisingTotal
Other Salaries and Wages$2,009,179$152,065-$2,161,244
Occupancy$1,006,874$12,727-$1,019,601
Office Expenses$411,300$36,435-$447,735
Travel$370,682--$370,682
Payroll Taxes$169,029$56,383-$225,412
Other Employee Benefits$186,411$25,305-$211,716
Pension Plan Contributions$162,426$11,224-$173,650
Fees for Services Other$187,537$-29,045-$158,492
Current Officers, Directors, Trustees, and Key Employees-$128,064-$128,064
Fees for Services Accounting-$79,500-$79,500
Depreciation Depletion$34,394$815-$35,209
Conferences and Meetings$30,455$2,603-$33,058
Insurance$19,102--$19,102
Interest$11,791--$11,791
Other Expenses$8,613$4,922-$8,613
Fees for Services Legal-$570-$570
All Other Expenses-$142-$142
Total Functional Expenses$4,812,720$481,710$0$5,294,430

Audited Expense Reconciliation

Line ItemAmount
Total Expenses per Form 990$5,294,430
Total Expenses per Audited Statements$5,288,907
Expenses per Audited Statements$5,240,454
Expenses Not Reported on Financial Statements$53,976
Other Expense Adjustments$53,976
Expenses Not Reported on Form 990$48,453
Fundraising, Events, and Gaming
Fundraising activities
No
Gaming activities
No
Professional fundraiser used
No

Fundraising and Gaming Totals

Line ItemAmount
Professional Fundraising Fees$0
Political and Lobbying Activity
Political campaign activity
No
Lobbying activity
No
Subject to proxy tax
No
Debt and Bond Financing

Other Reported Liabilities

LiabilityAmount
Pension Liability Payable$1,934,315
Deferred Pension Inflows$578,444
Compensated Absences$90,850
Governance and Compliance

Governance Checklist

Compiled or reviewed by an accountant
No
Annual disclosure for covered persons
Yes
Audit committee
Yes
Business relationship with family members
No
Business relationship with organization members
No
Material changes to governing documents
No
Compensation from other sources disclosed
No
CEO compensation reviewed
Yes
Other officer compensation reviewed
Yes
Conflict-of-interest policy
Yes
Audited financial statements prepared
Yes
Key decisions subject to board approval
Yes
Management duties delegated
No

Governance Explanations

Form 990, Part VI, Section A, Line 6

The school's membership consists of enrollee members, employee members, and community members. Enrollment of a child in the school qualifies the parent(s)/legal guardian(s) as enrollee members. Paid employment by the school qualifies the employee as an employee member. Service of fifteen hours of volunteer work for the school qualifies an individual as a community member. All members have equal voting rights.

Form 990, Part VI, Section A, Line 7A

The school's members are eligible to vote to elect board members at the annual meeting.

Form 990, Part VI, Section A, Line 7B

Amendments to the school's governing documents must be approved by a majority vote of the members.

Form 990, Part VI, Section A, Line 8B

The organization does not have any committees that have the authority on behalf of the governing body.

Form 990, Part VI, Section B, Line 11

The school director reviewed the form 990 with a contracted accountant and the independent auditor. This process was conducted prior to filing the form 990 with the irs.

Form 990, Part VI, Section B, Line 12C

Annually, board members complete a full disclosure which includes the member, spouse, and close relatives to identify potential conflicts of interest. Conflicts of interest are reviewed and determined by remaining board members not in conflict. Individuals with potential or actual conflicts of interest do not vote on that matter. All proceedings related to conflicts of interest are documented in the meeting minutes.

Form 990, Part VI, Section B, Line 15

When determining the compensation of the school director and all other employees, the school's board of directors reviews the compensation levels of comparable positions within the community as well as reviewing experience level and school size for the school director. This process was most recently undertaken in 2014.

Form 990, Part VI, Section C, Line 19

The school makes its governing documents, conflict of interest policy, and financial statements available to the public upon request.

Filing and Contact Details

Filer

Filer Name
Excell Academy for Higher Learning Inc
EIN
41-1968867
Phone
7635330500
Address
6510 ZANE AVENUE NORTH NO 107, BROOKLYN PARK, MN 55429

Signing Officer

Name
Sabrina Williams
Title
School Director
Phone
7635330500
Signed
2016-04-20
Discuss with paid preparer
Yes

Organization Details

Principal Officer
Sabrina Williams
Formed
2000
Legal Domicile
Mn
Voting Board Members
7
Independent Board Members
7
Employees
81
Volunteers
25

Preparer

Firm
Cliftonlarsonallen Llp
Address
220 SOUTH SIXTH STREET SUITE 300, MINNEAPOLIS, MN 55402
Preparer
Dennis Hoogeveen
Phone
6123764500
Supplemental Narrative

Additional Explanations

FORM 990, PART XI, LINE 9:

Change in net pension liability 72,328.

FORM 990, PART XII, LINE 1, EXPLANATION FOR METHOD OF ACCOUNTING:

The school follows a modified accrual method of accounting as prescribed by the minnesota department of education. The school-wide financial statements are reported using the economic resources measurement focus and the accrual basis of accounting. Grants and similar items are recognized when all eligibility requirements imposed by the provider have been met.

FORM 990, PART XI, LINE 8, PRIOR PERIOD ADJUSTMENTS:

During fiscal year ended june 30, 2015, the school adopted gasb statement no. 68, accounting and financial reporting for pensions, and the related gasb statement no. 71, pension transition for contributions made subsequent to the measurement date - an amendment of gasb statement no. 68. As a result, the school's net position as of june 30, 2014 has been restated to reflect the recognition of the school's proportionate share of the public employees' retirement association of minnesota general employees' retirement fund's net pension liability as well as their portion of the teacher's retirement association's coordinated and basic plan net pension liability.

Financial Statement Notes

PART XII, LINE 2D - OTHER ADJUSTMENTS:

Repayment of debt principal 47,753. Capital outlay 700.

PART XII, LINE 4B - OTHER ADJUSTMENTS:

Depreciation expense 35,209. Change in compensated absences payable 18,767.

Raw XML AppendixShowing 400 of 531 raw XML fields

This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.

Path#Value
IRS990/AccountantCompileOrReviewInd00
IRS990/AccountsPayableAccrExpnssGrp/BOYAmt0197035
IRS990/AccountsPayableAccrExpnssGrp/EOYAmt0218550
IRS990/AccountsReceivableGrp/BOYAmt0205442
IRS990/AccountsReceivableGrp/EOYAmt0651743
IRS990/ActivitiesConductedPrtshpInd00
IRS990/ActivityOrMissionDesc0EQUIP & PREPARE ITS LEARNERS FOR HIGHER LEVELS OF EDUCATION AND TO BE POSITIVE PRODUCTIVE CITIZENS.
IRS990/AllOtherContributionsAmt02564
IRS990/AllOtherExpensesGrp/ManagementAndGeneralAmt0142
IRS990/AllOtherExpensesGrp/TotalAmt0142
IRS990/AnnualDisclosureCoveredPrsnInd01
IRS990/AuditCommitteeInd01
IRS990/BooksInCareOfDetail/BusinessName/BusinessNameLine1Txt0SABRINA WILLIAMS
IRS990/BooksInCareOfDetail/PhoneNum07635330500
IRS990/BooksInCareOfDetail/USAddress/AddressLine1Txt06510 ZANE AVENUE NORTH
IRS990/BooksInCareOfDetail/USAddress/CityNm0BROOKLYN PARK
IRS990/BooksInCareOfDetail/USAddress/StateAbbreviationCd0MN
IRS990/BooksInCareOfDetail/USAddress/ZIPCd055429
IRS990/BusinessRlnWithFamMemInd00
IRS990/BusinessRlnWithOfficerEntInd00
IRS990/BusinessRlnWithOrgMemInd00
IRS990/CapStkTrPrinCurrentFundsGrp/BOYAmt0929931
IRS990/CapStkTrPrinCurrentFundsGrp/EOYAmt0-1218735
IRS990/CashNonInterestBearingGrp/BOYAmt01158055
IRS990/CashNonInterestBearingGrp/EOYAmt0671372
IRS990/ChangeToOrgDocumentsInd00
IRS990/CntrctRcvdGreaterThan100KCnt02
IRS990/CollectionsOfArtInd00
IRS990/CompCurrentOfcrDirectorsGrp/ManagementAndGeneralAmt0128064
IRS990/CompCurrentOfcrDirectorsGrp/TotalAmt0128064
IRS990/CompensationFromOtherSrcsInd00
IRS990/CompensationProcessCEOInd01
IRS990/CompensationProcessOtherInd01
IRS990/ConferencesMeetingsGrp/ManagementAndGeneralAmt02603
IRS990/ConferencesMeetingsGrp/ProgramServicesAmt030455
IRS990/ConferencesMeetingsGrp/TotalAmt033058
IRS990/ConflictOfInterestPolicyInd01
IRS990/ConservationEasementsInd00
IRS990/ConsolidatedAuditFinclStmtInd01
IRS990/ContractorCompensationGrp/CompensationAmt0153956
IRS990/ContractorCompensationGrp/CompensationAmt1117808
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/AddressLine1Txt01415 MENDOTA HEIGHTS ROAD
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/AddressLine1Txt111800 95TH AVE N
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/CityNm0MENDOTA HEIGHTS
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/CityNm1MAPLE GROVE
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/StateAbbreviationCd0MN
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/StateAbbreviationCd1MN
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/ZIPCd055102
IRS990/ContractorCompensationGrp/ContractorAddress/USAddress/ZIPCd155369
IRS990/ContractorCompensationGrp/ContractorName/BusinessName/BusinessNameLine1Txt0LANCER DINING SERVICES
IRS990/ContractorCompensationGrp/ContractorName/BusinessName/BusinessNameLine1Txt1AMERICAN STUDENT TRANSPORTATION
IRS990/ContractorCompensationGrp/ServicesDesc0FOOD SERVICE
IRS990/ContractorCompensationGrp/ServicesDesc1STUDENT TRANSPORTATION
IRS990/CostOfGoodsSoldAmt07144
IRS990/CreditCounselingInd00
IRS990/CYBenefitsPaidToMembersAmt00
IRS990/CYContributionsGrantsAmt05030709
IRS990/CYGrantsAndSimilarPaidAmt00
IRS990/CYInvestmentIncomeAmt0334
IRS990/CYOtherExpensesAmt02394344
IRS990/CYOtherRevenueAmt025946
IRS990/CYProgramServiceRevenueAmt0192675
IRS990/CYRevenuesLessExpensesAmt0-44766
IRS990/CYSalariesCompEmpBnftPaidAmt02900086
IRS990/CYTotalExpensesAmt05294430
IRS990/CYTotalFundraisingExpenseAmt00
IRS990/CYTotalProfFndrsngExpnsAmt00
IRS990/CYTotalRevenueAmt05249664
IRS990/DecisionsSubjectToApprovaInd01
IRS990/DeductibleArtContributionInd00
IRS990/DeductibleNonCashContriInd00
IRS990/DeferredRevenueGrp/EOYAmt08653
IRS990/DelegationOfMgmtDutiesInd00
IRS990/DepreciationDepletionGrp/ManagementAndGeneralAmt0815
IRS990/DepreciationDepletionGrp/ProgramServicesAmt034394
IRS990/DepreciationDepletionGrp/TotalAmt035209
IRS990/Desc0EXCELL ACADEMY PROVIDES EDUCATION FOR GRADES K TO 8. THE SCHOOL WAS DEVELOPED WITH ALL STUDENTS, ACHIEVEMENT LEVELS, EDUCATIONAL BACKGROUNDS AND NATIONALITIES IN MIND. THE SCHOOL IS DEDICATED TO PROVIDING AN ACADEMICALLY CHALLENGING EDUCATIONAL EXPERIENCE FOR CHILDREN WHO HAVE HISTORICALLY BEEN EXCLUDED FROM THE OPPORTUNITY. ENROLLMENT WAS 363 FOR FISCAL YEAR 2015.
IRS990/DescribedInSection501c3Ind01
IRS990/DisregardedEntityInd00
IRS990/DocumentRetentionPolicyInd01
IRS990/DonorAdvisedFundInd00
IRS990/ElectionOfBoardMembersInd01
IRS990/EmployeeCnt081
IRS990/EmploymentTaxReturnsFiledInd01
IRS990/EngagedInExcessBenefitTransInd00
IRS990/ExpenseAmt04812720
IRS990/FamilyOrBusinessRlnInd00
IRS990/FederalGrantAuditRequiredInd00
IRS990/FeesForServicesAccountingGrp/ManagementAndGeneralAmt079500
IRS990/FeesForServicesAccountingGrp/TotalAmt079500
IRS990/FeesForServicesLegalGrp/ManagementAndGeneralAmt0570
IRS990/FeesForServicesLegalGrp/TotalAmt0570
IRS990/FeesForServicesOtherGrp/ManagementAndGeneralAmt0-29045
IRS990/FeesForServicesOtherGrp/ProgramServicesAmt0187537
IRS990/FeesForServicesOtherGrp/TotalAmt0158492
IRS990/ForeignActivitiesInd00
IRS990/ForeignFinancialAccountInd00
IRS990/ForeignOfficeInd00
IRS990/Form8282PropertyDisposedOfInd00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt03.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt13.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt23.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt33.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt43.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt53.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt63.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt73.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt83.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt940.00
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd0X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd1X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd2X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd3X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd4X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd5X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd6X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd7X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd8X
IRS990/Form990PartVIISectionAGrp/OfficerInd0X
IRS990/Form990PartVIISectionAGrp/OfficerInd1X
IRS990/Form990PartVIISectionAGrp/OfficerInd2X
IRS990/Form990PartVIISectionAGrp/OfficerInd3X
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt00
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt10
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt20
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt30
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt40
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt50
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt60
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt70
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt80
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt911253
IRS990/Form990PartVIISectionAGrp/PersonNm0JOHN ALLEN
IRS990/Form990PartVIISectionAGrp/PersonNm1RENE ISUK
IRS990/Form990PartVIISectionAGrp/PersonNm2CASEY MORRISSETTE
IRS990/Form990PartVIISectionAGrp/PersonNm3MILPHA BLAMO
IRS990/Form990PartVIISectionAGrp/PersonNm4STEPHEN COLE
IRS990/Form990PartVIISectionAGrp/PersonNm5VONYEE HOWARD
IRS990/Form990PartVIISectionAGrp/PersonNm6TAMERA IRWIN
IRS990/Form990PartVIISectionAGrp/PersonNm7BOYD MORSON
IRS990/Form990PartVIISectionAGrp/PersonNm8OLIVER SPRAGGINS
IRS990/Form990PartVIISectionAGrp/PersonNm9SABRINA WILLIAMS
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt50
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt60
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt70
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt80
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt9108405
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt50
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt60
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt70
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt80
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt90
IRS990/Form990PartVIISectionAGrp/TitleTxt0CHAIR
IRS990/Form990PartVIISectionAGrp/TitleTxt1VICE CHAIR
IRS990/Form990PartVIISectionAGrp/TitleTxt2TREASURER
IRS990/Form990PartVIISectionAGrp/TitleTxt3MEMBER THRU 09/2014
IRS990/Form990PartVIISectionAGrp/TitleTxt4MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt5MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt6MEMBER THRU 09/2014
IRS990/Form990PartVIISectionAGrp/TitleTxt7MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt8MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt9EXECUTIVE DIRECTOR
IRS990/Form990ProvidedToGvrnBodyInd00
IRS990/FormationYr02000
IRS990/FormerOfcrEmployeesListedInd00
IRS990/FSAuditedBasisGrp/ConsolidatedBasisFinclStmtInd0X
IRS990/FSAuditedInd01
IRS990/FundraisingActivitiesInd00
IRS990/GamingActivitiesInd00
IRS990/GoverningBodyVotingMembersCnt07
IRS990/GovernmentGrantsAmt05028145
IRS990/GrantAmt00
IRS990/GrantsToIndividualsInd00
IRS990/GrantsToOrganizationsInd00
IRS990/GrantToRelatedPersonInd00
IRS990/GrossReceiptsAmt05256808
IRS990/GrossRentsGrp/RealAmt024730
IRS990/GrossSalesOfInventoryAmt05634
IRS990/GroupReturnForAffiliatesInd00
IRS990/IncludeFIN48FootnoteInd00
IRS990/IndependentAuditFinclStmtInd00
IRS990/IndependentVotingMemberCnt07
IRS990/IndivRcvdGreaterThan100KCnt01
IRS990/IndoorTanningServicesInd00
IRS990/InfoInScheduleOPartIIIInd0X
IRS990/InfoInScheduleOPartVIInd0X
IRS990/InfoInScheduleOPartXIIInd0X
IRS990/InfoInScheduleOPartXIInd0X
IRS990/InsuranceGrp/ProgramServicesAmt019102
IRS990/InsuranceGrp/TotalAmt019102
IRS990/InterestGrp/ProgramServicesAmt011791
IRS990/InterestGrp/TotalAmt011791
IRS990/InvestmentIncomeGrp/ExclusionAmt0334
IRS990/InvestmentIncomeGrp/TotalRevenueColumnAmt0334
IRS990/InvestmentInJointVentureInd00
IRS990/IRPDocumentCnt019
IRS990/IRPDocumentW2GCnt00
IRS990/LandBldgEquipAccumDeprecAmt0306805
IRS990/LandBldgEquipBasisNetGrp/BOYAmt0348258
IRS990/LandBldgEquipBasisNetGrp/EOYAmt0313749
IRS990/LandBldgEquipCostOrOtherBssAmt0620554
IRS990/LegalDomicileStateCd0MN
IRS990/LessRentalExpensesGrp/RealAmt00
IRS990/LoanOutstandingInd00
IRS990/LobbyingActivitiesInd00
IRS990/LocalChaptersInd00
IRS990/MaterialDiversionOrMisuseInd00
IRS990/MembersOrStockholdersInd01
IRS990/MethodOfAccountingOtherInd0X
IRS990/MinutesOfCommitteesInd00
IRS990/MinutesOfGoverningBodyInd01
IRS990/MissionDesc0THE MISSION OF EXCELL ACADEMY FOR HIGHER LEARNING IS TO EQUIP AND PREPARE ITS LEARNERS FOR HIGHER EDUCATION AND TO BE POSITIVE PRODUCTIVE CITIZENS. EXCELL ACADEMY WILL ACHIEVE ITS MISSION BY IDENTIFYING, NURTURING, AND DEVELOPING ITS LEARNERS' ACADEMIC GIFTS, TALENTS AND CREATIVITY. WITH THE BELIEF THAT EVERY STUDENT IS CAPABLE OF PURSUING ACHIEVEMENT AT A HIGHER LEVEL, EXCELL ACADEMY OFFERS EXCEPTIONAL LEARNING EXPERIENCES AND QUALITY CURRICULA TO FOSTER THE LEARNERS' FULLEST POTENTIAL.
IRS990/MoreThan5000KToIndividualsInd00
IRS990/MoreThan5000KToOrgInd00
IRS990/NetAssetsOrFundBalancesBOYAmt01278189
IRS990/NetAssetsOrFundBalancesEOYAmt0-904986
IRS990/NetIncomeOrLossGrp/ExclusionAmt0-1510
IRS990/NetIncomeOrLossGrp/TotalRevenueColumnAmt0-1510
IRS990/NetRentalIncomeOrLossGrp/ExclusionAmt024730
IRS990/NetRentalIncomeOrLossGrp/TotalRevenueColumnAmt024730
IRS990/NetUnrelatedBusTxblIncmAmt00
IRS990/NondeductibleContributionsInd00
IRS990/OccupancyGrp/ManagementAndGeneralAmt012727
IRS990/OccupancyGrp/ProgramServicesAmt01006874
IRS990/OccupancyGrp/TotalAmt01019601
IRS990/OfficeExpensesGrp/ManagementAndGeneralAmt036435
IRS990/OfficeExpensesGrp/ProgramServicesAmt0411300
IRS990/OfficeExpensesGrp/TotalAmt0447735
IRS990/OfficerMailingAddressInd00
IRS990/OperateHospitalInd00
IRS990/Organization501c3Ind0X
IRS990/OrgDoesNotFollowSFAS117Ind0X
IRS990/OtherAssetsTotalGrp/BOYAmt00
IRS990/OtherAssetsTotalGrp/EOYAmt0374350
IRS990/OtherChangesInNetAssetsAmt072328
IRS990/OtherEmployeeBenefitsGrp/ManagementAndGeneralAmt025305
IRS990/OtherEmployeeBenefitsGrp/ProgramServicesAmt0186411
IRS990/OtherEmployeeBenefitsGrp/TotalAmt0211716
IRS990/OtherExpensesGrp/Desc0SPECIAL EDUCATION EXP
IRS990/OtherExpensesGrp/Desc1DUES, MEMBERSHIPS, LIC
IRS990/OtherExpensesGrp/Desc2REPAIRS AND MAINTANENCE
IRS990/OtherExpensesGrp/Desc3CAPITAL OUTLAY
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt04922
IRS990/OtherExpensesGrp/ProgramServicesAmt0166433
IRS990/OtherExpensesGrp/ProgramServicesAmt118379
IRS990/OtherExpensesGrp/ProgramServicesAmt220115
IRS990/OtherExpensesGrp/ProgramServicesAmt38613
IRS990/OtherExpensesGrp/TotalAmt0166433
IRS990/OtherExpensesGrp/TotalAmt123301
IRS990/OtherExpensesGrp/TotalAmt220115
IRS990/OtherExpensesGrp/TotalAmt38613
IRS990/OtherLiabilitiesGrp/BOYAmt072083
IRS990/OtherLiabilitiesGrp/EOYAmt02603609
IRS990/OtherRevenueMiscGrp/BusinessCd0900099
IRS990/OtherRevenueMiscGrp/Desc0MISCELLANEOUS REVENUE
IRS990/OtherRevenueMiscGrp/ExclusionAmt02726
IRS990/OtherRevenueMiscGrp/TotalRevenueColumnAmt02726
IRS990/OtherRevenueTotalAmt02726
IRS990/OtherSalariesAndWagesGrp/ManagementAndGeneralAmt0152065
IRS990/OtherSalariesAndWagesGrp/ProgramServicesAmt02009179
IRS990/OtherSalariesAndWagesGrp/TotalAmt02161244
IRS990/PartialLiquidationInd00
IRS990/PayPremiumsPrsnlBnftCntrctInd00
IRS990/PayrollTaxesGrp/ManagementAndGeneralAmt056383
IRS990/PayrollTaxesGrp/ProgramServicesAmt0169029
IRS990/PayrollTaxesGrp/TotalAmt0225412
IRS990/PdInCapSrplsLandBldgEqpFundGrp/BOYAmt0348258
IRS990/PdInCapSrplsLandBldgEqpFundGrp/EOYAmt0313749
IRS990/PensionPlanContributionsGrp/ManagementAndGeneralAmt011224
IRS990/PensionPlanContributionsGrp/ProgramServicesAmt0162426
IRS990/PensionPlanContributionsGrp/TotalAmt0173650
IRS990/PoliticalCampaignActyInd00
IRS990/PrepaidExpensesDefrdChargesGrp/BOYAmt023706
IRS990/PrepaidExpensesDefrdChargesGrp/EOYAmt055013
IRS990/PrincipalOfficerNm0SABRINA WILLIAMS
IRS990/PriorPeriodAdjustmentsAmt0-2210737
IRS990/ProfessionalFundraisingInd00
IRS990/ProgramServiceRevenueGrp/BusinessCd0611710
IRS990/ProgramServiceRevenueGrp/BusinessCd1611710
IRS990/ProgramServiceRevenueGrp/BusinessCd2611710
IRS990/ProgramServiceRevenueGrp/BusinessCd3611710
IRS990/ProgramServiceRevenueGrp/BusinessCd4611710
IRS990/ProgramServiceRevenueGrp/Desc0FEES FROM PATRONS
IRS990/ProgramServiceRevenueGrp/Desc1MEDICAL ASSISTANCE REV
IRS990/ProgramServiceRevenueGrp/Desc2TUITION REVENUE
IRS990/ProgramServiceRevenueGrp/Desc3FOOD SERVICE REVENUE
IRS990/ProgramServiceRevenueGrp/Desc4ACTIVITY REVENUE
IRS990/ProgramServiceRevenueGrp/ExclusionAmt07856
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt0159541
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt114184
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt29090
IRS990/ProgramServiceRevenueGrp/RelatedOrExemptFuncIncomeAmt32004
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt0159541
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt114184
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt29090
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt37856
IRS990/ProgramServiceRevenueGrp/TotalRevenueColumnAmt42004
IRS990/ProhibitedTaxShelterTransInd00
IRS990/PYBenefitsPaidToMembersAmt00
IRS990/PYContributionsGrantsAmt04745984
IRS990/PYExcessBenefitTransInd00
IRS990/PYGrantsAndSimilarPaidAmt00
IRS990/PYInvestmentIncomeAmt0679
IRS990/PYOtherExpensesAmt02365352
IRS990/PYOtherRevenueAmt027096
IRS990/PYProgramServiceRevenueAmt0210873
IRS990/PYRevenuesLessExpensesAmt073620
IRS990/PYSalariesCompEmpBnftPaidAmt02545660
IRS990/PYTotalExpensesAmt04911012
IRS990/PYTotalProfFndrsngExpnsAmt00
IRS990/PYTotalRevenueAmt04984632
IRS990/QuidProQuoContributionsInd00
IRS990/RcvFndsToPayPrsnlBnftCntrctInd00
IRS990/ReconcilationRevenueExpnssAmt0-44766
IRS990/RegularMonitoringEnfrcInd01
IRS990/RelatedEntityInd01
IRS990/RelatedOrganizationCtrlEntInd01
IRS990/RentalIncomeOrLossGrp/RealAmt024730
IRS990/ReportInvestmentsOtherSecInd00
IRS990/ReportLandBuildingEquipmentInd01
IRS990/ReportOtherAssetsInd01
IRS990/ReportOtherLiabilitiesInd01
IRS990/ReportProgramRelatedInvstInd00
IRS990/RevenueAmt0192675
IRS990/RtnEarnEndowmentIncmOthFndsGrp/BOYAmt00
IRS990/RtnEarnEndowmentIncmOthFndsGrp/EOYAmt00
IRS990ScheduleA/SchoolInd0X
IRS990/ScheduleBRequiredInd00
IRS990ScheduleD/BuildingsGrp/BookValueAmt0274049
IRS990ScheduleD/BuildingsGrp/DepreciationAmt0212750
IRS990ScheduleD/BuildingsGrp/OtherCostOrOtherBasisAmt0486799
IRS990ScheduleD/EquipmentGrp/BookValueAmt039700
IRS990ScheduleD/EquipmentGrp/DepreciationAmt094055
IRS990ScheduleD/EquipmentGrp/OtherCostOrOtherBasisAmt0133755
IRS990ScheduleD/ExpensesNotReportedAmt048453
IRS990ScheduleD/ExpensesNotRptFinclStmtAmt053976
IRS990ScheduleD/ExpensesSubtotalAmt05240454
IRS990ScheduleD/OtherAssetsOrgGrp/BookValueAmt0374350
IRS990ScheduleD/OtherAssetsOrgGrp/Desc0DEFERRED PENSION OUTFLOWS
IRS990ScheduleD/OtherExpensesIncludedAmt048453
IRS990ScheduleD/OtherExpensesNotIncludedAmt053976
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt090850
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt11934315
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt2578444
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc0COMPENSATED ABSENCES
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc1PENSION LIABILITY PAYABLE
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc2DEFERRED PENSION INFLOWS
IRS990ScheduleD/RevenueNotReportedAmt00
IRS990ScheduleD/RevenueNotReportedFinclStmtAmt00
IRS990ScheduleD/RevenueSubtotalAmt05249664
IRS990ScheduleD/SupplementalInformationDetail/ExplanationTxt0REPAYMENT OF DEBT PRINCIPAL 47,753. CAPITAL OUTLAY 700.
IRS990ScheduleD/SupplementalInformationDetail/ExplanationTxt1DEPRECIATION EXPENSE 35,209. CHANGE IN COMPENSATED ABSENCES PAYABLE 18,767.
IRS990ScheduleD/SupplementalInformationDetail/FormAndLineReferenceDesc0PART XII, LINE 2D - OTHER ADJUSTMENTS:
IRS990ScheduleD/SupplementalInformationDetail/FormAndLineReferenceDesc1PART XII, LINE 4B - OTHER ADJUSTMENTS:
IRS990ScheduleD/TotalBookValueLandBuildingsAmt0313749
IRS990ScheduleD/TotalBookValueOtherAssetsAmt0374350
IRS990ScheduleD/TotalExpensesPerForm990Amt05294430
IRS990ScheduleD/TotalLiabilityAmt02603609
IRS990ScheduleD/TotalRevenuePerForm990Amt05249664
IRS990ScheduleD/TotalRevEtcAuditedFinclStmtAmt05249664
IRS990ScheduleD/TotExpnsEtcAuditedFinclStmtAmt05288907
IRS990ScheduleE/ComplianceWithRevProc7550Ind01
IRS990ScheduleE/DiscriminateRaceAdmissPlcyInd00
IRS990ScheduleE/DiscriminateRaceAthltProgInd00
IRS990ScheduleE/DiscriminateRaceEducPlcyInd00
IRS990ScheduleE/DiscriminateRaceEmplmFcultyInd00
IRS990ScheduleE/DiscriminateRaceOtherActyInd00
IRS990ScheduleE/DiscriminateRaceSchsInd00
IRS990ScheduleE/DiscriminateRaceStdntsRghtsInd00
IRS990ScheduleE/DiscriminateRaceUseOfFcltsInd00
IRS990ScheduleE/GovernmentFinancialAidRcvdInd01
IRS990ScheduleE/GovernmentFinancialAidRvkdInd00
IRS990ScheduleE/MaintainCpyOfAllSolInd01
IRS990ScheduleE/MaintainCpyOfBrochuresEtcInd01
IRS990ScheduleE/MaintainRacialCompRecsInd01
IRS990ScheduleE/MaintainScholarshipsRecsInd01
IRS990ScheduleE/NondiscriminatoryPolicyStmtInd01
IRS990ScheduleE/PlcyPblczdViaBroadcastMediaInd01
IRS990ScheduleE/PolicyStmtInBrochuresEtcInd01
IRS990ScheduleE/SupplementalInformationDetail/ExplanationTxt0THE SCHOOL'S NONDISCRIMINATORY POLICY IS POSTED AT THE SCHOOL, AND IS LISTED IN THE ENROLLMENT APPLICATION, BROCHURE, AND ON THE SCHOOL'S WEBSITE.
IRS990ScheduleE/SupplementalInformationDetail/ExplanationTxt1THE SCHOOL RECEIVES FEDERAL AND STATE FUNDING.
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc0SCHEDULE E, PART I, LINE 3
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc1SCHEDULE E, PART I, LINE 6
IRS990/ScheduleJRequiredInd00
IRS990/ScheduleORequiredInd01
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0THE SCHOOL'S MEMBERSHIP CONSISTS OF ENROLLEE MEMBERS, EMPLOYEE MEMBERS, AND COMMUNITY MEMBERS. ENROLLMENT OF A CHILD IN THE SCHOOL QUALIFIES THE PARENT(S)/LEGAL GUARDIAN(S) AS ENROLLEE MEMBERS. PAID EMPLOYMENT BY THE SCHOOL QUALIFIES THE EMPLOYEE AS AN EMPLOYEE MEMBER. SERVICE OF FIFTEEN HOURS OF VOLUNTEER WORK FOR THE SCHOOL QUALIFIES AN INDIVIDUAL AS A COMMUNITY MEMBER. ALL MEMBERS HAVE EQUAL VOTING RIGHTS.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1THE SCHOOL'S MEMBERS ARE ELIGIBLE TO VOTE TO ELECT BOARD MEMBERS AT THE ANNUAL MEETING.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2AMENDMENTS TO THE SCHOOL'S GOVERNING DOCUMENTS MUST BE APPROVED BY A MAJORITY VOTE OF THE MEMBERS.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3THE ORGANIZATION DOES NOT HAVE ANY COMMITTEES THAT HAVE THE AUTHORITY ON BEHALF OF THE GOVERNING BODY.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4THE SCHOOL DIRECTOR REVIEWED THE FORM 990 WITH A CONTRACTED ACCOUNTANT AND THE INDEPENDENT AUDITOR. THIS PROCESS WAS CONDUCTED PRIOR TO FILING THE FORM 990 WITH THE IRS.

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2024Detailed filing. Detailed filing data is available for this year.$4.52$8.06$3.54$10.5$11.6$1.10
2023Detailed filing. Detailed filing data is available for this year.$4.43$6.64$2.21$10.0$10.1$0.09
2022Detailed filing. Detailed filing data is available for this year.$3.93$6.58$2.65$8.76$8.90$0.15
2021Detailed filing. Detailed filing data is available for this year.$4.22$6.92$2.70$7.72$7.35$0.37
2020Detailed filing. Detailed filing data is available for this year.$4.58$7.27$2.68$7.76$7.96$0.19
2019Detailed filing. Detailed filing data is available for this year.$5.60$7.70$2.10$7.14$7.26$0.12
2018Detailed filing. Detailed filing data is available for this year.$6.60$9.35$2.75$7.00$7.92$0.93
2017Detailed filing. Detailed filing data is available for this year.$7.96$9.79$1.82$6.64$7.77$1.13
2016Detailed filing. Detailed filing data is available for this year.$2.53$3.50$0.96$6.04$6.10$0.05
2015Detailed filing. Detailed filing data is available for this year.$2.07$2.97$0.90$5.25$5.29$0.04
2014Detailed filing. Detailed filing data is available for this year.$1.74$0.46$1.28$4.98$4.91$0.07
2013Facts available. Structured filing facts are available, but richer extracted sections are limited.$1.78$0.57$1.20$5.25
2012Facts available. Structured filing facts are available, but richer extracted sections are limited.$2.08$1.10$0.98$5.80
2011Facts available. Structured filing facts are available, but richer extracted sections are limited.$2.28$0.96$1.32$5.62