Summary of VFA report.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH
1	Source: VFA Inc. report (1,082 pages sent to Patrick Mehr, 7/14/25)											Cells colored yellow if value above:	10,000,000	dollars		Figures are $s, but unclear from VFA Inc. report of what year each $ amount is.
2
3			Data below from page # of 1,082:	410									451 & 452			459			462			466			470			474			477			479
4
5	LEXINGTON HIGH SCHOOL Total				Check	Check	Check	Check	Check	Check	Asset: Lexington HS - A,B,C,D,E - Main			Asset: Lexington HS - F - Fieldhouse			Asset: Lexington HS - G - Science			Asset: Lexington HS - H - Language			Asset: Lexington HS - J - Math			Asset: Lexington HS - K - Modular			Asset: Lexington HS - L- Modular			Asset: Lexington HS - SITE
6	Year	Renewal Requirements	Non-Renewal Requirements	Total	Right minus Left	Right minus Left	Right minus Left	From right	From right	From right	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total	Renewal Requirements	Non-Renewal Requirements	Total
7	2025	11,987,402	10,504	11,997,906	0	0	0	11,987,402	10,504	11,997,906	7,618,164	10,504	7,628,668	1,691,002		1,691,002	947,626	0	947,626	553,112	0	553,112	738,111	0	738,111	192,275	0	192,275	202,468	0	202,468	44,644	0	44,644
8	2026	14,832,207	0	14,832,207	0	0	0	14,832,207	0	14,832,207	9,828,629	0	9,828,629	371,903		371,903	3,808,523	0	3,808,523	359,962	0	359,962	463,190	0	463,190
9	2027	7,902,636	1,228,777	9,131,413	0	0	0	7,902,636	1,228,777	9,131,413	2,491,820	1,136,373	3,628,193				2,273,223	21,068	2,294,291	1,138,702	22,414	1,161,116	1,998,891	45,653	2,044,544							0	3,269	3,269
10	2028	94,331,930	0	94,331,930	1	0	1	94,331,931	0	94,331,931	61,573,151	0	61,573,151	6,324,232		6,324,232	8,089,038	0	8,089,038	7,748,649	0	7,748,649	6,634,382	0	6,634,382	1,215,645	0	1,215,645	420,497	0	420,497	2,326,337	0	2,326,337
11	2029	4,173,293	0	4,173,293	0	0	0	4,173,293	0	4,173,293	2,760,790	0	2,760,790				765,508	0	765,508							646,995	0	646,995
12	2030	44,145,620	14,306	44,159,926	0	0	0	44,145,620	14,306	44,159,926	17,550,479	8,559	17,559,038	1,837,079		1,837,079	11,660,147	5,747	11,665,894	6,126,242	0	6,126,242	6,099,420	0	6,099,420	353,809	0	353,809	518,444	0	518,444
13	2031	689,467	0	689,467	0	0	0	689,467	0	689,467	313,275	0	313,275	116,357		116,357	248,895	0	248,895	5,470	0	5,470	5,470	0	5,470
14	2032	1,247,057	0	1,247,057	0	0	0	1,247,057	0	1,247,057	1,163,456	0	1,163,456							83,601	0	83,601
15	2033	150,989	0	150,989	1	0	1	150,990	0	150,990	30,639	0	30,639				13,971	0	13,971	13,971	0	13,971	27,942	0	27,942							64,467	0	64,467
16	2034	1,789,135	0	1,789,135	-1	0	-1	1,789,134	0	1,789,134										30,277	0	30,277				1,758,857	0	1,758,857
17	2035	3,026,517	0	3,026,517	1	0	1	3,026,518	0	3,026,518	306,416	0	306,416	612,215		612,215	22,376	0	22,376	45,668	0	45,668	509,037	0	509,037	304,361	0	304,361	1,193,444	0	1,193,444	33,001	0	33,001
18	2036	15,346,820	0	15,346,820	-1	0	-1	15,346,819	0	15,346,819	10,025,119	0	10,025,119				2,126,920	0	2,126,920	1,591,876	0	1,591,876	1,602,904	0	1,602,904
19	2037	48,343	0	48,343	0	0	0	48,343	0	48,343	48,343	0	48,343
20	2038	37,891,839	0	37,891,839	1	0	1	37,891,840	0	37,891,840	18,885,456	0	18,885,456	3,716,596		3,716,596	5,346,715	0	5,346,715	4,007,921	0	4,007,921	3,583,036	0	3,583,036	1,479,386	0	1,479,386	463,390	0	463,390	409,340	0	409,340
21	2039	3,391,473	0	3,391,473	-1	0	-1	3,391,472	0	3,391,472	416,750	0	416,750				1,342,523	0	1,342,523							1,632,199	0	1,632,199
22	2040	11,617,314	0	11,617,314	0	0	0	11,617,314	0	11,617,314	4,494,915	0	4,494,915	725,919		725,919	2,306,570	0	2,306,570	1,338,172	0	1,338,172	1,338,172	0	1,338,172				750,874	0	750,874	662,692	0	662,692
23	2041	16,022,903	0	16,022,903	0	0	0	16,022,903	0	16,022,903	12,484,500	0	12,484,500	113,169		113,169	2,429,793	0	2,429,793	340,248	0	340,248	340,248	0	340,248							314,945	0	314,945
24	2042	31,587	0	31,587	0	0	0	31,587	0	31,587	31,587	0	31,587
25	2043	25,022,572	0	25,022,572	-1	0	-1	25,022,571	0	25,022,571	12,979,841	0	12,979,841	3,241,349		3,241,349	3,033,487	0	3,033,487	2,445,885	0	2,445,885	2,405,744	0	2,405,744	559,774	0	559,774	254,443	0	254,443	102,048	0	102,048
26	2044	8,604,953	0	8,604,953	-1	0	-1	8,604,952	0	8,604,952	861,417	0	861,417	3,121,203		3,121,203	54,319	0	54,319							4,568,013	0	4,568,013
27
28	Total	302,254,058	1,253,587	303,507,645	-4	0	-4	302,254,054	1,253,587	303,507,641	163,864,747	1,155,436	165,020,183	21,871,022		21,871,022	44,469,634	26,815	44,496,449	25,829,756	22,414	25,852,171	25,746,548	45,653	25,792,200	12,711,316	0	12,711,316	3,803,558	0	3,803,558	3,957,473	3,269	3,960,742
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100