| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| SPECTRUM_FROM RIVERSIDE | 2010-12-29 | 1,138,256 | 309,859 | 15.0000 | 75,883 | 385,742 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BROADCAST EQUIPMENT_FROM RIVERSIDE | 2010-12-29 | 375,101 | 280,946 | 200DB | 7.0000 | 32,750 | |||
| BROADCAST EQUIPMENT_FROM PINNACLE | 2010-12-29 | 318,272 | 238,382 | 200DB | 7.0000 | 27,788 | |||
| 500 WATT ATSC TRANSMITTER | 2011-02-22 | 20,310 | 20,310 | 200DB | 7.0000 | ||||
| 2 ATSC TRANSMITTERS WITH FILTERS FROM LINEAR | 2011-12-21 | 20,113 | 20,113 | 200DB | 7.0000 | ||||
| SENCORE BROADCAST EQUIP | 2012-10-29 | 3,202 | 2,502 | 200DB | 7.0000 | 200 | |||
| SUPERLOGICS BROADCAST EQUIP | 2012-11-13 | 1,391 | 1,087 | 200DB | 7.0000 | 87 | |||
| ATSC ENCODER | 2012-03-08 | 17,461 | 13,643 | 200DB | 7.0000 | 1,091 | |||
| EAS EQUIPMENT | 2012-03-12 | 7,773 | 6,073 | 200DB | 7.0000 | 486 | |||
| SWR | 2012-03-23 | 1,750 | 1,367 | 200DB | 7.0000 | 110 | |||
| EQUIPMENT FROM LINEAR INDUSTRIES | 2012-03-27 | 7,931 | 6,197 | 200DB | 7.0000 | 496 | |||
| EQUIPMENT INSTALLATION | 2012-06-15 | 3,668 | 2,866 | 200DB | 7.0000 | 229 | |||
| EQUIPMENT FROM RL MEDIA | 2012-10-10 | 4,595 | 3,590 | 200DB | 7.0000 | 287 | |||
| SWR | 2012-05-10 | 2,449 | 1,913 | 200DB | 7.0000 | 153 | |||
| SWR | 2012-10-16 | 1,583 | 1,237 | 200DB | 7.0000 | 99 | |||
| SENCORE BROADCAST EQUIP | 2013-04-12 | 13,184 | 9,148 | 200DB | 7.0000 | 1,153 | |||
| BROADCAST EQUIPMENT | 2013-07-01 | 7,046 | 4,889 | 200DB | 7.0000 | 616 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BROADCAST EQUIPMENT | 805,829 | 679,807 | 126,022 | 805,829 |
| SPECTRUM | 2,303,700 | 780,698 | 1,523,002 | 2,303,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 4,200 | 4,200 | ||
| BANK CHARGES | 3 | 3 | ||
| ENGINEERING SERVICES | 25,328 | 25,328 | ||
| EQUIPMENT RENTAL | 1,000 | 1,000 | ||
| INSURANCE | 13,750 | 13,750 | ||
| OFFICE SUPPLIES & EQUIPMENT | 492 | 492 | ||
| TELEPHONE & UTILITIES | 24,702 | 24,702 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIME BROKERAGE | 1,250 | 1,250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ELLIS WILSON | 255,000 | |
| DUE TO PINNACLE MEDIA | 105,456 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 249,000 | 249,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FCC LICENSES FEES | 315 | 315 |