| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Bookkeeping Fees | 14,163 | 0 | 0 | 14,163 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer Equipment | 2019-03-19 | 30,905 | 16,071 | 200DB | 19.20 % | 5,934 | |||
| Computer | 2020-03-27 | 2,873 | 575 | 200DB | 32.00 % | 919 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 233,374 | 223,095 | 10,279 | 10,279 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 28,535 | 0 | 0 | 28,535 |
| 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 | 3,980 | 3,980 | ||
| Bank Charges | 2,710 | 2,710 | ||
| Cleaning | 9,729 | 9,729 | ||
| Dues/Fees | 2,153 | 2,153 | ||
| Employee Benefits | 77,740 | 77,740 | ||
| Film Production | 480,642 | 271 | 480,371 | |
| Film Research | 25,170 | 25,170 | ||
| Film Website Management | 17,850 | 17,850 | ||
| Insurance | 7,557 | 7,557 | ||
| IT Consultants | 12,717 | 12,717 | ||
| Office Supplies | 7,511 | 7,511 | ||
| Payroll Processing Fees | 1,005 | 1,005 | ||
| Postage & Delivery | 1,087 | 1,087 | ||
| Travel (Admin) | 1,780 | 1,780 | ||
| Utilities | 12,117 | 12,117 | ||
| Workers Comp | 1,184 | 1,184 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Film Royalties/Revenues | 271 | 271 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 207,400 | 0 | 0 | 207,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses & Fees | 152 | 152 | ||
| Payroll Taxes | 24,369 | 24,369 |