| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Bookkeeping Fees | 15,413 | 0 | 0 | 15,413 |
| 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 | 32,806 | 200DB | 11.52 % | 4,569 | |||
| Equipment | 2015-07-01 | 199,596 | 142,112 | 200DB | 11.52 % | 22,993 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 39,658 | 37,375 | 2,283 | 2,283 |
| Machinery and Equipment | 199,596 | 165,105 | 34,491 | 34,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 5,433 | 0 | 0 | 5,433 |
| Item No. | 1 |
|---|---|
| Lender's Name | Audi Financial Services |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 39,658 |
| Balance Due | |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 1,168 | 1,168 | ||
| Dues & Memberships | 1,331 | 1,331 | ||
| Employee Benefits | 64,973 | 64,973 | ||
| Film Research | 32,609 | 32,609 | ||
| Film: Equipment | 327 | 327 | ||
| Film: General Production Expenses | 766,036 | 11,678 | 754,358 | |
| Film: Website Management | 120,932 | 120,932 | ||
| Insurance | 7,245 | 7,245 | ||
| Office Supplies | 7,846 | 7,846 | ||
| Payroll Processing Fees | 777 | 777 | ||
| Postage & Delivery | 4,896 | 4,896 | ||
| Printing | 41 | 41 | ||
| Travel (Admin) | 1,009 | 1,009 | ||
| Utilities | 2,614 | 2,614 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Film Royalties/Revenues | 11,678 | 11,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 219,700 | 0 | 0 | 219,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses & Fees | 363 | 363 | ||
| Payroll Taxes | 11,181 | 11,181 |