| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,800 | 150 | 0 | 13,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ADMIN | 2010-12-31 | 1,404,423 | 947,882 | SL | 0 % | 115,404 | 0 | 115,404 | |
| EDUCATION | 2010-12-31 | 63,538 | 35,566 | SL | 0 % | 5,312 | 0 | 5,312 | |
| FARM | 2010-12-31 | 2,591,259 | 2,201,218 | SL | 0 % | 104,127 | 0 | 104,127 | |
| GILLESPIE | 2010-12-31 | 1,715,279 | 1,252,154 | SL | 0 % | 105,697 | 0 | 105,697 | |
| RENTAL (INCL. GUEST HOUSES) | 2010-12-31 | 497,104 | 436,588 | SL | 0 % | 10,506 | 0 | 10,506 | |
| EQUESTRIAN | 2010-12-31 | 847,059 | 696,965 | SL | 0 % | 52,227 | 0 | 52,227 | |
| MARKET | 2010-12-31 | 406,430 | 249,733 | SL | 0 % | 35,125 | 0 | 35,125 | |
| OUTDOOR | 2010-12-31 | 1,653,269 | 1,175,612 | SL | 0 % | 103,955 | 0 | 103,955 | |
| ANI - EQUIPMENT | 2014-09-30 | 401,160 | 184,529 | SL | 0 % | 56,926 | 0 | 56,926 | |
| ANI - BUILDINGS | 2014-09-30 | 1,939,958 | 146,465 | SL | 0 % | 49,160 | 0 | 49,160 | |
| ANI - LAND | 2014-09-30 | 560,300 | L | 0 | 0 | 0 | |||
| MONSON ARTS | 2017-01-01 | 94,594 | 106 | SL | 0 % | 15,243 | 0 | 15,243 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSETS | PURCHASED | 178,084 | 600,003 | 0 | 95,846 | 517,765 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PINELAND FARMS DAIRY COMPANY, INC. | AT COST | 20,000 | 20,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ADMIN | 1,404,423 | 1,063,286 | 341,137 | |
| EDUCATION | 63,538 | 40,878 | 22,660 | |
| FARM | 2,591,259 | 2,305,345 | 285,914 | |
| GILLESPIE | 1,715,279 | 1,357,851 | 357,428 | |
| RENTAL (INCL. GUEST HOUSES) | 497,104 | 447,094 | 50,010 | |
| EQUESTRIAN | 847,059 | 749,192 | 97,867 | |
| MARKET | 406,430 | 284,858 | 121,572 | |
| OUTDOOR | 1,653,269 | 1,279,567 | 373,702 | |
| ANI - EQUIPMENT | 401,160 | 241,455 | 159,705 | |
| ANI - BUILDINGS | 1,939,958 | 195,625 | 1,744,333 | |
| ANI - LAND | 560,300 | 0 | 560,300 | |
| MONSON ARTS | 94,594 | 15,349 | 79,245 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 39,627 | 0 | 0 | 39,627 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE DESIGN, NET OF AMORTIZATION | 2,841 | 15,615 | 15,615 |
| GOODWILL | 175,000 | 175,000 | 175,000 |
| BRAND LOGO, NET OF AMORTIZATION | 2,938 | 2,052 | 2,052 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 19,746 | 0 | 7,959 | 11,787 |
| PAYROLL FEES | 9,501 | 0 | 3,830 | 5,671 |
| DUES AND SUBSCRIPTIONS | 33,857 | 0 | 13,647 | 20,210 |
| LIABILITY INSURANCE | 163,333 | 0 | 65,836 | 158,886 |
| WORKERS COMP | 65,067 | 0 | 26,227 | 38,840 |
| LICENSES AND PERMITS | 27,954 | 0 | 11,268 | 16,686 |
| POSTAGE AND DELIVERY | 5,412 | 0 | 2,181 | 3,231 |
| CREDIT CARD FEES | 66,464 | 0 | 26,790 | 39,674 |
| SUPPLIES | 344,683 | 0 | 138,934 | 205,749 |
| CABLE/INTERNET | 22,792 | 0 | 9,187 | 13,605 |
| MAINTENANCE | 240,792 | 0 | 97,058 | 143,734 |
| VETERINARY EXPENSES | 21,130 | 0 | 8,517 | 12,613 |
| ADVERTISING AND PROMOTION | 24,207 | 0 | 9,757 | 14,450 |
| EMBRYO | 6,825 | 0 | 2,751 | 4,074 |
| FERTILIZER AND PESTICIDE | 15,909 | 0 | 6,413 | 9,496 |
| DAIRY SUPPLIES | 247,223 | 0 | 99,650 | 147,573 |
| BREEDING FEES | 17,248 | 0 | 6,952 | 10,296 |
| TRASH DISPOSAL | 28,516 | 0 | 11,494 | 17,022 |
| AUTOMOBILE EXPENSES | 41,157 | 0 | 16,589 | 24,568 |
| CONTRACT LABOR | 113,514 | 0 | 45,755 | 67,759 |
| SHOP SUPPLIES | 35,877 | 0 | 14,461 | 21,416 |
| GAS AND FUEL | 144,739 | 0 | 58,341 | 86,398 |
| FEED | 87,624 | 0 | 35,319 | 47,399 |
| LAUNDRY & LINEN | 7,652 | 0 | 3,084 | 4,568 |
| ARTIST STIPENDS | 40,000 | 0 | 16,123 | 23,877 |
| MISCELLANEOUS | 56,973 | 0 | 22,966 | 34,005 |
| BANK SERVICE CHARGES | 64 | 0 | 26 | 38 |
| AMORTIZATION | 8,188 | 0 | 3,300 | 4,888 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 56,567 | 72,945 |
| SECURITY DEPOSITS | 29,762 | 44,885 |
| AMOUNTS HELD FOR NOYCE LEADERSHIP INSTITUTE | 39,664 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 96,461 | 0 | 38,881 | 57,580 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 235,406 | 0 | 94,887 | 140,519 |
| PERSONAL PROPERTY TAXES | 2,535 | 0 | 1,022 | 1,513 |
| USE TAXES | 5,745 | 0 | 2,316 | 3,429 |
| PROPERTY TAXES | 12,884 | 0 | 5,193 | 7,691 |