| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,409 | 0 | 26,999 | 1,420 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CANON 5DS 50MP | 2020-01-14 | 5,789 | 4,121 | M5 | 667 | ||||
| GLYPH ATOM RAID | 2020-01-26 | 9,526 | 6,782 | M5 | 1,097 | ||||
| APPLE MACBOOK PRO | 2022-06-02 | 3,568 | 416 | SL | 5 | 714 | |||
| APPLE MACBOOK PRO | 2022-06-09 | 8,586 | 1,002 | SL | 5 | 1,717 | |||
| APPLE MACBOOK PRO | 2022-06-10 | 8,640 | 1,008 | SL | 5 | 1,728 | |||
| US MAC STUDIO | 2022-07-02 | 8,659 | 866 | SL | 5 | 1,732 | |||
| MAC PRO 2019 | 2022-11-04 | 5,200 | 173 | SL | 5 | 1,040 | |||
| B&H PHOTO SANDISK | 2022-11-04 | 8,595 | 287 | SL | 5 | 1,719 | |||
| QUANTUM LTO 8 TAPE | 2022-11-07 | 2,936 | 98 | SL | 5 | 587 | |||
| APPLE 2019 MACPRO | 2022-12-22 | 6,582 | SL | 5 | 1,316 | ||||
| APPLE 2019 MACPRO | 2022-12-23 | 7,280 | SL | 5 | 1,456 | ||||
| MAC STUDIO 2 TB | 2023-02-03 | 5,596 | SL | 5 | 1,026 | ||||
| APPLE MAC STUDIO M | 2023-02-09 | 6,493 | SL | 5 | 1,190 | ||||
| HHXMICRO BUTTONCAM | 2021-12-02 | 8,700 | 2,175 | M5 | 1,984 | ||||
| UNDERCOVER CAN | 2018-11-22 | 2,600 | 2,206 | M7 | 227 | ||||
| 8TB ENVOY PRO EX | 2022-02-21 | 10,433 | 1,739 | SL | 5 | 2,087 | |||
| 144TB THUNDERBAY F | 2022-02-21 | 6,164 | 1,027 | SL | 5 | 1,233 | |||
| CANON CINEMA CAMER | 2022-01-12 | 12,873 | 2,575 | SL | 5 | 2,575 | |||
| REFURB 27" IMAC PR | 2022-02-21 | 4,399 | 733 | SL | 5 | 880 | |||
| 8TB ENVOY PRO EX | 2022-02-21 | 5,217 | 870 | SL | 5 | 1,043 | |||
| 1TB ENVOY PRO ELEK | 2022-02-21 | 3,100 | 517 | SL | 5 | 620 | |||
| SEAGATE EXOS 16TB | 2022-02-21 | 4,552 | 759 | SL | 5 | 910 | |||
| JUPITER CALLISTO 2 | 2022-02-21 | 34,842 | 5,807 | SL | 5 | 6,968 | |||
| ATTO FASTFRAME N35 | 2022-02-21 | 5,390 | 898 | SL | 5 | 1,078 | |||
| FS 40GB SWITCH | 2022-02-21 | 2,999 | 500 | SL | 5 | 600 | |||
| CANON 24MM LENS | 2011-07-22 | 1,700 | 1,700 | M5 | |||||
| MANFROTTO TRIPOD-F | 2011-10-13 | 1,128 | 1,128 | SL | 5 | ||||
| CANON 100MM LENS-F | 2011-11-13 | 1,240 | 1,240 | SL | 5 | ||||
| CANON 5D MARK 3 #2 | 2012-12-03 | 2,990 | 2,990 | SL | 7 | ||||
| TITANIUM 8GB BC 24 | 2010-11-16 | 16,786 | 16,786 | SL | 7 | ||||
| TITANIUM EXPANSION | 2010-11-16 | 10,969 | 10,969 | SL | 7 | ||||
| 2 APPLE MACPRO 2.6 | 2010-11-16 | 5,119 | 5,119 | SL | 5 | ||||
| 3 ATTO CELERITY FC | 2010-11-16 | 4,200 | 4,200 | SL | 5 | ||||
| WHITEBD PARTITIONS | 2011-03-23 | 1,874 | 1,874 | SL | 5 | ||||
| DOTHILL 3130 EXP-F | 2011-09-23 | 9,846 | 9,846 | SL | 5 | ||||
| APPLE MACBK PRO-FP | 2011-10-25 | 2,926 | 2,926 | SL | 5 | ||||
| APPLE MACPRO #H004 | 2012-02-13 | 5,507 | 5,507 | SL | 5 | ||||
| ATTO CELERITY FC-8 | 2012-02-29 | 1,472 | 1,472 | SL | 5 | ||||
| APPLE COMPUTER #CO | 2012-04-22 | 1,779 | 1,779 | SL | 5 | ||||
| 3130 EXPANSION CHA | 2013-03-22 | 8,286 | 8,286 | SL | 5 | ||||
| (2) PROMISE TECHNO | 2013-08-13 | 6,598 | 6,598 | SL | 5 | ||||
| TAPE ARCHIVE | 2011-10-25 | 7,617 | 7,617 | SL | 5 | ||||
| 3130 EXPANSION CHA | 2014-01-22 | 24,762 | 24,762 | SL | 5 | ||||
| PEGASUS 12TB EXTER | 2014-02-27 | 2,000 | 2,000 | SL | 5 | ||||
| CANTERBURY OFFICE | 2006-04-03 | 1,600 | 1,600 | SL | 7 | ||||
| COUCH IN LP OFFICE | 2006-10-30 | 10,249 | 10,249 | SL | 7 | ||||
| 2 OFFICE CHAIRS | 2007-01-26 | 2,070 | 2,070 | SL | 7 | ||||
| BETTER BACK OFFICE | 2007-10-16 | 949 | 949 | SL | 7 | ||||
| RUG-OPS | 2011-03-23 | 920 | 920 | SL | 7 | ||||
| FURNITURE-OPS | 2011-03-23 | 1,447 | 1,447 | SL | 7 | ||||
| FURNITURE-OPS | 2011-03-23 | 1,416 | 1,416 | SL | 7 | ||||
| OFFICE FURNITURE | 2012-04-22 | 1,414 | 1,414 | SL | 7 | ||||
| RYCOTE STEREO, SCH | 2010-10-11 | 9,016 | 9,016 | SL | 7 | ||||
| 2019 MAC PRO RACK | 2022-10-04 | 7,578 | 379 | SL | 5 | 1,516 | |||
| 2019 MAC PRO RACK | 2022-10-08 | 7,595 | 380 | SL | 5 | 1,519 | |||
| SANDISK PRO G-RAID | 2022-12-17 | 7,577 | SL | 5 | 1,515 | ||||
| 16" MACBOOK PRO | 2022-03-09 | 5,227 | 871 | SL | 5 | 1,045 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CANON 5DS 50MP | 5,789 | 4,788 | 1,001 | |
| GLYPH ATOM RAID | 9,526 | 7,879 | 1,647 | |
| APPLE MACBOOK PRO | 3,568 | 1,130 | 2,438 | |
| APPLE MACBOOK PRO | 8,586 | 2,719 | 5,867 | |
| APPLE MACBOOK PRO | 8,640 | 2,736 | 5,904 | |
| US MAC STUDIO | 8,659 | 2,598 | 6,061 | |
| MAC PRO 2019 | 5,200 | 1,213 | 3,987 | |
| B&H PHOTO SANDISK | 8,595 | 2,006 | 6,589 | |
| QUANTUM LTO 8 TAPE | 2,936 | 685 | 2,251 | |
| APPLE 2019 MACPRO | 6,582 | 1,316 | 5,266 | |
| APPLE 2019 MACPRO | 7,280 | 1,456 | 5,824 | |
| MAC STUDIO 2 TB | 5,596 | 1,026 | 4,570 | |
| APPLE MAC STUDIO M | 6,493 | 1,190 | 5,303 | |
| HHXMICRO BUTTONCAM | 8,700 | 4,159 | 4,541 | |
| UNDERCOVER CAN | 2,600 | 2,433 | 167 | |
| 8TB ENVOY PRO EX | 10,433 | 3,826 | 6,607 | |
| 144TB THUNDERBAY F | 6,164 | 2,260 | 3,904 | |
| CANON CINEMA CAMER | 12,873 | 5,150 | 7,723 | |
| REFURB 27" IMAC PR | 4,399 | 1,613 | 2,786 | |
| 8TB ENVOY PRO EX | 5,217 | 1,913 | 3,304 | |
| 1TB ENVOY PRO ELEK | 3,100 | 1,137 | 1,963 | |
| SEAGATE EXOS 16TB | 4,552 | 1,669 | 2,883 | |
| JUPITER CALLISTO 2 | 34,842 | 12,775 | 22,067 | |
| ATTO FASTFRAME N35 | 5,390 | 1,976 | 3,414 | |
| FS 40GB SWITCH | 2,999 | 1,100 | 1,899 | |
| CANON 24MM LENS | 1,700 | 1,700 | ||
| MANFROTTO TRIPOD-F | 1,128 | 1,128 | ||
| CANON 100MM LENS-F | 1,240 | 1,240 | ||
| CANON 5D MARK 3 #2 | 2,990 | 2,990 | ||
| TITANIUM 8GB BC 24 | 16,786 | 16,786 | ||
| TITANIUM EXPANSION | 10,969 | 10,969 | ||
| 2 APPLE MACPRO 2.6 | 5,119 | 5,119 | ||
| 3 ATTO CELERITY FC | 4,200 | 4,200 | ||
| WHITEBD PARTITIONS | 1,874 | 1,874 | ||
| DOTHILL 3130 EXP-F | 9,846 | 9,846 | ||
| APPLE MACBK PRO-FP | 2,926 | 2,926 | ||
| APPLE MACPRO #H004 | 5,507 | 5,507 | ||
| ATTO CELERITY FC-8 | 1,472 | 1,472 | ||
| APPLE COMPUTER #CO | 1,779 | 1,779 | ||
| 3130 EXPANSION CHA | 8,286 | 8,286 | ||
| (2) PROMISE TECHNO | 6,598 | 6,598 | ||
| TAPE ARCHIVE | 7,617 | 7,617 | ||
| 3130 EXPANSION CHA | 24,762 | 24,762 | ||
| PEGASUS 12TB EXTER | 2,000 | 2,000 | ||
| CANTERBURY OFFICE | 1,600 | 1,600 | ||
| COUCH IN LP OFFICE | 10,249 | 10,249 | ||
| 2 OFFICE CHAIRS | 2,070 | 2,070 | ||
| BETTER BACK OFFICE | 949 | 949 | ||
| RUG-OPS | 920 | 920 | ||
| FURNITURE-OPS | 1,447 | 1,447 | ||
| FURNITURE-OPS | 1,416 | 1,416 | ||
| OFFICE FURNITURE | 1,414 | 1,414 | ||
| RYCOTE STEREO, SCH | 9,016 | 9,016 | ||
| 2019 MAC PRO RACK | 7,578 | 1,895 | 5,683 | |
| 2019 MAC PRO RACK | 7,595 | 1,899 | 5,696 | |
| SANDISK PRO G-RAID | 7,577 | 1,515 | 6,062 | |
| 16" MACBOOK PRO | 5,227 | 1,916 | 3,311 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 15,785 | 0 | 15,785 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TRADEMARK | 2,395 | 2,395 | 2,395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILM PRODUCTION EXPENSES | 753,642 | 0 | 753,642 | 0 |
| LICENSES AND PERMITS | 46,598 | 0 | 46,598 | 0 |
| MARKETING | 41,601 | 0 | 41,601 | 0 |
| INSURANCE | 22,074 | 0 | 22,074 | 0 |
| ADMINISTRATIVE COSTS | 12,423 | 0 | 12,423 | 0 |
| FUNDRAISING | 11,723 | 0 | 0 | 11,723 |
| RESEARCH | 47 | 0 | 47 | 0 |
| OTHER EXPENSES | 1,058 | 0 | 1,058 | 0 |
| DEPRECIATION | 41,799 | 41,799 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RECOVERABLE GRANT | 100,000 | 100,000 |
| INVESTOR EQUITY | 407,674 | 407,674 |
| EARTH SENSE FOUNDATION | 25,000 | 75,000 |
| CODE BLUE FOUNDATION | 0 | 75,000 |
| EQUIPMENT LOAN | 78,630 | 78,630 |
| PLANET EXPERTS DEVELOPMENT | 50,000 | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILM PRODUCTION | 224,467 | 0 | 224,467 | 0 |
| CONTRACT LABOR | 128,707 | 0 | 128,707 | 0 |
| CONSULTING FEES | 2,063 | 0 | 2,063 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| FILM SALES | 1,797,256 | 407,598 | 1,389,658 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCISE TAX | 1,014 | 0 | 1,014 | 0 |
| MISCELLANEOUS TAX | 1,776 | 0 | 1,776 | 0 |