| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Bookkeeping Fees | 15,500 | 0 | 0 | 15,500 |
| 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 | 25,565 | 200DB | 11.52 % | 3,560 | |||
| Computer | 2020-03-27 | 2,873 | 2,046 | 200DB | 11.52 % | 331 | |||
| Computer | 2022-10-07 | 4,036 | 807 | 200DB | 32.00 % | 1,292 | |||
| Leasehold Improvements | 2023-07-01 | 33,375 | SL | 1.18 % | 393 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 4,213 | |||
| Machinery and Equipment | 237,410 | 233,197 | 4,213 | |
| Improvements | 33,375 | 393 | 32,982 | 32,982 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 18,931 | 0 | 0 | 18,931 |
| 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 | 3,025 | 3,025 | ||
| Bank Charges | 5,123 | 5,123 | ||
| Cleaning | 5,721 | 5,721 | ||
| Dues/Fees | 1,557 | 1,557 | ||
| Employee Benefits | 124,639 | 124,639 | ||
| Film Production | 183,887 | 1,222 | 182,665 | |
| Film Research | 41,549 | 41,549 | ||
| Film Website Management | 17,715 | 17,715 | ||
| Insurance | 6,563 | 6,563 | ||
| IT Consultants | 11,505 | 11,505 | ||
| Office Supplies | 3,717 | 3,717 | ||
| Payroll Processing Fees | 1,115 | 1,115 | ||
| Postage & Delivery | 519 | 519 | ||
| Travel | 877 | 877 | ||
| Utilities | 11,044 | 11,044 | ||
| Workers Comp | 2,124 | 2,124 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Film Royalties/Revenues | 1,222 | 1,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses & Fees | 150 | 150 | ||
| Payroll Taxes | 28,051 | 28,051 |