| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Bookkeeping Fees | 42,528 | 0 | 0 | 42,528 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Auto | 2014-02-11 | 39,658 | 7,932 | 200DB | 32.00 % | 12,691 | |||
| Equipment | 2015-07-01 | 199,596 | 200DB | 20.00 % | 39,919 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 39,658 | 20,623 | 19,035 | |
| Machinery and Equipment | 199,596 | 39,919 | 159,677 | 178,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 28,194 | 0 | 0 | 28,194 |
| Item No. | 1 |
|---|---|
| Lender's Name | Audi Financial Services |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 39,658 |
| Balance Due | 23,671 |
| Date of Note | 2014-02 |
| Maturity Date | 2019-02 |
| Repayment Terms | |
| Interest Rate | 2.9000 |
| Security Provided by Borrower | |
| Purpose of Loan | Auto purchase |
| Description of Lender Consideration | Cash |
| Consideration FMV | 39658 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expense | 5,576 | 5,576 | ||
| Bank Charges | 2,988 | 2,988 | ||
| Computer & Internet | 93,366 | 93,366 | ||
| Dues & Memberships | 1,403 | 1,403 | ||
| Film: Equipment | 2,434 | 2,434 | ||
| Film: General Production Expenses | 1,268,929 | 185 | 1,268,744 | |
| Film: Research | 45,197 | 45,197 | ||
| Film: Website Management | 96,820 | 96,820 | ||
| Insurance | 24,854 | 24,854 | ||
| Office Supplies | 8,493 | 8,493 | ||
| Payroll Processing Fees | 401 | 401 | ||
| Postage & Delivery | 4,468 | 4,468 | ||
| Printing & Reproduction | 2,086 | 2,086 | ||
| Travel (Admin) | 2,160 | 2,160 | ||
| Utilities | 3,079 | 3,079 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Film Royalties/Revenues | 185 | 185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 181,127 | 0 | 0 | 181,127 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 2,014 | 2,014 |