| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,130 | 0 | 0 | 6,130 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Equipment | 2011-08-01 | 3,514 | 3,514 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Apple iPad for Joanna Yuen | 2014-01-10 | 907 | 907 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Apple Macair | 2014-08-13 | 1,588 | 1,588 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Apple Laptop | 2020-07-01 | 4,878 | 200DB | 5.000000000000 | 4,878 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab - Bonds | 111,082 | 117,436 |
| Item No. | 1 |
|---|---|
| Lender's Name | Hao J Tian |
| Lender's Title | |
| Original Amount of Loan | 50226 |
| Balance Due | 29132 |
| Date of Note | 2019-06 |
| Maturity Date | 2019-06 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | Cash |
| Purpose of Loan | Production Services - timing of cash flow |
| Description of Lender Consideration | n/a |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Martha Liao |
| Lender's Title | President |
| Original Amount of Loan | 4000 |
| Balance Due | |
| Date of Note | 2019-06 |
| Maturity Date | 2019-06 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | Cash |
| Purpose of Loan | Production Services - timing of cash flow |
| Description of Lender Consideration | n/a |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits-Production in Process | 152,159 | 167,165 | 167,165 |
| Description | Amount |
|---|---|
| Unrealized Gains on Investments | 4,738 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Supplies | 678 | 0 | 0 | 678 |
| Bank Charges | 1,050 | 0 | 0 | 0 |
| Online Services | 838 | 0 | 0 | 838 |
| Registration Fees | 20 | 0 | 0 | 20 |
| Advertising and Promotion | 28,972 | 0 | 0 | 28,972 |
| Artist Fees | 376,900 | 0 | 0 | 376,900 |
| Concert Expenses | 127,883 | 0 | 0 | 127,883 |
| Per Diem for the Artists | 13,834 | 0 | 0 | 13,834 |
| Production Expenses | 8,582 | 0 | 0 | 8,582 |
| Audition Expenses | 1,718 | 0 | 0 | 1,718 |
| Artist COVID Quarantine (Hotel) | 14,313 | 0 | 0 | 14,313 |
| Production/Artist Meals | 5,837 | 0 | 0 | 5,837 |
| Coaching Expenses | 4,478 | 0 | 0 | 4,478 |
| Pianist | 2,090 | 0 | 0 | 2,090 |
| Communication | 337 | 0 | 0 | 0 |
| Music Expenses | 8 | 0 | 0 | 8 |
| Postage & Shipping | 374 | 0 | 0 | 0 |
| Artists Medical Expenses | 194 | 0 | 0 | 194 |
| Equipment/Instruments | 390 | 0 | 0 | 390 |
| Administrative Expenses | 15 | 0 | 0 | 0 |
| Business Meals | 2,708 | 0 | 0 | 2,708 |
| Membership Dues | 317 | 0 | 0 | 0 |
| Personnel Expenses (1099) | 39,131 | 0 | 0 | 39,131 |
| Repairs & Maintenance | 395 | 0 | 0 | 395 |
| Name | Address |
|---|---|
| Anna and Ed Yueng |
5217 Clemens Ct Carlsbad,CA92008 |
| Dennis Zhang |
930 Ashbury Ct San Francisco,CA94117 |
| Ernest and Joan Liu |
900 5th Ave Apt 15A New York,NY10021 |
| John and Sherry Chen |
3001 Bishop Drive Ste 400 San Ramon,CA94583 |
|
Jiangsu Modern Kuai Pao Media LTD |
55 Hongwubeliu Landmark Square Nanjing,Jiangsu CH |
|
China Arts Entertainment Group LTD |
3 Dongzhimengnandajie Jia Number 3 Juran Bldg 16th Floor Beijing,Hebei100007 CH |
|
Jiangsu Performing Arts Group LTD |
Qinhuaiqu 20 Xiahuoyaxiang Nanjing,Jiangsu CH |
|
Jiangsu Moon City Culture Art Company LTD |
168 Weiyanglu Yangzhou,Jiangsu CH |
|
Jiangsu Grand Opera House |
Jianyequ 181 Mendudajie Nanjing,Jiangsu CH |
|
Suzhou Culture and Art Management Co LTD |
Suzhou Industrial Park 1 Guanfengji Suzhou,Jiangsu CH |
| Howard Li |
Waitex 135 West 36th 4th Floor New York,NY10018 |
| Marie and Shau Wai Lam |
81 Hobart Avenue Summit,NJ079012808 |
| Robert Thomason and Ping Wang |
60 West 20th Street 4F New York,NY10011 |
|
Weitag CompanyCreative Milano |
1066 Qianjin Rd Wuzhong,Tianjin301799 CH |