| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TEN ECOLOGICAL HOLDINGS (SA) | AT COST | 8,297,428 | 7,454,989 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 173,622 | 173,622 |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN FROM EXPONENTIAL |
| Lender's Title | OFFICER |
| Original Amount of Loan | 62655 |
| Balance Due | 62655 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,077 | 10,077 | 10,077 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TECHNOLOGY | 215,448 | 215,448 | ||
| MANAGEMENT | 17,646 | 17,646 | ||
| RENOVATION- CAMPUS | 2,293 | 2,293 | ||
| SUPPLIES- CAMPIS | 869 | 869 | ||
| MARKETING | 130,581 | 130,581 | ||
| EXPANSION - CLASSES | 1,021,912 | 1,021,912 | ||
| ADMINISTRATIVE AND EQUIPMENT | 81,940 | 81,940 | ||
| CONTRACTORS | 620,018 | 620,018 | ||
| FACILITIES | 216,662 | 216,662 | ||
| INSURANCE AND FINANCE | 37,703 | 37,703 | ||
| TRANSLATION | 78,685 | 78,685 | ||
| TEMP LABOR - CAMPUS | 46,550 | 46,550 | ||
| WORKMANS COMP | 2,820 | 2,820 | ||
| PAYROLL FEES | 20,036 | 20,036 | ||
| SOFTWARE LICENSES | 566 | 566 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 465 | 465 | 465 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO EMPLOYEE | 34,576 | 34,576 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 84,518 | 84,518 |