EFTA02379468.pdf

"Prepared by J. Murphy 12/5/2010 ... Prepared by 1. Murphy 12/5/2014"

"legal Fees 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,030 10,000 10,000 10,000 10,000 120,000"

"Rent 327,600 27,300 27,300 27.300 27,300 27.300 27.300 27,300 27.300 27.300 27,300 27.300 27,300 327,600"

"Expense Jan-IS Feb-15 Mar-I5 ... FY 2015"

"Regan Arts Income Statement 2015 Prepared by J. Murphy"

"Prepared by J. Murphy 12/5/2014"

"expenses per the Individual Title Budgets which are prepared by Production Director"

"proposed by RA Sales team (done in conjunction with S&S)"

"proposed by RA Sales team (done in conjunction with S&S)"

"The Cash flow Model also includes a capex placeholder of $240k.($200k in leasehold improvements for the proposed move and $40k in Computer equipment"

"Existent Employees CEO 450000"