| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 174,307 | 157,745 | 16,562 |
| Item No. | 1 |
|---|---|
| Lender's Name | Line of Credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 50000 |
| Balance Due | 40000 |
| Date of Note | |
| Maturity Date | 2013-08 |
| Repayment Terms | |
| Interest Rate | 6.0000 |
| Security Provided by Borrower | unsecured |
| Purpose of Loan | to manage operating funds |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COLLECTIONS | 464,963 | 464,963 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES AND TELEPHONE | 240 | 120 | ||
| SECURITY | 1,778 | 1,778 | ||
| REPAIRS AND MAINTENANCE | 7,098 | 7,098 | ||
| office and other supplies | -438 | |||
| INSURANCE | 5,760 | 5,760 | ||
| GAS AND OIL | 2,180 | 2,180 | ||
| Fees and other | 5,143 | 4,743 | ||
| DOCKAGE | 2,514 | 2,514 | ||
| CONTRACT LABOR | 131,710 | 131,710 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 743 | 743 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal & professional fees | 3,720 | 0 | 0 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 4,948 | 4,948 |