| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 12,815 | 0 | 0 | 12,815 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 18,781 | 18,781 |
| Item No. | 1 |
|---|---|
| Lender's Name | Red Oak Technologies Inc |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1450000 |
| Balance Due | 1495264 |
| Date of Note | 2014-12 |
| Maturity Date | 2015-12 |
| Repayment Terms | |
| Interest Rate | 10.0000 |
| Security Provided by Borrower | AR, Assets, personal Guarantee |
| Purpose of Loan | Purchase of assets |
| Description of Lender Consideration | |
| Consideration FMV | 1495264 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising, Promotion, Development | 296 | 296 | ||
| Bank Fees | 76 | 76 | ||
| Discounts | 3,654 | 3,654 | ||
| Insurance | 4,574 | 4,574 | ||
| Miscellaneous | -1,292 | -1,292 | ||
| Office Expense | -8,162 | -8,162 | ||
| Small Equipment | -73 | -73 | ||
| VMS Fees | 7,484 | 7,484 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest | 48,506 | 48,506 | 48,506 |
| Milestone Upsides | 34,383 | 34,383 | |
| Rental Income | 30,000 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Corporate Taxes | 10 | 10 |