| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,000 | 11,000 |
| Contractor | Explanation |
|---|---|
| SUTTLE STRAUS | INVENTORY MANAGEMENT AND FULFILLMENT |
| 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 | 461,859 | 350,696 | SL | 7 | 82,034 | ||||
| TRADE SHOW BOOTH | 735,055 | 332,426 | SL | 7 | 94,587 | ||||
| COMPUTERS,IT EQUIP | 370,474 | 184,910 | SL | 5 | 51,251 | ||||
| COMPUTER SOFTWARE | 252,407 | 218,977 | SL | 3 | 18,026 | ||||
| LAND | 2008-11-30 | 660,000 | L | ||||||
| CAPITAL LEASE | 47,460 | 39,313 | SL | 5 | 7,467 | ||||
| BUILDING, LAND IMP | 4,504,201 | 459,349 | SL | 121,067 | |||||
| CAPITAL LEASE | 2013-09-15 | 62,676 | SL | 5 | 1,045 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| COPIERS | 1,000 | 680 | 320 | |||||||
| VARIOUS COMPUTER AND IT EQUIPMENT | 1,818 | 1,307 | 511 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURE | 461,859 | 432,730 | 29,129 | |
| TRADE SHOW BOOTH | 735,055 | 427,013 | 308,042 | |
| COMPUTERS,IT EQUIP | 370,474 | 236,161 | 134,313 | |
| COMPUTER SOFTWARE | 252,407 | 237,003 | 15,404 | |
| LAND | 660,000 | 660,000 | ||
| CAPITAL LEASE | ||||
| BUILDING, LAND IMP | 4,504,201 | 580,416 | 3,923,785 | |
| CAPITAL LEASE | 62,676 | 1,045 | 61,631 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 93,015 | 93,015 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE COSTS, NET | 690,421 | 608,232 | 608,232 |
| MARKETING MATERIALS | 523,049 | 481,933 | 481,933 |
| PROGRAM DEVELOPMENT COSTS, NET | 4,393,626 | 3,671,835 | 3,671,835 |
| TRADEMARKS | 11,258 | 17,264 | 17,264 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 168,461 | 168,461 | ||
| AMORTIZATION OF PROGRAM | ||||
| DEVELOPMENT COSTS | 1,995,472 | 1,995,472 | ||
| FULFILLMENT, SHIPPING & | ||||
| HANDLING | 2,479 | 2,479 | ||
| MARKETING & TRADESHOWS | 784,774 | 784,774 | ||
| PROFESSIONAL DEVELOPMENT | 1,361,757 | 1,361,757 | ||
| RECRUITING | 39,006 | 39,006 | ||
| RESEARCH | 90,275 | 90,275 | ||
| SALES PRESENTATIONS | 395,239 | 395,239 | ||
| SALES SAMPLES/PROMO ITEMS | 563,478 | 563,478 | ||
| PROGRAM DEVELOPMENT EXPENSE | 3,948 | 3,948 | ||
| AMORTIZATION OF WEBSITE COSTS | 365,434 | 365,434 | ||
| SPECIAL EVENTS | 67,612 | 67,612 | ||
| SALES SPONSORSHIPS | 2,779 | 2,779 | ||
| MISCELLANEOUS | 704 | 704 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCE CHARGES | 1,577 | ||
| FUNDED PD REVENUE | 44,500 | ||
| MISCELLANEOUS OTHER INCOME | 17,225 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PURCHASES | 750 | 7,102 |
| SALES TAX PAYABLE | 21,118 | 26,836 |
| ACCRUED BONUS/PAYROLL | 459,529 | 880,670 |
| CAPITAL LEASE OBLIGATION | 7,673 | 61,548 |
| ACCRUED VACATION | 95,586 | 113,358 |
| ACCRUED COACHING | 462,605 | 826,261 |
| UNSECURED NOTE PAYABLE TO PTR | 4,266,440 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COACHING SERVICES | 298,432 | 298,432 | ||
| IT CONSULTING | 56,381 | 56,381 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVENTORY | 8,889,267 | 2,106,546 | 6,782,721 |