| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 57,070 | 0 | 57,070 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2023-04-01 | 6,795 | 1,037 | 59.000000000000 | 1,382 | 0 | 1,382 | 2,419 |
| LEASEHOLD IMPROVEMENTS - MEDIA ROOM | 2023-12-01 | 17,200 | 337 | 51.000000000000 | 4,047 | 0 | 4,047 | 4,384 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ADOBE SOFTWARE | 2013-06-13 | 1,014 | 1,014 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER EQUIPMENT | 2020-07-06 | 1,535 | 1,535 | SL | 3.000000000000 | 0 | 0 | 0 | |
| CAMERA EQUIPMENT | 2021-01-12 | 675 | 675 | SL | 3.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER EQUIPMENT | 2022-07-06 | 1,645 | 1,096 | SL | 3.000000000000 | 548 | 0 | 549 | |
| CAMERA EQUIPMENT | 2022-07-21 | 1,507 | 1,004 | SL | 3.000000000000 | 502 | 0 | 503 | |
| DELL COMPUTER EQUIPMENT | 2022-07-21 | 739 | 492 | SL | 3.000000000000 | 246 | 0 | 247 | |
| DELL COMPUTER EQUIPMENT | 2022-08-04 | 690 | 460 | SL | 3.000000000000 | 230 | 0 | 230 | |
| DELL COMPUTER EQUIPMENT | 2022-08-11 | 1,420 | 946 | SL | 3.000000000000 | 473 | 0 | 474 | |
| DELL COMPUTER EQUIPMENT | 2022-12-31 | 739 | 492 | SL | 3.000000000000 | 246 | 0 | 247 | |
| DELL COMPUTER EQUIPMENT | 2022-12-31 | 739 | 492 | SL | 3.000000000000 | 246 | 0 | 247 | |
| FURNITURE | 2022-07-01 | 3,500 | 999 | SL | 7.000000000000 | 500 | 0 | 500 | |
| MEDIA ROOM STUDIO CHAIRS | 2023-12-01 | 500 | 71 | SL | 7.000000000000 | 71 | 0 | 71 | |
| DELL COMPUTER EQUIPMENT | 2023-05-31 | 2,664 | 877 | SL | 3.000000000000 | 888 | 0 | 888 | |
| MEDIA ROOM TRIPODS | 2023-12-01 | 250 | 83 | SL | 3.000000000000 | 83 | 0 | 83 | |
| MEDIA ROOM - IPHONE | 2023-12-01 | 1,200 | 400 | SL | 3.000000000000 | 400 | 0 | 400 | |
| MEDIA ROOM - DIGITAL RECORDER | 2023-12-01 | 800 | 267 | SL | 3.000000000000 | 267 | 0 | 267 | |
| MEDIA ROOM- MICROPHONE | 2023-12-01 | 350 | 117 | SL | 3.000000000000 | 117 | 0 | 117 | |
| MEDIA ROOM - TRIPOD LIGHTING | 2023-12-01 | 1,500 | 500 | SL | 3.000000000000 | 500 | 0 | 500 | |
| MEDIA ROOM - MONITOR | 2023-12-01 | 1,250 | 417 | SL | 3.000000000000 | 417 | 0 | 417 | |
| MEDIA ROOM - MONITOR MOUNT | 2023-12-01 | 650 | 217 | SL | 3.000000000000 | 217 | 0 | 217 | |
| MEDIA ROOM - MACINTOSH COMPUTER | 2023-12-01 | 1,200 | 400 | SL | 3.000000000000 | 400 | 0 | 400 | |
| MEDIA ROOM - MICRO COMPUTER SLIDE DISPLAY | 2023-12-01 | 1,500 | 500 | SL | 3.000000000000 | 500 | 0 | 500 | |
| MEDIA ROOM - SAMSUNG MONITOR | 2023-12-01 | 650 | 217 | SL | 3.000000000000 | 217 | 0 | 217 | |
| MEDIA ROOM - CABLES | 2023-12-01 | 50 | 17 | SL | 3.000000000000 | 17 | 0 | 17 | |
| MEDIA ROOM - HARD DRIVES | 2023-12-01 | 1,500 | 489 | SL | 3.000000000000 | 500 | 0 | 500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 1,707,227 | 1,707,227 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ADOBE SOFTWARE | 1,014 | 1,014 | 0 | |
| DELL COMPUTER EQUIPMENT | 1,535 | 1,535 | 0 | |
| CAMERA EQUIPMENT | 675 | 675 | 0 | |
| DELL COMPUTER EQUIPMENT | 1,645 | 1,644 | 1 | |
| CAMERA EQUIPMENT | 1,507 | 1,506 | 1 | |
| DELL COMPUTER EQUIPMENT | 739 | 738 | 1 | |
| DELL COMPUTER EQUIPMENT | 690 | 690 | 0 | |
| DELL COMPUTER EQUIPMENT | 1,420 | 1,419 | 1 | |
| DELL COMPUTER EQUIPMENT | 739 | 738 | 1 | |
| DELL COMPUTER EQUIPMENT | 739 | 738 | 1 | |
| FURNITURE | 3,500 | 1,499 | 2,001 | |
| LEASEHOLD IMPROVEMENTS | 6,795 | 2,419 | 4,376 | |
| LEASEHOLD IMPROVEMENTS - MEDIA ROOM | 17,200 | 4,384 | 12,816 | |
| MEDIA ROOM STUDIO CHAIRS | 500 | 142 | 358 | |
| DELL COMPUTER EQUIPMENT | 2,664 | 1,765 | 899 | |
| MEDIA ROOM TRIPODS | 250 | 166 | 84 | |
| MEDIA ROOM - IPHONE | 1,200 | 800 | 400 | |
| MEDIA ROOM - DIGITAL RECORDER | 800 | 534 | 266 | |
| MEDIA ROOM- MICROPHONE | 350 | 234 | 116 | |
| MEDIA ROOM - TRIPOD LIGHTING | 1,500 | 1,000 | 500 | |
| MEDIA ROOM - MONITOR | 1,250 | 834 | 416 | |
| MEDIA ROOM - MONITOR MOUNT | 650 | 434 | 216 | |
| MEDIA ROOM - MACINTOSH COMPUTER | 1,200 | 800 | 400 | |
| MEDIA ROOM - MICRO COMPUTER SLIDE DISPLAY | 1,500 | 1,000 | 500 | |
| MEDIA ROOM - SAMSUNG MONITOR | 650 | 434 | 216 | |
| MEDIA ROOM - CABLES | 50 | 34 | 16 | |
| MEDIA ROOM - HARD DRIVES | 1,500 | 989 | 511 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,590 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT OF USE ASSET - OPERATING LEASE | 355,346 | 274,244 | 274,244 |
| DEPOSITS | 7,888 | 8,463 | 8,463 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 53,736 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 29,564 | 0 | 2,043 | 23,562 |
| LICENSES AND FEES | 2,911 | 0 | 1,091 | 0 |
| DUES AND SUBSCRIPTIONS | 36,825 | 0 | 3,738 | 15,513 |
| OTHER EXPENSES | 4,349 | 0 | 2,448 | 0 |
| RESEARCH | 134,779 | 0 | 0 | 134,779 |
| MARKETING AND PROMOTIONAL | 44,001 | 0 | 4,843 | 37,717 |
| INSURANCE | 6,149 | 0 | 6,149 | 0 |
| COMPUTER EXPENSES | 8,283 | 0 | 0 | 8,283 |
| AMORTIZATION | 5,429 | 0 | 5,429 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY - OPERATING LEASE | 404,947 | 317,572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VIDEO PRODUCTION | 288,052 | 0 | 28 | 282,565 |
| CONSULTING | 493,135 | 0 | 0 | 295,564 |
| INVESTMENT EXPENSES | 15,795 | 15,795 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 53,741 | 0 | 53,741 | 0 |
| OTHER | 381 | 0 | 356 | 0 |