| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Bookkeeping Fees | 14,741 | 0 | 0 | 14,741 |
| 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 | 2015-07-01 | 199,596 | 188,098 | 200DB | 5.76 % | 11,498 | |||
| Computer Equipment | 2019-03-19 | 30,905 | 6,181 | 200DB | 32.00 % | 9,890 | |||
| Computer | 2020-03-27 | 2,873 | 200DB | 20.00 % | 575 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 233,374 | 216,242 | 17,132 | 17,132 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 27,870 | 0 | 0 | 27,870 |
| 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 |
|---|---|---|---|---|
| Auto Expense | 9,147 | 9,147 | ||
| Bank Charges | 1,530 | 1,530 | ||
| Cleaning | 6,941 | 6,941 | ||
| Dues & Memberships | 1,319 | 1,319 | ||
| Employee Benefits | 82,107 | 82,107 | ||
| Film Research | 41,115 | 41,115 | ||
| Film: Equipment | 1,088 | 1,088 | ||
| Film: General Production Expenses | 362,896 | 655 | 362,241 | |
| Film: Website Management | 35,568 | 35,568 | ||
| Insurance | 3,528 | 3,528 | ||
| IT Consultants | 56,329 | 56,329 | ||
| Office Supplies | 6,857 | 6,857 | ||
| Payroll Processing Fees | 890 | 890 | ||
| Postage & Delivery | 2,600 | 2,600 | ||
| Printing | 202 | 202 | ||
| Travel (Admin) | 2,530 | 2,530 | ||
| Utilities | 13,238 | 13,238 | ||
| Workers Comp | 1,284 | 1,284 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Film Royalties/Revenues | 655 | 655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 199,450 | 0 | 0 | 199,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses & Fees | 160 | 160 | ||
| Payroll Taxes | 25,125 | 25,125 |