Attached files

file filename
8-K/A - FLORHAM CONSULTING CORPv211591_8ka.htm
EX-99.5 - FLORHAM CONSULTING CORPv211591_ex99-5.htm
EX-99.6 - FLORHAM CONSULTING CORPv211591_ex99-6.htm
EX-99.3 - FLORHAM CONSULTING CORPv211591_ex99-3.htm
EX-99.7 - FLORHAM CONSULTING CORPv211591_ex99-7.htm
EX-99.2 - FLORHAM CONSULTING CORPv211591_ex99-2.htm
EX-99.4 - FLORHAM CONSULTING CORPv211591_ex99-4.htm
EX-99.14 - FLORHAM CONSULTING CORPv211591_ex99-14.htm
EX-99.12 - FLORHAM CONSULTING CORPv211591_ex99-12.htm
EX-99.11 - FLORHAM CONSULTING CORPv211591_ex99-11.htm
EX-99.9 - FLORHAM CONSULTING CORPv211591_ex99-9.htm
EX-99.10 - FLORHAM CONSULTING CORPv211591_ex99-10.htm
EX-10.11 - FLORHAM CONSULTING CORPv211591_ex10-11.htm
EX-99.13 - FLORHAM CONSULTING CORPv211591_ex99-13.htm
 
EDUCATIONAL TRAINING INSTITUTE INC.
BALANCE SHEET
SEPTEMBER 30, 2010

ASSETS
     
       
Current Assets
     
Cash
  $ 13,029  
Student tuition receivable, net of allowance for uncollectables of $1,014
    201,826  
Prepaid insurance
    2,174  
Deferred corporate income tax
    544  
Total current assets
    217,573  
         
Machinery, Equipment and Leasehold Improvements, at cost, net of accumulated depreciation of $17,706
    6,896  
         
Other Assets
       
Security deposits
    8,600  
         
Total assets
  $ 233,069  
         
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
Current Liabilities
       
Accounts payable and accrued expenses
  $ 57,924  
Corporate income tax payable
    31,476  
Bank loan payable
    18,928  
Related party payable
    16,940  
Deferred tuition revenue
    167,390  
Total current liabilities
    292,658  
         
Stockholders' Equity
       
Common stock - no par value; 200 shares authorized; 100 shares issued and outstanding
    2,500  
Retained earnings (deficit)
    (62,089 )
Total stockholders' equity (deficiency)
    (59,589 )
         
Total liabilities and stockholders' equity
  $ 233,069  
 
 
 

 
 
EDUCATIONAL TRAININNG INSTITUTE INC.
STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010

Revenues
     
Tuition and student fees
  $ 185,173  
Management fees
    663,766  
Total revenues
    848,939  
         
Operating Costs and Expenses
       
Student instructional costs
    77,827  
Recruitment costs
    2,030  
Occupancy costs
    62,440  
General and administrative expenses
    478,399  
Total operating costs and expenses
    620,696  
         
Operating income before interest and depreciation
    228,243  
         
Interest expense, net
    3,293  
         
Income before depreciation
    224,950  
         
Depreciation expense
    547  
         
Income before income taxes
    224,403  
         
Corporate income tax (benefit)
    (2,121 )
         
Net income
  $ 226,524  
 
 
 

 
 
STATEMENT OF STOCKHOLDERS' EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010

   
Common Stock
   
Retained
   
Total
 
   
Issued
   
Earnings
   
Stockholders'
 
   
Shares
   
Amount
   
(Deficit)
   
Equity
 
                         
Beginning balance - December 31, 2009
    100     $ 2,500     $ (218,841 )   $ (216,341 )
                                 
Net income for the nine months ended September 30, 2010
                    226,524       226,524  
                                 
Distribution of S Corp income
                    (69,772 )     (69,772 )
                                 
Ending balance - September 30, 2010
    100     $ 2,500     $ (62,089 )   $ (59,589 )
 
 
 

 
 
EDUCATIONAL TRAINING INSTITUTE INC.
STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010

Cash Flows from Operating Activities
     
Net income
  $ 226,524  
Noncash items included in net income:
       
Depreciation expense
    547  
      227,071  
         
Changes in operating assets and liabilities
       
Decrease (increase) in assets:
       
Student tuition receivable
    (165,909 )
Prepaid insurance
    (2,174 )
Deferred corporate income tax
    3,250  
Increase (decrease) in liabilities:
       
Accounts payable
    (33,435 )
Accrued expenses payable
    (45,926 )
Corporate income tax payable
    (6,371 )
Deferred tuition revenue
    123,715  
      (126,850 )
         
Net cash provided by operating activities
    100,221  
         
Cash Flows from Investing Activities:
    0  
         
Cash Flows from Financing Activities:
       
Decrease in bank loan payable
    (7,528 )
Increase in payables to related company
    (10,960 )
Distribution of S Corp income to stockholders
    (69,772 )
         
Net increase in cash
    11,961  
         
Cash - December 31, 2009
    1,068  
         
Cash - September 30, 2010
  $ 13,029  
         
Supplemental disclosure of cash flow information:
       
Cash paid during the nine months for interest
  $ 3,293  
Cash paid during the nine months for income taxes
  $ 1,000