| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DICKINSON DESJARDINS | 2,500 | 0 | 0 | 0 |
| 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 | 493,273 | 156,421 | SL | 3.18 % | 17,647 | |||
| FARM EQUIPMENT ORCHARD | 1982-02-15 | 1,233,971 | 1,087,280 | 200DB | 7.0000 | 42,242 | |||
| FRUIT TREES | 1987-01-15 | 65,816 | 65,485 | 200DB | 10.0000 | 159 | |||
| LAND IMPROVEMENTS | 2014-05-06 | 192,100 | 22,885 | 150DB | 9.50 % | 68,283 | |||
| OFFICE EQUIPMENT | 1999-03-01 | 45,059 | 17,672 | 200DB | 5.0000 | 14,340 | |||
| VEHICLES | 1996-01-11 | 56,987 | 53,501 | 200DB | 5.0000 | 1,972 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BNY MELLON 5300 ST | 2014-06 | Purchase | 2015-04 | 1,110,088 | 1,114,484 | Cost | -4,396 | |||
| BNY MELLON 5300 LT | 2014-06 | Purchase | 2015-12 | 1,176,420 | 1,185,413 | Cost | -8,993 | |||
| BNY MELLON 5170 ST | 2014-06 | Purchase | 2015-06 | 680,833 | 698,018 | Cost | -17,185 | |||
| BNY MELLON 5170 LT | 2014-06 | Purchase | 2015-12 | 1,731,339 | 1,581,746 | Cost | 149,593 | |||
| BNY MELLON CG DISTRIBUTIONS | 2014-06 | Purchase | 2015-06 | 120,990 | Cost | 120,990 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 56,987 | 55,473 | 1,514 | 1,514 |
| Machinery and Equipment | 1,235,440 | 1,184,419 | 51,021 | 51,021 |
| Buildings | 427,562 | 167,176 | 260,386 | 260,386 |
| Improvements | 301,402 | 75,175 | 226,227 | 226,227 |
| Land | 2,681,230 | 2,681,230 | 2,681,230 | |
| Miscellaneous | 65,816 | 65,644 | 172 | 172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARRY HAYES | 36,777 | 36,777 | 0 | 0 |
| GORDON & REES LLP | 467 | 0 | 0 | 0 |
| PARSONS BEHLE & LATIMER | 1,000 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF NEW YORK MELLON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 877,215 |
| 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 | 12,697 | |||
| BANK CHARGES | 1,234 | |||
| BEE SUPPLIES | 5,525 | 5,525 | ||
| CAR & TRUCK | 924 | |||
| CHEMICALS | 13,502 | 13,502 | ||
| CHICKEN EXPENSE | 15,440 | 15,440 | ||
| COFFEE EXPENSE | 1,662 | 1,662 | ||
| COMPUTER & INTERNET | 593 | |||
| CONTAINERS & BAGS | 16,534 | 16,534 | ||
| CREDIT CARD FEES | 9,073 | |||
| CUSTOM HIRE | 250 | 250 | ||
| DUES & SUBSCRIPTIONS | 50 | |||
| EQUIPMENT RENTAL | 5,049 | 5,049 | ||
| FARM SUPPLIES | 30,955 | 30,955 | ||
| FERTILIZER & MANURE | 10,975 | 10,975 | ||
| FREIGHT & TRUCKING | 969 | 969 | ||
| GASOLINE FUEL | 11,731 | 11,731 | ||
| GROUNDWATER MANAGEMENT | 38,667 | 38,667 | ||
| INSURANCE | 60,374 | |||
| INVESTMENT FEES | 97,004 | 97,004 | ||
| IRRIGATION REPAIR & REPLACEMENT | 9,041 | 9,041 | ||
| MEALS & ENTERTAINMENT | 14 | |||
| MISCELLANEOUS | 772 | |||
| OFFICE SUPPLIES | 3,659 | |||
| ORCHARD COGS | 63,491 | 63,491 | ||
| PAYROLL SERVICE | 2,689 | |||
| POSTAGE | 394 | |||
| REPAIRS & MAINTENANCE | 26,395 | 26,395 | ||
| SCHOOL BUS FIELD TRIP | 480 | 480 | ||
| SEED AND PLANTS | 82,128 | 82,128 | ||
| SMALL TOOLS | 12,581 | 12,581 | ||
| TELEPHONE | 4,746 | |||
| UNIFORMS | 4,309 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 3,575 | ||
| ORCHARD SALES AND FEES | 781,550 | ||
| OTHER OPERATING INCOME | 5,483 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAUGHMAN & TURNER | 1,180 | 0 | 0 | 0 |
| BROADBENT & ASSOCIATES | 7,112 | 0 | 0 | 0 |
| OTHERS | 2,766 | 0 | 0 | 0 |
| SILVER STATE ANALYTICAL LAB | 301 | 0 | 0 | 0 |
| WILLIAM O GILCREASE | 13,500 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,280 | 4,280 | ||
| LICENSES & PERMITS | 1,525 | |||
| PAYROLL TAXES | 34,717 | |||
| PROPERTY TAXES | 7,702 | |||
| UBT | 6,496 |