| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 2,834 | 0 | 687 | 2,147 |
| 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 | 244 | M | 7 | 52 | 0 | 0 | |
| Childrens room furiture | 2012-05-11 | 4,914 | 4,011 | M | 7 | 859 | 0 | 0 | |
| Appliances | 2012-05-14 | 2,893 | 2,362 | M | 7 | 506 | 0 | 0 | |
| Furniture | 2012-05-24 | 11,274 | 9,203 | M | 7 | 1,972 | 0 | 0 | |
| Computer | 2012-05-29 | 1,328 | 1,222 | M | 5 | 106 | 0 | 0 | |
| Leasehold Improvements | 2012-06-04 | 74,627 | 7,463 | SL | 15 | 4,975 | 0 | 0 | |
| Vaccum | 2012-06-07 | 1,077 | 880 | M | 7 | 188 | 0 | 0 | |
| Muscle Driver | 2012-06-08 | 275 | 225 | M | 7 | 48 | 0 | 0 | |
| Furniture | 2012-08-06 | 628 | 513 | M | 7 | 110 | 0 | 0 | |
| MindBody | 2012-10-23 | 1,015 | 1,001 | M | 3 | 14 | 0 | 0 | |
| 2013 Leasehold Improvements | 2013-05-09 | 5,676 | 189 | SL | 15 | 378 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 743 | 0 | 180 | 563 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposits | 200 | 300 | 300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll processing fees | 720 | 0 | 175 | 545 |
| Advertising and Marketing | 19,207 | 0 | 4,658 | 14,549 |
| Community Outreach | 750 | 0 | 182 | 568 |
| Miscellaneous Expenses | 703 | 0 | 170 | 533 |
| PayPal fees | 83 | 0 | 20 | 63 |
| Dues and subscriptions | 330 | 0 | 80 | 250 |
| Computer and internet | 2,663 | 0 | 646 | 2,017 |
| Education and Training | 2,212 | 0 | 536 | 1,676 |
| Insurance | 1,893 | 0 | 459 | 1,434 |
| Merchant fees | 2,105 | 0 | 510 | 1,595 |
| Office expense | 1,729 | 0 | 419 | 1,310 |
| Point of Sale system | 2,430 | 0 | 589 | 1,841 |
| Program Supplies | 2,634 | 0 | 639 | 1,998 |
| Meals and Entertainment | 107 | 0 | 26 | 81 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Service Fees | 47,098 | 0 | 47,098 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 136 | 2,567 |
| Guaranty Credit Card | 0 | 219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Development Director | 2,000 | 0 | 485 | 1,515 |
| Fundraising Support | 5,108 | 0 | 1,239 | 3,869 |
| Grant Writing | 7,200 | 0 | 1,746 | 5,454 |
| Consulting fees | 1,920 | 0 | 466 | 1,454 |
| Instructors | 31,189 | 0 | 7,563 | 23,626 |
| Marketing Support | 2,095 | 0 | 508 | 1,587 |
| Outside Contract Services | 810 | 0 | 196 | 614 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 4,071 | 0 | 987 | 3,084 |