| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 300 | 0 | 0 | 0 |
| PAYROLL EXPENSES | 983 | 0 | 0 | 0 |
| LEGAL AND PROFESSIONAL | 2,245 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 39,659 | 0 | NDA | 0 | 0 | 0 | |||
| TRANSMISSION EQUIPMENT | 305,507 | 141,218 | M | 7 | 0 | 0 | 0 | ||
| OFFICE FURNITURE AND EQUIPMENT | 3,336 | 3,336 | M | 5 | 0 | 0 | 0 | ||
| SOFTWARE | 2,871 | 2,871 | M | 5 | 0 | 0 | 0 | ||
| TRANSMISSION EQUIPMENT | 2017-03-01 | 12,203 | 1,744 | M | 7 | 2,989 | 0 | 0 | |
| SOFTWARE | 2017-03-15 | 453 | 91 | M | 5 | 145 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WRYD PURCHASE | 237,830 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 39,659 | 0 | 39,659 | 0 |
| TRANSMISSION EQUIPMENT | 313,710 | 0 | 313,710 | 0 |
| OFFICE FURNITURE ND EQUIPMENT | 3,336 | 0 | 3,336 | 0 |
| SOFTWARE | 3,324 | 0 | 3,324 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 166,000 | 166,000 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BENEVOLENCE | 83,828 | 0 | 0 | 0 |
| CHARITABLE CONTRIBUTIONS | 250 | 0 | 0 | 0 |
| ADVERTISING AND PROMOTION | 632 | 0 | 0 | 0 |
| BANK CHARGES | 97 | 0 | 0 | 0 |
| INSURANCE | 35,917 | 0 | 0 | 0 |
| INTERNET AND WEB SITE | 1,291 | 0 | 0 | 0 |
| OFFICE EXPENSE | 123 | 0 | 0 | 0 |
| SOFTWARE | 30,042 | 0 | 0 | 0 |
| CONTRACT LABOR | 3,300 | 0 | 0 | 0 |
| QUICKBOOKS FEES | 700 | 0 | 0 | 0 |
| MEALS 50 | 59 | 0 | 0 | 0 |
| SUBSRIPTIONS & DUES | 319 | 0 | 0 | 0 |
| MARKETING MATERIALS | 81 | 0 | 0 | 0 |
| ONLINE STREAMING | 248 | 0 | 0 | 0 |
| SMALL TOOLS | 46 | 0 | 0 | 0 |
| WRYD EXPENSES | 1,248 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 1,641 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNSECURED NOTES AND LOANS PAYABLE | 423,900 | 465,903 |
| LOANS AND OTHER PAYABLES | 82,091 | 70,291 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jon Walden | 10,000 | 0 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CC PROCESSING FEES | 785 | 0 | 0 | 0 |
| ENGINEERING | 5,735 | 0 | 0 | 0 |
| ENGINEERING - WKRE | 964 | 0 | 0 | 0 |
| ENGINEERING - WRYD | 2,602 | 0 | 0 | 0 |
| ENGINEERING - WJHO | 1,800 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSE | 6,637 | 0 | 0 | 0 |
| PAYROLL TAXES | 26,270 | 0 | 0 | 0 |