| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 182,015 | 13,695 | 168,320 | |
| LEASEHOLD IMPROVEMENT | 3,137 | 110 | 3,027 | |
| COMPUTER EQUIPMENT | 18,664 | 3,874 | 14,790 | |
| SOFTWARE | 1,152 | 608 | 544 | |
| FURNITURE FIXTURES AND EQUIPMENT | 61,244 | 5,941 | 55,303 | |
| VEHICLES | 8,700 | 2,920 | 5,780 |
| Item No. | 1 |
|---|---|
| Lender's Name | 3ABN |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 808,019 |
| Balance Due | 80,819 |
| Date of Note | 2016-09 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | AIRTIME PAYABLE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 6,506 | |||
| TELEPHONE | 20,331 | |||
| POSTAGE AND SHIPPING | 19,443 | |||
| PRODUCTION AND STUDIO | 3,132 | |||
| RADIO AND TELEVISION BROADCAST | 36,225 | |||
| OTHER | 509 | |||
| MAILING SERVICE | 6,993 | |||
| UTILITIES | 1,750 | |||
| POSTAGE METER LEASE | 492 | |||
| COPIER LEASE | 2,641 | |||
| VEHICLE EXPENSE | 2,528 | |||
| GROUNDS MAINTENANCE | 752 | |||
| INSURANCE | 6,855 | |||
| LIABILITY D AND O INSURANCE | 1,961 | |||
| DUES AND SUBSCRIPTIONS | 210 | |||
| BANK FEES | 10,899 | |||
| SOFTWARE AND WEB DEVELOPMENT | 11,655 | |||
| MISSION PROJECTS | 1,650 | |||
| OTHER | 17,364 | |||
| OTHER | 460 | |||
| OTHER | 37,517 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER RELATED REVENUE | 13,783 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD LIABILITIES | 1,500 | 11,797 |
| DIRECT DEPOSIT LIABILITIES | 40 | 40 |
| PAYROLL LIABILITIES | 1,680 | 6,724 |
| ACCRUED SALES TAX IDAHO | 2 | |
| SALES TAX PAYABLE | 590 | |
| 2014 | 14,513 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STUDIO | 3,533 | |||
| WEB DEVELOPMENT | 600 | |||
| TEMP SERVICES | 360 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SALES TAX | 2,302 | |||
| OTHER TAXES | 20 |