| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 53,062 | 0 | 0 | 53,062 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| INTANGIBLE ASSETS | 773,143 | 442,495 | 3.000000000000 | 138,231 | 0 | 138,231 | 580,726 | |
| VIDEO LIBRARY | 703,702 | 364,031 | 3.000000000000 | 132,352 | 0 | 132,352 | 496,383 |
| 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 AND EQUIPMENT | 46,298 | 36,537 | SL | 5.000000000000 | 3,084 | 0 | 3,084 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES AND EQUIPMENT | 46,298 | 39,621 | 6,677 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 26,088 | 0 | 0 | 26,088 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS AND VIDEO LIBRARY, NET OF ACCUMULATED AMORTIZATION | 670,319 | 652,131 | 652,131 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 21,385 | 0 | 0 | 21,385 |
| COMPUTER SERVICES | 87,466 | 0 | 0 | 87,466 |
| OFFICE SUPPLIES AND EXPENSE | 12,416 | 246 | 0 | 12,170 |
| DUES AND SUBSCRIPTIONS | 2,584 | 0 | 0 | 2,584 |
| TELEPHONE | 7,692 | 0 | 0 | 7,692 |
| MISCELLANEOUS | 25,201 | 0 | 0 | 25,201 |
| INSURANCE | 17,151 | 0 | 0 | 17,151 |
| PAYROLL TAXES | 26,814 | 0 | 15,820 | 10,994 |
| AMORTIZATION | 270,583 | 0 | 270,583 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VIDEO LICENSING FEES | 499,686 | 499,686 | |
| CONSULTING FEES | 142,048 | 142,048 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - PACHECK PROTECTION PROGRAM LOAN | 0 | 38,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VIDEO PRODUCTION AND OTHER SUBCONTRACTORS | 103,741 | 0 | 64,554 | 39,187 |