| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 29,800 | 29,800 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| American Music Sound | 1,750 | 671 | 1,079 | |
| Apple 1TB Time | 1,000 | 500 | 500 | |
| Apple Classroom | 2,129 | 816 | 1,313 | |
| Apple Editing | 2,129 | 816 | 1,313 | |
| Apple editing | 1,430 | 548 | 882 | |
| Apple Extreme | 537 | 268 | 269 | |
| Apple Imac | 2,238 | 1,119 | 1,119 | |
| Apple Macbook pro | 7,000 | 3,500 | 3,500 | |
| Apple macbook pro | 6,000 | 3,000 | 3,000 | |
| Apple Macbook | 1,099 | 550 | 549 | |
| Arri Light Package | 8,000 | 4,000 | 4,000 | |
| Atlona AT-AV | 198 | 99 | 99 | |
| Autodesk Support | 9,692 | 3,392 | 6,300 | |
| Best Buy Equipment | 2,051 | 1,025 | 1,026 | |
| Bose Acoustimass 5 1 | 3,598 | 1,799 | 1,799 | |
| Canare 25 Black | 264 | 132 | 132 | |
| Canon 100mm Macro | 569 | 285 | 284 | |
| Canon 24-105mm | 1,186 | 593 | 593 | |
| Canon 430 EX Flash | 1,495 | 748 | 747 | |
| Canon 5D | 2,999 | 1,500 | 1,499 | |
| Canon EF 70-200 | 3,000 | 1,500 | 1,500 | |
| Canon rebel Xti | 16,077 | 8,038 | 8,039 | |
| Canon XL1 | 3,612 | 1,806 | 1,806 | |
| Cartone Tripod | 23,100 | 11,550 | 11,550 | |
| Compact DV Camera | 2,400 | 1,200 | 1,200 | |
| Da-Lite Model | 475 | 238 | 237 | |
| Da-Lite model C133 | 575 | 258 | 317 | |
| Da-Lite Model CSR119 | 500 | 250 | 250 | |
| Duel Systems DS | 2,380 | 1,196 | 1,184 | |
| DVR | 42 | 21 | 21 | |
| Economy Clapboard | 654 | 327 | 327 | |
| Engh M3-18 | 550 | 275 | 275 | |
| Epson R1900 Photo | 595 | 298 | 297 | |
| Equipment | 3,930 | 1,506 | 2,424 | |
| Espon Stylus CX | 150 | 75 | 75 | |
| Fry's Electronics | 1,769 | 678 | 1,091 | |
| Furniture | 104 | 43 | 61 | |
| Furniture | 104 | 43 | 61 | |
| Furniture | 104 | 43 | 61 | |
| Furniture | 730 | 278 | 452 | |
| Furniture | 1,445 | 550 | 895 | |
| Furniture-Blinds | 509 | 164 | 345 | |
| Furniture-sleep trai | 2,150 | 819 | 1,331 | |
| G Raid 1TB | 500 | 250 | 250 | |
| HP 1022 Laser jet | 594 | 297 | 297 | |
| IDX 4 Position | 7,150 | 3,575 | 3,575 | |
| K-Tek K102 | 475 | 238 | 237 | |
| LCD Hood HM | 275 | 137 | 138 | |
| Leasehold Improv | 14,965 | 8,231 | 6,734 | |
| Leasehold Improvemen | 5,556 | 481 | 5,075 | |
| Lite Panels DVL | 1,049 | 525 | 524 | |
| Marshall V-R70P | 3,600 | 1,800 | 1,800 | |
| Panasonic 16GB | 47,700 | 23,850 | 23,850 | |
| Panasonic AJ-PC | 2,500 | 1,250 | 1,250 | |
| Panasonic CGA-D54 | 10,017 | 5,008 | 5,009 | |
| Panasonic HSC1 | 1,733 | 867 | 866 | |
| Panasonic TH-42 | 2,600 | 1,300 | 1,300 | |
| Plumbing Drains | 17,300 | 2,211 | 15,089 | |
| ProAvio 8TB | 5,598 | 2,799 | 2,799 | |
| Promax systems | 2,390 | 637 | 1,753 | |
| PSC Univ Shock | 110 | 55 | 55 | |
| Rocstar 800AVK | 150 | 75 | 75 | |
| Rycote Full Windshie | 1,258 | 629 | 629 | |
| SD 302 Production | 2,590 | 1,295 | 1,295 | |
| Sennheiser EW112P | 445 | 223 | 222 | |
| Sennhesier MD46 | 165 | 83 | 82 | |
| Sony LMD 230W | 2,470 | 1,235 | 1,235 | |
| Sony LMD 320 W | 7,000 | 3,500 | 3,500 | |
| Sony MDR V500 | 395 | 198 | 197 | |
| Sony MDR-7506 | 178 | 89 | 89 | |
| Sony MEU WX1 | 2,536 | 1,268 | 1,268 | |
| Sony SLV D380P | 396 | 198 | 198 | |
| Sony STR-KS | 450 | 225 | 225 | |
| Sony VPL AW15 | 1,300 | 640 | 660 | |
| Sony VPL FE40 | 10,010 | 5,005 | 5,005 | |
| Sound Equip | 3,530 | 1,236 | 2,294 | |
| Sound Equip | 92 | 32 | 60 | |
| Sound equip | 1,494 | 523 | 971 | |
| Sound Equip | 1,096 | 365 | 731 | |
| Sound Equipment | 1,865 | 684 | 1,181 | |
| Sound Equipment | 1,806 | 662 | 1,144 | |
| Tamron 82mm | 1,243 | 622 | 621 | |
| Target | 333 | 127 | 206 | |
| Teleprompter | 2,226 | 853 | 1,373 | |
| Williams Sonoma | 291 | 111 | 180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 1,468 | 1,468 |
| Item No. | 1 |
|---|---|
| Lender's Name | Officer Loans |
| Lender's Title | |
| Original Amount of Loan | 10000 |
| Balance Due | 10000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Officer Loan |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 10323 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Employee Advances | 275 | 275 | |
| Other Assets | 4,290 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Automotive Expenses | 7,313 | 7,313 | ||
| Advertising | 159 | 159 | ||
| Bank Service Charges | -1,616 | -1,616 | ||
| Dues and Subscriptions | 1,096 | 1,096 | ||
| Equipment and Supplies | 75,020 | 75,020 | ||
| Faculty Training | 202 | 202 | ||
| Licenses | 147 | 147 | ||
| Misc | 391 | 391 | ||
| Office Supplies | 2,618 | 2,618 | ||
| Postage & Delivery | 1,716 | 1,716 | ||
| Program Expense | 8,636 | 8,636 | ||
| Reimbursed Expenses | 1,491 | 1,491 | ||
| Rent | 21,856 | 21,856 | ||
| Repairs & Maintenance | 5,027 | 5,027 | ||
| Uniforms | 8 | 8 | ||
| Utilities | 2,233 | 2,233 | ||
| Insurance | 10,687 | 10,687 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income | 14,581 | 14,581 |
| Description | Amount |
|---|---|
| Unrestricted Net Assets | 20,022 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards | 4,336 | 4,720 |
| Payroll Liabilities | 2,130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant Compliance Management | 3,680 | |||
| Outside Services | 5,548 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 2,731 |