| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,890 | 0 | 0 | 1,890 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MacBook Pro | 2009-07-01 | 1,706 | 1,194 | 54 | 20.00 % | 341 | |||
| COMPUTER | 2010-08-06 | 1,667 | 791 | 54 | 20.00 % | 333 | |||
| COMPUTER | 2010-11-17 | 1,188 | 506 | 54 | 20.00 % | 238 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 4,561 | 3,403 | 1,158 | 1,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,689 | 0 | 0 | 2,689 |
| Item No. | 1 |
|---|---|
| Lender's Name | Arizona Affordable Homes |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 12000 |
| Balance Due | |
| Date of Note | 2011-08 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | Operating cash flow |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 54 | 54 | ||
| BANK CHARGES | 1,134 | 1,134 | ||
| COMPUTER & SOFTWARE EXPENSE | 17,251 | 17,251 | ||
| DUES AND SUBSCRIPTIONS | 564 | 564 | ||
| MARKETING | 44,056 | 44,056 | ||
| OFFICE SUPPLIES | 1,569 | 1,569 | ||
| PAYROLL PROCESSING | 515 | 515 | ||
| REPAIR & MAINTENANCE | 992 | 992 | ||
| SUPPLIES | 231 | 231 | ||
| TELEPHONE | 6,284 | 6,284 | ||
| WEB SITE | 18,361 | 18,361 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONSULTING/ROYALTIES | 51,385 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 5,850 | 0 | 0 | 5,850 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| BOOK & CD SALES | 6,266 | 1,538 | 4,728 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 1,113 | 1,113 | ||
| PAYROLL TAXES | 1,241 | 1,241 |