| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 600 | 600 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| GOODWILL FCE LLC | 2014-12-31 | 1,993,871 | 675,701 | 15.0000 | 132,924 | 808,625 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURES | 2005-07-01 | 4,797 | 4,797 | S/L | 10.0000 | ||||
| INTERWRITE BOARDS | 2005-07-01 | 3,762 | 3,762 | S/L | 10.0000 | ||||
| '06 FURNITURE & FIXTURES | 2006-12-18 | 2,096 | 2,096 | S/L | 10.0000 | ||||
| '11 COMPUTERS | 2011-07-02 | 2,000 | 2,000 | S/L | 5.0000 | ||||
| MACBOOK AIR COMPUTER | 2012-09-09 | 1,937 | 1,937 | S/L | 5.0000 | ||||
| CUBICLES FOR NEEW OFFICE | 2012-12-31 | 4,178 | 2,925 | S/L | 10.0000 | 418 | |||
| WEB PLATFORM | 2013-12-01 | 12,087 | 12,087 | S/L | 5.0000 | ||||
| CABINETS | 2013-07-28 | 242 | 242 | S/L | 5.0000 | ||||
| 8' GONDOLA | 2013-06-28 | 1,809 | 1,809 | S/L | 5.0000 | ||||
| MULTI MEDIA LIBRARY | 2013-12-01 | 199,316 | 199,316 | S/L | 5.0000 | ||||
| COFFEE ROASTER | 2013-12-10 | 2,089 | 2,089 | S/L | 5.0000 | ||||
| HP COMPUTER | 2013-12-31 | 85 | 85 | S/L | 5.0000 | ||||
| GRINDERS | 2013-12-31 | 149 | 149 | S/L | 5.0000 | ||||
| APPLE COMPUTER | 2013-12-31 | 957 | 957 | S/L | 5.0000 | ||||
| LENVO PC-CN | 2013-02-06 | 913 | 913 | S/L | 5.0000 | ||||
| LENOVO PC-MS | 2013-03-22 | 815 | 815 | S/L | 5.0000 | ||||
| AFTER BURNER | 2013-10-31 | 9,500 | 9,500 | S/L | 5.0000 | ||||
| PHONE SYSTEM | 2013-10-31 | 3,229 | 3,229 | S/L | 5.0000 | ||||
| EQUIPMENT | 2013-10-31 | 1,517 | 1,517 | S/L | 5.0000 | ||||
| ROASTER AFTERBURNER | 2014-05-31 | 13,289 | 13,289 | S/L | 5.0000 | ||||
| LENOVO PC - AMY | 2014-01-31 | 720 | 720 | S/L | 5.0000 | ||||
| LENOVO PC - LISA | 2014-01-31 | 720 | 720 | S/L | 5.0000 | ||||
| MAC COMPUTER - KYLE | 2014-05-23 | 2,119 | 2,119 | S/L | 5.0000 | ||||
| QUICKBOOKS EQNTERPRISE | 2014-06-24 | 2,690 | 2,690 | S/L | 3.0000 | ||||
| 2014 FILM PRODUCTION | 2014-12-31 | 1,916 | 1,916 | S/L | 5.0000 | ||||
| 2014 WEB DESIGN | 2014-12-31 | 7,602 | 7,602 | S/L | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2005-07-01 | 9,143 | 9,143 | S/L | 5.0000 | ||||
| VIDEO EQUIPMENT | 2005-07-01 | 2,529 | 2,529 | S/L | 5.0000 | ||||
| 06 COMPUTER EQUIPMENT | 2006-08-20 | 2,585 | 2,585 | S/L | 5.0000 | ||||
| '06 VIDEO EQUIPMENT | 2006-07-01 | 5,285 | 5,285 | S/L | 5.0000 | ||||
| APPLE MACBOOK AIR | 2015-02-04 | 1,573 | 1,547 | S/L | 5.0000 | 26 | |||
| APPLE MACBOOK AIR | 2015-09-09 | 1,573 | 1,363 | S/L | 5.0000 | 210 | |||
| ENTREPAK HT-641 | 2015-09-22 | 15,700 | 13,345 | S/L | 5.0000 | 2,355 | |||
| COMPUTER | 2016-05-08 | 2,184 | 1,602 | S/L | 5.0000 | 436 | |||
| ROASTER AFTERBURNER | 2016-08-02 | 16,775 | 11,463 | S/L | 5.0000 | 3,355 | |||
| AFTER BURNER | 2016-11-21 | 6,610 | 4,076 | S/L | 5.0000 | 1,322 | |||
| ROASTER | 2016-12-13 | 3,704 | 2,284 | S/L | 5.0000 | 741 | |||
| COFFEE ROASTER | 2016-12-20 | 1,251 | 751 | S/L | 5.0000 | 250 | |||
| AFTER BURNER | 2016-12-31 | 530 | 318 | S/L | 5.0000 | 106 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,343,848 | 1,153,418 | 1,190,430 | 2,343,848 |
| Item No. | 1 |
|---|---|
| Lender's Name | TCM HOLDINGS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 25,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | LP - NCFH PRI LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,066,167 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 283 | 283 | ||
| PROFESSIONAL FEES | ||||
| WEB DEVELOPMENT | 71 | 71 | ||
| SUPPLIES | ||||
| ADVERTISING | ||||
| TELEPHONE | ||||
| BANK CHARGES | ||||
| TRAVEL | ||||
| UTILITIES | ||||
| COMPUTER WEB ACCESS | ||||
| PROGRAM COSTS | ||||
| PAYROLL FEES | ||||
| CONTRACT LABOR | ||||
| CONTRIBUTIONS | ||||
| DOMAIN REGISTRATION |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOANS RECEIVABLE |
40,000 |