| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,825 | 9,825 |
| Contractor | Explanation |
|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE, FIXTURE | 447,245 | 266,599 | SL | 7 | |||||
| TRADE SHOW BOOTH | 554,758 | 252,170 | SL | 7 | |||||
| COMPUTERS,IT EQUIP | 314,845 | 138,863 | SL | 5 | |||||
| COMPUTER SOFTWARE | 235,446 | 177,745 | SL | 3 | |||||
| LAND | 2008-11-30 | 660,000 | |||||||
| CAPITAL LEASE | 47,460 | 28,476 | SL | 5 | |||||
| BUILDING, LAND IMP | 4,504,201 | 337,948 | SL |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,824 | 5,824 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE COSTS, NET | 314,051 | 560,282 | 560,282 |
| MARKETING MATERIALS | 527,174 | 639,026 | 639,026 |
| PROGRAM DEVELOPMENT COSTS, NET | 5,937,416 | 5,035,408 | 5,035,408 |
| DUE DILIGENCE COSTS | 28,953 | 0 | 0 |
| Description | Amount |
|---|---|
| ACCUMULATED DEPRECIATION OF LEASED ASSET | 18,984 |
| INCREASE TO CAPITAL LEASE OBLIGATION | 26,102 |
| ADJUSTMENT TO RECONCILE BEGINNING | 0 |
| BALANCE OF PROGRAM DEVELOPMENT COSTS | 1,131 |
| ROUNDING | -6 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 178,318 | 178,318 | ||
| AMORTIZATION OF PROGRAM | ||||
| DEVELOPMENT COSTS | 2,281,262 | 2,281,262 | ||
| FULFILLMENT, SHIPPING & | ||||
| HANDLING | 101,452 | 101,452 | ||
| MARKETING & TRADESHOWS | 1,332,913 | 1,332,913 | ||
| PROFESSIONAL DEVELOPMENT | 1,202,994 | 1,202,994 | ||
| RECRUITING | 28,460 | 28,460 | ||
| RESEARCH | 50,615 | 50,615 | ||
| SALES PRESENTATIONS | 240,163 | 240,163 | ||
| SALES SAMPLES/PROMO ITEMS | 462,575 | 462,575 | ||
| PROGRAM DEVELOPMENT EXPENSE | 13,436 | 13,436 | ||
| AMORTIZATION OF WEBSITE COSTS | 136,567 | 136,567 | ||
| MISCELLANEOUS | 16,252 | 16,252 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCE CHARGES | 3,537 |
| Description | Amount |
|---|---|
| RECORD LEASED ASSET UNDER CAPITAL LEASE | 47,460 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PURCHASES | 51,261 | 21,113 |
| SALES TAX PAYABLE | 4,473 | 21,497 |
| ACCRUED BONUS/PAYROLL | 169,366 | 399,428 |
| CAPITAL LEASE OBLIGATION | 0 | 16,611 |
| ACCRUED VACATION | 0 | 96,546 |
| ACCRUED COACHING | 0 | 401,140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COACHING SERVICES | 244,601 | 244,601 | ||
| IT CONSULTING | 86,643 | 86,643 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVENTORY | 4,361,412 | 1,000,195 | 3,361,217 |