| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,812 | 0 | 0 | 4,812 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VEHICLE | 2020-01-01 | 40,125 | 20,063 | SL | 5.000000000000 | 8,025 | 0 | 8,025 | |
| EQUIPMENT | 2020-01-01 | 5,448 | 1,362 | SL | 10.000000000000 | 545 | 0 | 545 | |
| PROFIKOMP | 2023-05-05 | 6,616 | SL | 10.000000000000 | 331 | 0 | 441 | ||
| 2015 MAZDA AXELA SPORT | 2023-06-08 | 6,700 | SL | 5.000000000000 | 670 | 0 | 782 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLE | 40,125 | 28,088 | 12,037 | |
| EQUIPMENT | 5,448 | 1,907 | 3,541 | |
| PROFIKOMP | 6,616 | 331 | 6,285 | |
| 2015 MAZDA AXELA SPORT | 6,700 | 670 | 6,030 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,319 | 0 | 0 | 1,319 |
| Item No. | 1 |
|---|---|
| Lender's Name | MICHAEL J MCMAHON |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2020-09 |
| Maturity Date | 2023-12 |
| Repayment Terms | NONE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING & OUTREACH | 55,176 | 0 | 0 | 55,176 |
| MISCELLANEOUS | 10,968 | 0 | 0 | 10,968 |
| OFFICE EXPENSE | 1,517 | 0 | 0 | 1,517 |
| PROGRAM EXPENSES - FARM DEVELOPMENT | 93,374 | 0 | 0 | 93,374 |
| INSURANCE | 3,995 | 0 | 0 | 3,995 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 6,500 | 0 | 0 | 6,500 |
| PAYROLL FEES | 6,809 | 0 | 0 | 6,809 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,295 | 0 | 0 | 14,295 |