| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,074 | 15,074 |
| 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 | 436,847 | 392,204 | SL | 7 | |||||
| TRADE SHOW BOOTH | 668,327 | 427,013 | SL | 7 | 38,898 | ||||
| COMPUTERS,IT EQUIP | 370,529 | 236,161 | SL | 5 | 11,220 | ||||
| COMPUTER SOFTWARE | 281,766 | 218,365 | SL | 3 | |||||
| LAND | 2008-11-30 | 660,000 | L | ||||||
| CAPITAL LEASE | 62,676 | 1,045 | SL | 5 | 12,535 | ||||
| BUILDING, LAND IMP | 4,510,643 | 580,416 | SL | 121,547 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURE | 436,847 | 392,204 | 44,643 | |
| TRADE SHOW BOOTH | 668,327 | 465,911 | 202,416 | |
| COMPUTERS,IT EQUIP | 370,529 | 247,381 | 123,148 | |
| COMPUTER SOFTWARE | 281,766 | 218,365 | 63,401 | |
| LAND | 660,000 | 660,000 | ||
| CAPITAL LEASE | 62,676 | 13,580 | 49,096 | |
| BUILDING, LAND IMP | 4,510,643 | 701,963 | 3,808,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,349 | 24,349 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE COSTS, NET | 608,232 | 625,088 | 625,088 |
| MARKETING MATERIALS | 481,933 | 358,513 | 358,513 |
| PROGRAM DEVELOPMENT COSTS, NET | 3,671,835 | 3,412,636 | 3,412,636 |
| TRADEMARKS | 17,264 | 17,676 | 17,676 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 255,540 | 255,540 | ||
| AMORTIZATION OF PROGRAM | ||||
| DEVELOPMENT COSTS | 1,642,876 | 1,642,876 | ||
| MARKETING & TRADESHOWS | 475,124 | 475,124 | ||
| PROFESSIONAL DEVELOPMENT | 1,033,842 | 1,033,842 | ||
| RECRUITING | 37,644 | 37,644 | ||
| RESEARCH | 79,820 | 79,820 | ||
| SALES PRESENTATIONS | 405,370 | 405,370 | ||
| SALES SAMPLES/PROMO ITEMS | 456,051 | 456,051 | ||
| AMORTIZATION OF WEBSITE COSTS | 382,582 | 382,582 | ||
| SPECIAL EVENTS | 192,981 | 192,981 | ||
| SALES SPONSORSHIPS | 35,509 | 35,509 | ||
| MISCELLANEOUS | 2,834 | 2,834 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCE CHARGES | 5,981 | ||
| FUNDED PD REVENUE | 13,530 | ||
| FULFILLMENT REVENUE | 68,366 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PURCHASES | 7,102 | 3,600 |
| SALES TAX PAYABLE | 26,836 | 56,649 |
| ACCRUED BONUS/PAYROLL | 880,670 | 460,440 |
| CAPITAL LEASE OBLIGATION | 61,548 | 50,840 |
| ACCRUED VACATION | 113,358 | 110,944 |
| ACCRUED COACHING | 826,261 | 624,435 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COACHING SERVICES | 145,724 | 145,724 | ||
| IT CONSULTING | 38,586 | 38,586 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVENTORY | 8,704,557 | 2,070,518 | 6,634,039 |