| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,640 | 7,640 |
| 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 | 458,439 | 350,696 | SL | 7 | |||||
| TRADE SHOW BOOTH | 574,604 | 332,426 | SL | 7 | |||||
| COMPUTERS,IT EQUIP | 347,259 | 184,910 | SL | 5 | |||||
| COMPUTER SOFTWARE | 242,767 | 218,977 | SL | 3 | |||||
| LAND | 2008-11-30 | 660,000 | |||||||
| CAPITAL LEASE | 47,460 | 39,313 | SL | 5 | |||||
| BUILDING, LAND IMP | 4,504,201 | 459,349 | 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 | 9,556 | 9,556 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE COSTS, NET | 560,282 | 690,421 | 690,421 |
| MARKETING MATERIALS | 639,026 | 523,049 | 523,049 |
| PROGRAM DEVELOPMENT COSTS, NET | 5,035,408 | 4,393,626 | 4,393,626 |
| TRADEMARKS | 0 | 11,258 | 11,258 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 181,255 | 181,255 | ||
| AMORTIZATION OF PROGRAM | ||||
| DEVELOPMENT COSTS | 2,065,864 | 2,065,864 | ||
| FULFILLMENT, SHIPPING & | ||||
| HANDLING | 61,219 | 61,219 | ||
| MARKETING & TRADESHOWS | 1,166,027 | 1,166,027 | ||
| PROFESSIONAL DEVELOPMENT | 964,571 | 964,571 | ||
| RECRUITING | 23,791 | 23,791 | ||
| RESEARCH | 72,605 | 72,605 | ||
| SALES PRESENTATIONS | 316,921 | 316,921 | ||
| SALES SAMPLES/PROMO ITEMS | 512,529 | 512,529 | ||
| PROGRAM DEVELOPMENT EXPENSE | ||||
| AMORTIZATION OF WEBSITE COSTS | 245,326 | 245,326 | ||
| MISCELLANEOUS | 11,172 | 11,172 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCE CHARGES | 2,742 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PURCHASES | 21,113 | 750 |
| SALES TAX PAYABLE | 21,497 | 21,118 |
| ACCRUED BONUS/PAYROLL | 399,428 | 459,529 |
| CAPITAL LEASE OBLIGATION | 16,611 | 7,673 |
| ACCRUED VACATION | 96,546 | 95,586 |
| ACCRUED COACHING | 401,140 | 462,605 |
| UNSECURED NOTE PAYABLE TO PTR FOUNDATION | 4,266,440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COACHING SERVICES | 222,911 | 222,911 | ||
| IT CONSULTING | 67,000 | 67,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVENTORY | 5,487,428 | 1,332,542 | 4,154,886 |