| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,997 |
| Person Name | Explanation |
|---|---|
| ELIZABETH WARNER | |
| BART WARNER | |
| JAMES WARNER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 125 KEYBOARDS | 1994-10-20 | 7,375 | 7,375 | 200DB | 10.0000 | ||||
| 400 HEADSETS | 1994-10-20 | 1,801 | 1,801 | 200DB | 10.0000 | ||||
| 1561 MUSIC BOOKS | 1994-10-20 | 5,994 | 5,994 | 200DB | 5.0000 | ||||
| 4 MOBILE STORAGE UNITS | 1994-10-20 | 2,000 | 2,000 | 200DB | 10.0000 | ||||
| MUSIC LAB | 1994-11-04 | 9,068 | 9,068 | 200DB | 10.0000 | ||||
| COMPUTER | 1995-02-17 | 1,200 | 1,200 | 200DB | 5.0000 | ||||
| MUSIC EQUIPMENT | 1995-04-07 | 8,915 | 8,915 | 200DB | 10.0000 | ||||
| COMPUTER | 1995-04-25 | 150 | 150 | 200DB | 5.0000 | ||||
| CD PLAYER | 1995-05-09 | 141 | 141 | 200DB | 5.0000 | ||||
| 25 HEADSETS | 1995-05-18 | 141 | 141 | 200DB | 5.0000 | ||||
| MUSIC EQUIPMENT | 1995-05-18 | 56 | 56 | 200DB | 5.0000 | ||||
| ORGAN | 1995-07-11 | 140 | 140 | 200DB | 10.0000 | ||||
| 175 HEADSETS | 1995-08-04 | 4,681 | 4,681 | 200DB | 10.0000 | ||||
| 135 HEADSETS | 1995-08-08 | 525 | 525 | 200DB | 10.0000 | ||||
| MUSIC EQUIPMENT | 1995-09-07 | 375 | 375 | 200DB | 10.0000 | ||||
| GUITARS | 1995-12-15 | 60 | 60 | 200DB | 5.0000 | ||||
| 5 KEYBOARDS | 1996-12-05 | 809 | 809 | 200DB | 10.0000 | ||||
| HEADPHONES | 1996-02-19 | 103 | 103 | 200DB | 10.0000 | ||||
| 8 KEYBOARDS | 1998-07-15 | 6,400 | 6,400 | 200DB | 7.0000 | ||||
| EQUIPMENT | 1998-07-15 | 2,077 | 2,077 | 200DB | 7.0000 | ||||
| EQUIPMENT | 1998-07-15 | 2,219 | 2,219 | 200DB | 7.0000 | ||||
| 10 DIGITAL KEYBOARDS | 2008-08-22 | 8,555 | 3,317 | 200DB | 7.0000 | 1,497 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT PROPERTY - LAND | 1,128,000 | 1,128,000 | 1,128,000 | |
| INVESTMENT PROPERTY - LAND & CABIN | 340,000 | 340,000 | 805,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| B.C. WARNER INVESTMENT COMPANY | AT COST | 25,740 | 400,000 |
| SCULPTURE | AT COST | 23,730 | 12,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 71,094 | 67,353 | 3,741 | 3,741 |
| Item No. | 1 |
|---|---|
| Lender's Name | BART WARNER |
| Lender's Title | OFFICER |
| Original Amount of Loan | 136000 |
| Balance Due | 247050 |
| Date of Note | 2009-11 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CASH FLOW NEEDS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUSIC RECITAL & DVD SALES | ||||
| CONTRACT LABOR | 17,253 | 1,179 | 16,074 | |
| PRINTING & PROGRAMS | 2,043 | 140 | 1,903 | |
| EQUIPMENT RENTAL | 2,715 | 186 | 2,529 | |
| SUPPLIES | 312 | 21 | 291 | |
| ADVERTISING | 5,245 | 358 | 4,887 | |
| COST OF GOODS SOLD | 258 | 258 | ||
| EXPENSES | ||||
| INSURANCE | 715 | 715 | ||
| SUPPLIES | 2,454 | 2,454 | ||
| TELEPHONE | 240 | 240 | ||
| DUES AND SUBSCRIPTIONS | 495 | 495 | ||
| REPAIRS & MAINTENANCE | 1,541 | 292 | 1,249 | |
| OTHER MISC EXPENSE -FROM K-1 | 13 | 13 | ||
| SNOW REMOVAL | 16 | 16 | ||
| BANK CHARGES | 75 | 75 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MUSIC RECITAL & DVD SALES | 2,318 | 2,318 | |
| TAX PENALTY REFUND | 94 | 94 | |
| DEBT FINANCED INC FROM K-1 | -10,053 | -10,053 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES OAKLEY 28 ACRES | 49 | 49 | ||
| PROPERTY TAXES LOT 18 OAKLEY | 2,781 | 2,781 | ||
| PROPERTY TAXES FROM K-1 | 71 | 71 | ||
| ANNUAL BUSINESS REGISTRATION | 10 | 10 |