| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 6,588 | 0 | 0 | 6,588 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CUSTOM BUILT COM | 2002-09-30 | 1,930 | 1,930 | SL | 5 | 0 | 0 | 0 | |
| JVC 5 VIEWFINDER | 2002-04-05 | 1,137 | 1,137 | SL | 5 | 0 | 0 | 0 | |
| JVC REMOTE CONTROL | 2002-04-05 | 550 | 550 | SL | 5 | 0 | 0 | 0 | |
| JVC REMOTE ZOOM | 2002-04-05 | 604 | 604 | SL | 5 | 0 | 0 | 0 | |
| CARTONI ALPHA II | 2002-04-05 | 2,265 | 2,265 | SL | 5 | 0 | 0 | 0 | |
| IDX AC POWER SUPPLY | 2002-04-05 | 289 | 289 | SL | 5 | 0 | 0 | 0 | |
| 10 CLEAR COM | 2002-05-31 | 2,967 | 2,967 | SL | 5 | 0 | 0 | 0 | |
| VIDEO RECORDER | 2000-01-12 | 712 | 690 | SL | 7 | 0 | 0 | 0 | |
| VIDEO EDITING EQUIPMENT | 2001-02-08 | 36,890 | 36,405 | SL | 7 | 0 | 0 | 0 | |
| SWITCHER | 2001-08-31 | 1,160 | 1,160 | SL | 7 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2000-10-01 | 78,612 | 60,041 | SL | 7 | 0 | 0 | 0 | |
| PIONEER DVD RECORDER | 2002-03-31 | 2,168 | 2,168 | SL | 5 | 0 | 0 | 0 | |
| 4 JVC 13 MONITOR | 2002-03-31 | 878 | 878 | SL | 5 | 0 | 0 | 0 | |
| JVC DUAL CASSETT | 2002-03-31 | 284 | 284 | SL | 5 | 0 | 0 | 0 | |
| HP LASER PRINTER | 2001-12-01 | 400 | 333 | SL | 5 | 0 | 0 | 0 | |
| 3 JVC 13 MONITOR | 2002-04-05 | 780 | 702 | SL | 5 | 0 | 0 | 0 | |
| JVC CAMERA PACKAGE | 2002-04-05 | 15,768 | 14,193 | SL | 5 | 0 | 0 | 0 | |
| MICROBOARDS COPY | 2002-07-15 | 790 | 751 | SL | 5 | 0 | 0 | 0 | |
| CLEAR COM AND SENN | 2002-10-11 | 4,423 | 4,423 | SL | 5 | 0 | 0 | 0 | |
| SOFTWRE AND CABLE | 2002-10-31 | 1,269 | 1,269 | SL | 3 | 0 | 0 | 0 | |
| 2 HP COMPUTERS | 2002-11-20 | 2,497 | 2,497 | SL | 5 | 0 | 0 | 0 | |
| RACK SHELVING | 2002-11-20 | 271 | 271 | SL | 5 | 0 | 0 | 0 | |
| HP LASERJET 550 | 2002-11-20 | 150 | 150 | SL | 5 | 0 | 0 | 0 | |
| MICROWAVE OVEN | 2002-12-23 | 80 | 80 | SL | 5 | 0 | 0 | 0 | |
| TOSHIBA COLOR CO | 2002-12-23 | 14,145 | 14,145 | SL | 7 | 0 | 0 | 0 | |
| CLEAR COM RANE D | 2002-12-27 | 1,489 | 1,489 | SL | 5 | 0 | 0 | 0 | |
| CANTRYMAN MICOP | 2002-12-27 | 341 | 341 | SL | 5 | 0 | 0 | 0 | |
| PC UPGRADES AND CA | 2003-01-05 | 124 | 124 | SL | 5 | 0 | 0 | 0 | |
| REMOTE ZOOM CONT | 2003-01-17 | 597 | 597 | SL | 5 | 0 | 0 | 0 | |
| DUPLO FOLDER | 2003-01-22 | 2,500 | 2,500 | SL | 5 | 0 | 0 | 0 | |
| HP COMPUTER | 2003-01-26 | 1,082 | 1,082 | SL | 5 | 0 | 0 | 0 | |
| MACKIE | 2003-01-28 | 494 | 494 | SL | 5 | 0 | 0 | 0 | |
| HP COMPUTER | 2003-02-11 | 1,082 | 1,082 | SL | 5 | 0 | 0 | 0 | |
| 3 OFFICE CHAIRS | 2003-02-12 | 177 | 177 | SL | 5 | 0 | 0 | 0 | |
| BOOKS FOR WEB SITE | 2003-02-12 | 203 | 203 | SL | 5 | 0 | 0 | 0 | |
| SONY DIGITAL CAMERA | 2003-02-17 | 720 | 720 | SL | 5 | 0 | 0 | 0 | |
| MACKIE | 2003-02-21 | 463 | 463 | SL | 5 | 0 | 0 | 0 | |
| CABLE CASE | 2003-03-18 | 304 | 304 | SL | 5 | 0 | 0 | 0 | |
| HASLER MAILING MACHINE | 2003-03-24 | 2,275 | 2,275 | SL | 5 | 0 | 0 | 0 | |
| VIDEO ANIMATION | 2003-03-27 | 289 | 289 | SL | 5 | 0 | 0 | 0 | |
| ARTBEATS BIZ NE | 2003-04-10 | 797 | 797 | SL | 5 | 0 | 0 | 0 | |
| RIMAGE PRINTER | 2003-04-14 | 6,220 | 6,220 | SL | 7 | 0 | 0 | 0 | |
| 3 TASCAM | 2003-04-16 | 699 | 699 | SL | 5 | 0 | 0 | 0 | |
| ARTBEATS VIDEO | 2003-04-22 | 364 | 364 | SL | 5 | 0 | 0 | 0 | |
| FURNITURE | 2003-04-30 | 1,600 | 1,600 | SL | 5 | 0 | 0 | 0 | |
| SENNHEISSER WIRE | 2003-05-01 | 427 | 427 | SL | 5 | 0 | 0 | 0 | |
| 2 PORTABLE CD PLAYERS | 2003-05-05 | 52 | 52 | SL | 5 | 0 | 0 | 0 | |
| DIGITAL VIDEO | 2003-05-13 | 138 | 138 | SL | 5 | 0 | 0 | 0 | |
| SENNHEISSER LAVA | 2003-05-13 | 406 | 406 | SL | 5 | 0 | 0 | 0 | |
| CLEAR COM HEADPHONES | 2003-05-23 | 50 | 50 | SL | 5 | 0 | 0 | 0 | |
| 2 TASCAM | 2003-06-17 | 1,353 | 1,353 | SL | 5 | 0 | 0 | 0 | |
| CABLES | 2003-06-18 | 32 | 32 | SL | 5 | 0 | 0 | 0 | |
| OFFICE CHAIR | 2003-06-18 | 59 | 59 | SL | 5 | 0 | 0 | 0 | |
| DRY ERASE BOARD | 2003-06-30 | 30 | 30 | SL | 5 | 0 | 0 | 0 | |
| EASEL | 2003-06-30 | 40 | 40 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER NETWORK | 2003-08-01 | 104 | 104 | SL | 5 | 0 | 0 | 0 | |
| MIC | 2003-08-07 | 49 | 49 | SL | 5 | 0 | 0 | 0 | |
| FINAL CUT PRO 4 | 2003-08-25 | 41 | 41 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER MOUSE | 2003-08-29 | 20 | 20 | SL | 5 | 0 | 0 | 0 | |
| FLASH MX FOUNDATION | 2003-08-27 | 58 | 58 | SL | 5 | 0 | 0 | 0 | |
| MIC BOOM AND RISER | 2003-09-02 | 119 | 119 | SL | 5 | 0 | 0 | 0 | |
| 2 POP FILTERS | 2003-09-04 | 72 | 72 | SL | 5 | 0 | 0 | 0 | |
| MINI DV CAMERA | 2005-01-20 | 5,089 | 5,089 | SL | 5 | 0 | 0 | 0 | |
| DIGITAL CAMERA | 2005-02-16 | 1,161 | 1,161 | SL | 5 | 0 | 0 | 0 | |
| CABLES FOR CAMERA | 2004-10-27 | 1,841 | 1,841 | SL | 5 | 0 | 0 | 0 | |
| LIGHTS | 2005-05-17 | 808 | 808 | SL | 5 | 0 | 0 | 0 | |
| INSTALL OF PAL E | 2004-11-30 | 1,133 | 1,133 | SL | 5 | 0 | 0 | 0 | |
| 2 APPLE COMPUTER | 2005-06-01 | 3,615 | 3,615 | SL | 5 | 0 | 0 | 0 | |
| UPGRADE APPLE COMPUTERS | 2005-08-24 | 755 | 755 | SL | 5 | 0 | 0 | 0 | |
| VTR | 2005-01-12 | 8,299 | 8,299 | SL | 5 | 0 | 0 | 0 | |
| LIGHT KIT IV | 2005-05-25 | 3,399 | 3,399 | SL | 5 | 0 | 0 | 0 | |
| ROLLAND KEYBOARD | 2003-10-09 | 713 | 713 | SL | 5 | 0 | 0 | 0 | |
| MISC AUDIO EQUIP | 2003-10-29 | 1,394 | 1,394 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EDITING EQUIPMENT | 2003-10-20 | 1,968 | 1,968 | SL | 5 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2003-10-20 | 1,265 | 1,265 | SL | 5 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2003-11-17 | 3,463 | 3,463 | SL | 5 | 0 | 0 | 0 | |
| FINAL CUT PRO | 2003-11-17 | 825 | 825 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2005-11-30 | 3,550 | 3,550 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2005-12-21 | 425 | 425 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2006-04-27 | 6,065 | 6,065 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2006-09-30 | 7,925 | 7,925 | SL | 5 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2005-10-04 | 2,871 | 2,871 | SL | 5 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 2006-09-30 | 1,355 | 1,355 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2005-11-17 | 2,359 | 2,359 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2006-09-30 | 9,259 | 9,259 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2007-03-15 | 116,076 | 116,076 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2007-01-01 | 7,834 | 7,834 | SL | 5 | 0 | 0 | 0 | |
| SOFTWARE | 2006-10-04 | 11,010 | 11,010 | SL | 3 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT | 2007-06-01 | 19,018 | 19,018 | SL | 5 | 0 | 0 | 0 | |
| DELL LAPTOP | 2008-01-31 | 4,816 | 4,816 | SL | 5 | 0 | 0 | 0 | |
| VIDEO EQUIPMENT HD | 2008-04-07 | 3,010 | 3,010 | SL | 5 | 0 | 0 | 0 | |
| AUDIO EQUIPMENT | 2010-07-07 | 941 | 611 | SL | 5 | 188 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2010-07-07 | 426 | 276 | SL | 5 | 85 | 0 | 0 | |
| BOOTH FOR CONVENTIONS | 2014-07-30 | 6,405 | 0 | SL | 5 | 160 | 0 | 0 | |
| COMPUTER | 2014-04-02 | 2,816 | 0 | SL | 5 | 211 | 0 | 0 | |
| BUILDING | 2013-10-01 | 182,015 | 0 | SL | 40 | 4,361 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 182,015 | 4,361 | 177,654 | 0 |
| MACHINERY AND EQUIPMENT | 437,778 | 407,884 | 29,894 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS - OFFICE | 163,517 | 0 | 0 |
| DEPOSITS - RENTAL | 900 | 900 | 0 |
| INVENTORY - ETI BOOKS | 50,000 | 0 | 0 |
| OTHER ASSETS | 282 | 0 | 0 |
| ADVANCE | 0 | 1,500 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE AND INTERNET | 7,764 | 0 | 0 | 7,764 |
| WEB PAGE AND SOFTWARE | 4,492 | 0 | 0 | 4,492 |
| COMPUTER REPAIRS | 737 | 0 | 0 | 737 |
| PROMOTION AND MARKETING | 24,064 | 0 | 0 | 24,064 |
| PRODUCTION EXPENSES | 8,278 | 0 | 0 | 8,278 |
| POSTAGE AND DELIVERY | 13,419 | 0 | 0 | 13,419 |
| PAYROLL SERVICES | 1,410 | 0 | 0 | 1,410 |
| CONTRACT LABOR | 1,367 | 0 | 0 | 1,367 |
| PACKAGING | 407 | 0 | 0 | 407 |
| OFFICE SUPPLIES | 2,739 | 0 | 0 | 2,739 |
| MOVING EXPENSES | 6,474 | 0 | 0 | 6,474 |
| BANK AND MERCHANT SERVICE FEES | 4,134 | 0 | 0 | 4,134 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED CREDIT - ETI BOOKS | 50,000 | 0 |
| VISA | 15,836 | 21,744 |
| ROUNDING | 1 | 0 |
| PAYROLL LIABILITIES | 0 | 3,260 |
| SALES TAX PAYABLE | 0 | 219 |
| DUE TO MAYFIELD CONSTRUCTION | 0 | 15,899 |
| DUE TO ABN BROADCASTING | 0 | 71,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 6,394 | 0 | 0 | 6,394 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| PRODUCT SALES | 44,607 | 41,212 | 3,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 20,555 | 0 | 0 | 20,555 |
| FTB TAX | 10 | 0 | 0 | 10 |
| ID SECRETARY OF STATE | 50 | 0 | 0 | 50 |