| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,543 | 0 | 0 | 6,543 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | PURCHASED | VARIOUS | 71,407 | 206,628 | 0 | 53,520 | 188,741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 32,162 | 0 | 0 | 32,162 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE DESIGN, NET OF AMORTIZATION | 11,578 | 7,207 | 7,207 |
| GOODWILL | 175,000 | 175,000 | 175,000 |
| BRAND LOGO, NET OF AMORTIZATION | 9,399 | 8,553 | 8,553 |
| LEASE ACQUISITION, NET OF AMORTIZATION | 2,334 | 933 | 933 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 48,926 | 0 | 15,580 | 33,346 |
| UTILITIES | 39,406 | 0 | 12,548 | 26,858 |
| PAYROLL FEES | 6,538 | 0 | 2,082 | 4,456 |
| DUES AND SUBSCRIPTIONS | 42,278 | 0 | 13,463 | 28,815 |
| LIABILITY INSURANCE | 128,353 | 0 | 40,872 | 87,481 |
| WORKERS COMP | 99,218 | 0 | 31,594 | 54,706 |
| LICENSES AND PERMITS | 19,695 | 0 | 6,272 | 13,423 |
| MISCELLANEOUS | 8,306 | 0 | 2,644 | 5,662 |
| POSTAGE AND DELIVERY | 7,520 | 0 | 2,395 | 5,125 |
| CREDIT CARD FEES | 24,604 | 0 | 7,835 | 16,769 |
| SUPPLIES | 174,153 | 0 | 55,456 | 118,697 |
| CABLE/INTERNET | 8,059 | 0 | 2,566 | 5,493 |
| REIMBURSED EXPENSES | 141,438 | 0 | 45,038 | 178,872 |
| MAINTENANCE | 179,590 | 0 | 57,187 | 122,403 |
| COMMISSION - LIVESTOCK | 4,000 | 0 | 1,274 | 2,726 |
| VETERINARY EXPENSES | 95,705 | 0 | 30,476 | 65,229 |
| ADVERTISING AND PROMOTION | 145,789 | 0 | 46,424 | 99,365 |
| EMBRYO | 18,894 | 0 | 6,016 | 12,878 |
| FERTILIZER AND PESTICIDE | 11,795 | 0 | 3,756 | 8,039 |
| DAIRY SUPPLIES | 90,639 | 0 | 28,862 | 61,777 |
| BREEDING FEES | 19,046 | 0 | 6,065 | 12,981 |
| TRASH DISPOSAL | 25,809 | 0 | 8,218 | 17,591 |
| AUTOMOBILE EXPENSES | 37,396 | 0 | 11,908 | 25,488 |
| BANK SERVICE CHARGES | 1,899 | 0 | 605 | 1,294 |
| COMMISSION - CHEESE | 64,311 | 0 | 20,479 | 43,832 |
| CONTRACT LABOR | 51,753 | 0 | 16,480 | 35,273 |
| SHOP SUPPLIES | 37,118 | 0 | 11,820 | 25,298 |
| LAB TESTING | 6,751 | 0 | 2,150 | 4,601 |
| GAS AND FUEL | 140,376 | 0 | 44,700 | 95,676 |
| FEED | 235,252 | 0 | 74,912 | 160,340 |
| LAUNDRY & LINEN | 7,859 | 0 | 2,503 | 5,356 |
| AMORTIZATION | 6,619 | 0 | 2,108 | 4,511 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 89,926 | 103,512 |
| SECURITY DEPOSITS | 76,279 | 48,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 19,941 | 0 | 6,350 | 13,591 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 185,873 | 0 | 59,188 | 126,685 |
| PERSONAL PROPERTY TAXES | 10,578 | 0 | 3,368 | 7,210 |
| USE TAXES | 13,351 | 0 | 4,251 | 9,100 |