| 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 |
|---|---|---|---|---|---|---|---|---|
| GOODWILL | 2012-08-15 | 182,605 | 15 | 5,072 | 5,072 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ADS ASSETS | 2012-08-15 | 123,170 | 12,326 | 53 | 20.00 % | 22,326 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BACTERIN INTERNATIONAL HOLDINGS STOCK | 213,068 | 213,068 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 98,439 | 28,146 | 70,293 | 70,293 |
| Furniture and Fixtures | 6,649 | 2,887 | 3,762 | 3,762 |
| Auto./Transportation Equip. | 18,082 | 3,616 | 14,466 | 14,466 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 177,533 | 177,533 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 7,470 | 7,470 | ||
| TISSUE RECOVERY | 84,202 | 84,202 | ||
| TELEPHONE | 22,225 | 22,225 | ||
| REPAIRS | 1,115 | 1,115 | ||
| RENT | 35,248 | 35,248 | ||
| PROCESSING FEES | 40,715 | 40,715 | ||
| POSTAGE & SHIPPING | 13,720 | 13,720 | ||
| OPERATING SUPPLIES | 64,070 | 64,070 | ||
| OFFICE EXPENSES | 14,725 | 14,725 | ||
| MISCELLANEOUS | 203 | 203 | ||
| MEMBERSHIP FEES & DUES | 4,595 | 4,595 | ||
| MEETING EXPENSE | 2,627 | 2,627 | ||
| MARKETING | 15,193 | 15,193 | ||
| LICENSES & PERMITS | 14,238 | 14,238 | ||
| INSURANCE | 49,079 | 49,079 | ||
| FREIGHT CHARGES | 1,319 | 1,319 | ||
| DUES & SUBSCRIPTIONS | 353 | 353 | ||
| CONTINUING EDUCATION | 593 | 593 | ||
| BUILDING EXPENSE | 7,909 | 7,909 | ||
| BANK CHARGES | 1,069 | 1,069 | ||
| AUTO EXPENSE | 12,160 | 12,160 | ||
| Amortization | 5,072 | |||
| ADVERTISING | 389 | 389 | ||
| 401K CONTRIBUTIONS | 44,024 | 44,024 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VEIN RECOVERY | 143,600 | ||
| TISSUE RECOVERY | 1,232,481 | ||
| SKIN RECOVERY | 104,210 | ||
| SEROLOGY REIMBURSEMENT | 7,473 | ||
| QUALITY ASSURANCE | 50,375 | ||
| PERICARDIUM | 19,500 | ||
| OTHER INCOME | 13,170 | ||
| HEART RECOVERY | 108,350 | ||
| DONATIONS | 625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 140,750 | 0 | 0 | 140,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 225 | 225 |