| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DICKINSON DESJARDINS | 2,500 | 1,000 | 0 | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 1987-09-01 | 427,562 | 146,514 | SL | 3.18 % | 9,907 | |||
| FARM EQUIPMENT ORCHARD | 1982-02-15 | 1,157,783 | 1,047,221 | 200DB | 7.0000 | 40,059 | |||
| FRUIT TREES | 1987-01-15 | 65,816 | 65,326 | 200DB | 10.0000 | 159 | |||
| LAND IMPROVEMENTS | 2014-05-06 | 43,591 | 150DB | 5.00 % | 22,885 | ||||
| OFFICE EQUIPMENT | 1999-03-01 | 24,007 | 9,477 | 200DB | 5.0000 | 8,195 | |||
| VEHICLES | 1996-01-11 | 56,987 | 50,560 | 200DB | 5.0000 | 2,941 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 56,987 | 53,501 | 3,486 | 3,487 |
| Machinery and Equipment | 1,181,791 | 1,104,953 | 76,838 | 76,838 |
| Buildings | 427,562 | 156,421 | 271,141 | 271,141 |
| Improvements | 43,591 | 22,885 | 20,706 | 20,706 |
| Land | 2,097,215 | 2,097,215 | 2,097,215 | |
| Miscellaneous | 65,816 | 65,485 | 331 | 330 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARRY HAYES | 22,223 | 10,000 | 0 | 12,223 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF NEW YORK MELLON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 877215 |
| Balance Due | |
| 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 |
| 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 | 18,483 | 18,483 | ||
| BANK CHARGES | 672 | 672 | ||
| BEE SUPPIES | 10,874 | 10,874 | ||
| CASH SHORT & OVER | -1,901 | -1,901 | ||
| CHEMICALS | 13,442 | 13,442 | ||
| CONTAINERS & BAGS | 10,772 | 10,772 | ||
| CREDIT CARD FEES | 7,530 | 7,530 | ||
| DUES & SUBSCRIPTIONS | 530 | 530 | ||
| EQUIPMENT RENTAL | 3,591 | 3,591 | ||
| FARM SUPPLIES | 21,181 | 21,181 | ||
| FERTILIZER & MANURE | 14,340 | 14,340 | ||
| FREIGHT & TRUCKING | 400 | 400 | ||
| GASOLINE FUEL | 12,705 | 12,705 | ||
| INSURANCE | 37,886 | 37,886 | ||
| INVESTMENT FEES | 73,439 | 73,439 | ||
| IRRIGATION REPAIR & REPLACEMENT | 9,865 | 9,865 | ||
| MEALS & ENTERTAINMENT | 193 | 193 | ||
| MISCELLANEOUS | 1,424 | 1,424 | ||
| OFFICE SUPPLIES | 8,050 | 8,050 | ||
| ORCHARD COGS | 46,184 | 46,184 | ||
| PAYROLL SERVICE | 2,474 | 2,474 | ||
| POSTAGE | 165 | 165 | ||
| REPAIRS & MAINTENANCE | 29,641 | 29,641 | ||
| SEED AND PLANTS | 83,237 | 83,237 | ||
| SMALL TOOLS | 12,306 | 12,306 | ||
| TELEPHONE | 4,097 | 4,097 | ||
| THEFT LOSS | 8,398 | 8,398 | ||
| UNIFORMS | 1,398 | 1,398 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 1,075 | ||
| IN-KIND DONATION OF PEARS | 600 | ||
| ORCHARD SALES AND FEES | 832,666 | ||
| OTHER OPERATING INCOME | 16,809 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCUSEARCH | 3,375 | 0 | 0 | 3,375 |
| AZTEC TECHNOLOGY | 1,100 | 0 | 0 | 1,100 |
| AZTECH MATERIALS TESTING | 2,126 | 0 | 0 | 2,126 |
| BAUGHMAN & TURNER | 3,525 | 0 | 0 | 3,525 |
| BROADBENT & ASSOCIATES | 3,214 | 0 | 0 | 3,214 |
| FEI CONSTRUCTION | 3,146 | 0 | 0 | 3,146 |
| MARK SANDBERG | 2,500 | 0 | 0 | 2,500 |
| OTHERS | 1,046 | 0 | 0 | 1,046 |
| PREATOR CONSULTING LLC | 500 | 0 | 0 | 500 |
| SILVER STATE ANALYTICAL LAB | 415 | 0 | 0 | 415 |
| TEAM PHOENIX SECURITY | 6,990 | 0 | 0 | 6,990 |
| WILLIAM O GILCREASE | 13,000 | 0 | 0 | 13,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,919 | 2,919 | ||
| LICENSES & PERMITS | 4,874 | 4,874 | ||
| PAYROLL TAXES | 35,880 | 35,880 | ||
| PROPERTY TAXES | 8,095 | 8,095 | ||
| UBT | 6,677 | 6,677 |