| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,420 | 0 | 17,420 | 1,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK | 2008-11-01 | 1,313 | 153 | SL | 10.000000000000 | 131 | 0 | 131 | |
| CABINET | 2008-11-01 | 415 | 48 | SL | 10.000000000000 | 42 | 0 | 42 | |
| CAMCORDER | 2008-11-01 | 1,590 | 186 | SL | 10.000000000000 | 159 | 0 | 159 | |
| PRINTER | 2008-12-31 | 800 | 160 | SL | 5.000000000000 | 160 | 0 | 160 | |
| LAPTOP PRO 2 | 2008-12-31 | 2,600 | 520 | SL | 5.000000000000 | 520 | 0 | 520 | |
| LAPTOP PRO 3 | 2008-12-31 | 1,500 | 300 | SL | 5.000000000000 | 300 | 0 | 300 | |
| MACPRACTICE SOFTWARE | 2009-03-26 | 2,930 | 733 | SL | 3.000000000000 | 977 | 0 | 977 | |
| IMAC | 2008-12-31 | 1,499 | 300 | SL | 5.000000000000 | 300 | 0 | 300 | |
| LAPTOP | 2008-12-31 | 1,800 | 360 | SL | 5.000000000000 | 360 | 0 | 360 | |
| RUG | 2008-12-31 | 2,000 | 200 | SL | 10.000000000000 | 200 | 0 | 200 | |
| LAPTOP PRO 1 | 2008-12-31 | 2,600 | 520 | SL | 5.000000000000 | 520 | 0 | 520 | |
| COUCH | 2009-08-12 | 1,234 | 51 | SL | 10.000000000000 | 123 | 0 | 123 | |
| SOFTWARE | 2009-06-02 | 4,019 | 782 | SL | 3.000000000000 | 1,340 | 0 | 1,340 | |
| DESKS | 2009-04-01 | 6,000 | 450 | SL | 10.000000000000 | 600 | 0 | 600 | |
| OFFICE CHAIRS | 2009-04-01 | 1,400 | 105 | SL | 10.000000000000 | 140 | 0 | 140 | |
| SCREEN | 2009-04-01 | 337 | 25 | SL | 10.000000000000 | 34 | 0 | 34 | |
| TABLES | 2009-04-01 | 1,200 | 90 | SL | 10.000000000000 | 120 | 0 | 120 | |
| CHAIRS | 2009-04-01 | 950 | 71 | SL | 10.000000000000 | 95 | 0 | 95 | |
| WHITEBOARD | 2009-04-01 | 507 | 38 | SL | 10.000000000000 | 51 | 0 | 51 | |
| CHAIRS | 2009-04-01 | 2,057 | 154 | SL | 10.000000000000 | 206 | 0 | 206 | |
| TABLES | 2009-04-01 | 800 | 60 | SL | 10.000000000000 | 80 | 0 | 80 | |
| DESK | 2009-04-01 | 2,000 | 150 | SL | 10.000000000000 | 200 | 0 | 200 | |
| CHAIRS | 2009-04-01 | 934 | 70 | SL | 10.000000000000 | 93 | 0 | 93 | |
| CREDENZA / DESK | 2009-04-01 | 1,859 | 140 | SL | 10.000000000000 | 186 | 0 | 186 | |
| CHAIRS | 2009-04-01 | 1,944 | 146 | SL | 10.000000000000 | 194 | 0 | 194 | |
| TABLES | 2009-04-01 | 603 | 45 | SL | 10.000000000000 | 60 | 0 | 60 | |
| TABLES | 2009-04-01 | 1,224 | 92 | SL | 10.000000000000 | 122 | 0 | 122 | |
| CHAIRS | 2009-04-01 | 1,568 | 118 | SL | 10.000000000000 | 157 | 0 | 157 | |
| COFFEE MAKER | 2009-04-01 | 150 | 11 | SL | 10.000000000000 | 15 | 0 | 15 | |
| WHITEBOARD | 2009-04-01 | 507 | 38 | SL | 10.000000000000 | 51 | 0 | 51 | |
| DISPLAY BOARD | 2009-04-01 | 1,789 | 134 | SL | 10.000000000000 | 179 | 0 | 179 | |
| MICROWAVE | 2009-04-01 | 190 | 14 | SL | 10.000000000000 | 19 | 0 | 19 | |
| CREDENZA | 2009-04-01 | 5,800 | 435 | SL | 10.000000000000 | 580 | 0 | 580 | |
| ART WORK | 2009-04-01 | 800 | 60 | SL | 10.000000000000 | 80 | 0 | 80 | |
| LAPTOP 4 | 2009-04-01 | 2,000 | 300 | SL | 5.000000000000 | 400 | 0 | 400 | |
| PHONES | 2009-04-01 | 1,452 | 109 | SL | 10.000000000000 | 145 | 0 | 145 | |
| LEASE BUILD-OUT | 2009-04-01 | 4,319 | 216 | SL | 15.000000000000 | 288 | 0 | 288 | |
| NEW DOOR | 2009-04-01 | 1,923 | 96 | SL | 15.000000000000 | 128 | 0 | 128 | |
| PHONES | 2010-09-06 | 536 | SL | 10.000000000000 | 18 | 0 | 18 | ||
| LIGHTING EQUIPMENT | 2010-08-25 | 211 | SL | 10.000000000000 | 7 | 0 | 7 | ||
| SOFTWARE - TIME MANAGEMENT | 2010-08-19 | 120 | SL | 3.000000000000 | 13 | 0 | 13 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC INVESTMENT ACCOUNT | 13,233,229 | 13,233,229 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK | 1,313 | 284 | 1,029 | 0 |
| CABINET | 415 | 90 | 325 | 0 |
| CAMCORDER | 1,590 | 345 | 1,245 | 0 |
| PRINTER | 800 | 320 | 480 | 0 |
| LAPTOP PRO 2 | 2,600 | 1,040 | 1,560 | 0 |
| LAPTOP PRO 3 | 1,500 | 600 | 900 | 0 |
| MACPRACTICE SOFTWARE | 2,930 | 1,710 | 1,220 | 0 |
| IMAC | 1,499 | 600 | 899 | 0 |
| LAPTOP | 1,800 | 720 | 1,080 | 0 |
| RUG | 2,000 | 400 | 1,600 | 0 |
| LAPTOP PRO 1 | 2,600 | 1,040 | 1,560 | 0 |
| COUCH | 1,234 | 174 | 1,060 | 0 |
| SOFTWARE | 4,019 | 2,122 | 1,897 | 0 |
| DESKS | 6,000 | 1,050 | 4,950 | 0 |
| OFFICE CHAIRS | 1,400 | 245 | 1,155 | 0 |
| SCREEN | 337 | 59 | 278 | 0 |
| TABLES | 1,200 | 210 | 990 | 0 |
| CHAIRS | 950 | 166 | 784 | 0 |
| WHITEBOARD | 507 | 89 | 418 | 0 |
| CHAIRS | 2,057 | 360 | 1,697 | 0 |
| TABLES | 800 | 140 | 660 | 0 |
| DESK | 2,000 | 350 | 1,650 | 0 |
| CHAIRS | 934 | 163 | 771 | 0 |
| CREDENZA / DESK | 1,859 | 326 | 1,533 | 0 |
| CHAIRS | 1,944 | 340 | 1,604 | 0 |
| TABLES | 603 | 105 | 498 | 0 |
| TABLES | 1,224 | 214 | 1,010 | 0 |
| CHAIRS | 1,568 | 275 | 1,293 | 0 |
| COFFEE MAKER | 150 | 26 | 124 | 0 |
| WHITEBOARD | 507 | 89 | 418 | 0 |
| DISPLAY BOARD | 1,789 | 313 | 1,476 | 0 |
| MICROWAVE | 190 | 33 | 157 | 0 |
| CREDENZA | 5,800 | 1,015 | 4,785 | 0 |
| ART WORK | 800 | 140 | 660 | 0 |
| LAPTOP 4 | 2,000 | 700 | 1,300 | 0 |
| PHONES | 1,452 | 254 | 1,198 | 0 |
| LEASE BUILD-OUT | 4,319 | 504 | 3,815 | 0 |
| NEW DOOR | 1,923 | 224 | 1,699 | 0 |
| PHONES | 536 | 18 | 518 | 0 |
| LIGHTING EQUIPMENT | 211 | 7 | 204 | 0 |
| SOFTWARE - TIME MANAGEMENT | 120 | 13 | 107 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,996 | 0 | 0 | 1,996 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 0 | 38 | 38 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 674 | 0 | 168 | 506 |
| REPAIRS AND MAINTENANCE | 1,050 | 0 | 210 | 840 |
| BANK CHARGES | 874 | 0 | 0 | 874 |
| INSURANCE | 2,213 | 0 | 443 | 1,770 |
| INTERNET & CABLE | 90 | 0 | 0 | 90 |
| MEALS | 913 | 0 | 0 | 913 |
| PAYROLL COSTS | 2,191 | 0 | 661 | 1,530 |
| OFFICE EXPENSE | 4,781 | 0 | 104 | 4,677 |
| POSTAGE | 831 | 0 | 0 | 831 |
| TELEPHONE | 7,549 | 0 | 1,510 | 6,039 |
| LICENSES | 633 | 0 | 127 | 506 |
| TRAINING & EDUCATION | 10,621 | 0 | 0 | 10,621 |
| PROGRAM COSTS | 22,974 | 0 | 0 | 22,974 |
| PROMOTION & ADVERTISING | 20,755 | 0 | 0 | 20,755 |
| TRAVEL | 1,075 | 0 | 0 | 1,075 |
| OTHER EXPENSE | 434 | 0 | 24 | 410 |
| UNDERPAYMENT PENALTY | 452 | 0 | 0 | 452 |
| DUES & SUBSCRIPTIONS | 2,315 | 0 | 29 | 2,286 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COUNSELING/COACHING INCOME | 106,256 | 106,256 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,549,523 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 7,058 | 5,826 |
| PAYROLL TAXES | 2,609 | 630 |
| EXCISE TAX PAYABLE | 2,504 | 0 |
| DEFERRED FEDERAL EXCISE TAX | 0 | 35,797 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 450 | 0 | 0 | 450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 2,402 | 0 | 2,402 | 0 |
| DEFERRED EXCISE TAX | 35,797 | 0 | 35,797 | 0 |