| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FABML | 3,625 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 13,467 | 13,467 | ||
| Machinery and Equipment | 97,081 | 91,893 | 5,188 | 5,188 |
| Buildings | 18,586 | 12,867 | 5,719 | 5,719 |
| Improvements | 67,276 | 41,484 | 25,792 | 25,792 |
| Land | 21,556 | 21,556 | 21,556 | |
| Miscellaneous | 2,542,435 | 2,382,098 | 160,337 | 160,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 11,290 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 19,390 |
| Balance Due | |
| Date of Note | 2020-05 |
| Maturity Date | 2022-04 |
| Repayment Terms | NONE |
| Interest Rate | 1.0000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PAYROLL PROTECTION PROGRAM |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DOWN PAYMENT ON PROPERTY | 28,125 | 28,125 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 360 | |||
| ART WORK & PACKAGE | 1,325 | |||
| BANK CHARGES | 2,469 | |||
| DUES AND SUBSCRIPTIONS | 40 | |||
| INSURANCE-WORKERS COMP | 1,674 | 13 | 1,661 | |
| INTERNET | 3,153 | |||
| LICENSE FEES | 425 | |||
| LINER NOTES | 1,600 | |||
| OFFICE SUPPLIES | 2,566 | |||
| PARKING | 7,352 | |||
| PAYROLL FEES | 3,466 | |||
| POSTAGE AND SHIPPING | 5,069 | |||
| PRODUCTION FEES | 5,280 | |||
| SUPPLIES | 16,382 | |||
| TELEPHONE | 1,707 | 171 | 1,536 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 83,984 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2,260 | 0 | 0 | 0 | |
| 718 | 0 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 89,319 | 11,885 | 77,434 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 4,480 | |||
| PAYROLL TAXES | 13,398 | 134 | 13,264 |