| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DICKINSON DESJARDINS | 2,500 | 1,250 | 0 | 1,250 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 54,831 | 50,560 | 4,271 | 4,271 |
| Machinery and Equipment | 1,141,474 | 1,056,699 | 84,775 | 84,775 |
| Buildings | 346,611 | 146,514 | 200,097 | 200,097 |
| Land | 2,097,215 | 2,097,215 | 2,097,215 | |
| Miscellaneous | 65,816 | 65,326 | 490 | 490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHRISTOPHER VERO | 1,500 | 0 | 0 | 1,500 |
| GARRY HAYES | 7,421 | 0 | 0 | 7,421 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF NEW YORK MELLON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 877215 |
| Balance Due | 747215 |
| Date of Note | 2013-09 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 2.0000 |
| Security Provided by Borrower | WHISPERING SANDS LAND |
| Purpose of Loan | WHISPERING SANDS LAND PURCHASE |
| Description of Lender Consideration | LAND |
| Consideration FMV | 897215 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 6,815 | 6,815 | 6,815 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/PROMOTION | 19,133 | 19,133 | ||
| BANK CHARGES | 261 | 261 | ||
| BEE SUPPIES | 6,048 | 6,048 | ||
| CAR & TRUCK | 344 | 344 | ||
| CASH SHORT & OVER | -1,320 | -1,320 | ||
| CHEMICALS | 9,950 | 9,950 | ||
| COMPUTER & INTERNET | 1,412 | 1,412 | ||
| CONTAINERS & BAGS | 15,500 | 15,500 | ||
| CREDIT CARD FEES | 3,068 | 3,068 | ||
| DISPOSAL & TRASH | 3,117 | 3,117 | ||
| DUES & SUBSCRIPTIONS | 1,563 | 1,563 | ||
| EQUIPMENT RENTAL | 153 | 153 | ||
| FARM SUPPLIES | 11,658 | 11,658 | ||
| FERTILIZER & MANURE | 5,943 | 5,943 | ||
| FREIGHT & TRUCKING | 925 | 925 | ||
| GASOLINE FUEL | 10,906 | 10,906 | ||
| INSURANCE | 22,418 | 22,418 | ||
| INVESTMENT FEES | 63,384 | 63,384 | ||
| IRRIGATION REPAIR & REPLACEMENT | 3,547 | 3,547 | ||
| MEALS & ENTERTAINMENT | 741 | 741 | ||
| MISCELLANEOUS | 1,019 | 1,019 | ||
| OFFICE SUPPLIES | 7,416 | 7,416 | ||
| ORCHARD COGS | 37,402 | 37,402 | ||
| PAYROLL SERVICE | 2,272 | 2,272 | ||
| POSTAGE | 216 | 216 | ||
| REPAIRS & MAINTENANCE | 24,609 | 24,609 | ||
| SEED AND PLANTS | 52,585 | 52,585 | ||
| SMALL TOOLS | 1,070 | 1,070 | ||
| TELEPHONE | 2,622 | 2,622 | ||
| UNIFORMS | 1,964 | 1,964 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 1,503 | ||
| ORCHARD SALES AND FEES | 621,492 | ||
| Other Investment Income | 46 | ||
| OTHER OPERATING INCOME | 1,513 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROADBENT & ASSOCIATES | 1,613 | 0 | 0 | 1,613 |
| DARNELL HARNESS | 500 | 0 | 0 | 500 |
| GILCREASE WELL CORPORATION | 300 | 0 | 0 | 300 |
| GREG SEEHAFER | 1,200 | 0 | 0 | 1,200 |
| JANET KNIGHT | 300 | 0 | 0 | 300 |
| MARK SANDBERG | 2,500 | 0 | 0 | 2,500 |
| OTHER | 205 | 0 | 0 | 205 |
| PREATOR CONSULTING LLC | 4,300 | 0 | 0 | 4,300 |
| SILVER STATE ANALYTICAL LAB | 695 | 0 | 0 | 695 |
| WILLIAM O GILCREASE | 13,000 | 0 | 0 | 13,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 1,893 | 1,893 | ||
| PAYROLL TAXES | 30,331 | 30,331 | ||
| PROPERTY TAXES | 4,387 | 4,387 | ||
| UBT | 489 | 489 |