| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 2,283 | 0 | 502 | 1,781 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Appliance | 2012-04-10 | 299 | 171 | M | 7 | 73 | 0 | 0 | |
| Childrens room furiture | 2012-05-11 | 4,914 | 2,808 | M | 7 | 1,203 | 0 | 0 | |
| Appliances | 2012-05-14 | 2,893 | 1,654 | M | 7 | 708 | 0 | 0 | |
| Furniture | 2012-05-24 | 11,274 | 6,442 | M | 7 | 2,761 | 0 | 0 | |
| Computer | 2012-05-29 | 1,328 | 797 | M | 5 | 425 | 0 | 0 | |
| Leasehold Improvements | 2012-06-04 | 74,627 | 2,488 | SL | 15 | 4,975 | 0 | 0 | |
| Vaccum | 2012-06-07 | 1,077 | 616 | M | 7 | 264 | 0 | 0 | |
| Muscle Driver | 2012-06-08 | 275 | 158 | M | 7 | 67 | 0 | 0 | |
| Furniture | 2012-08-06 | 628 | 359 | M | 7 | 154 | 0 | 0 | |
| MindBody | 2012-10-23 | 1,015 | 550 | M | 3 | 451 | 0 | 0 | |
| 2013 Leasehold Improvements | 2013-05-09 | 5,676 | 0 | SL | 15 | 189 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 385 | 0 | 85 | 300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposits | 200 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll processing fees | 726 | 0 | 160 | 566 |
| Advertising and Marketing | 15,204 | 0 | 3,345 | 11,859 |
| Background Checks | 27 | 0 | 6 | 21 |
| Books Subscriptions Reference | 743 | 0 | 163 | 580 |
| Childcare room | 32 | 0 | 7 | 25 |
| Computer and internet | 719 | 0 | 158 | 561 |
| Education and Training | 874 | 0 | 192 | 682 |
| Insurance and Licensing | 2,016 | 0 | 444 | 1,572 |
| Merchant Fees | 1,759 | 0 | 387 | 1,372 |
| Office Expense | 3,577 | 0 | 787 | 2,790 |
| Point of Sale System | 2,010 | 0 | 442 | 1,568 |
| Program Supplies | 3,598 | 0 | 792 | 2,806 |
| Meals and Entertainment | 45 | 0 | 10 | 35 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Service Fees | 41,051 | 0 | 41,051 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 136 | 3,742 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting fees | 2,950 | 0 | 649 | 2,301 |
| Instructors | 35,339 | 0 | 7,775 | 27,564 |
| Marketing Support | 300 | 0 | 66 | 234 |
| Outside Contract Services | 726 | 0 | 160 | 566 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 3,947 | 0 | 868 | 3,079 |