| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 13,120 | 0 | 0 | 13,120 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| START-UP COSTS | 2019-01-14 | 39,891 | 180.000000000000 | 1,330 | 0 | 1,330 | 1,330 | |
| WEBSITE | 2019-01-14 | 4,558 | 36.000000000000 | 760 | 0 | 760 | 760 | |
| SOFTWARE | 2019-01-14 | 22,900 | 36.000000000000 | 3,817 | 0 | 3,817 | 3,817 | |
| LOAN COSTS | 2019-03-08 | 122,676 | 24.000000000000 | 20,446 | 0 | 20,446 | 20,446 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ESCROW FUNDS | AT COST | 1,573,043 | 1,573,043 |
| DEPOSITS | AT COST | 7,521 | 7,521 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| START-UP COSTS | 39,891 | 1,330 | 38,561 | |
| WEBSITE | 4,558 | 760 | 3,798 | |
| SOFTWARE | 22,900 | 3,817 | 19,083 | |
| LOAN COSTS | 122,676 | 20,446 | 102,230 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 59,417 | 0 | 0 | 59,417 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COSTS INCURRED RELATED TO CONSTRUCTION OF BUILDING | 350,301 | 5,983,818 | 5,983,818 |
| COSTS INCURRED RELATED TO PURCHASE OF LAND | 29,271 | 0 | 0 |
| INTANGIBLES | 0 | 190,025 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,340 | 0 | 0 | 5,340 |
| COMPUTER EXPENSE | 4,243 | 0 | 0 | 4,243 |
| PROFESSIONAL DEVELOPMENT | 3,868 | 0 | 0 | 3,868 |
| MARKETING | 73,776 | 0 | 0 | 73,776 |
| INSURANCE | 1,262 | 0 | 0 | 1,262 |
| DUES AND SUBSCRIPTIONS | 1,359 | 0 | 0 | 1,359 |
| FEES | 1,289 | 0 | 0 | 1,289 |
| STARTUP COSTS | 5,000 | 0 | 0 | 5,000 |
| MEETINGS | 1,997 | 0 | 0 | 1,997 |
| AMORTIZATION | 26,353 | 0 | 26,353 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE FOR PAYROLL | 0 | 130 |
| TUITION DEPOSITS | 0 | 73,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 396,194 | 0 | 0 | 396,194 |