| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DICKINSON DESJARDINS | 3,000 | 1,500 | 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 | 195,156 | SL | 3.18 % | 10,422 | |||
| FARM EQUIPMENT ORCHARD | 1982-02-15 | 1,330,706 | 1,218,197 | 200DB | 7.0000 | 72,740 | |||
| IMPROVEMENTS | 2014-05-06 | 501,069 | 119,849 | 150DB | 6.93 % | 202,547 | |||
| OFFICE EQUIPMENT | 1999-03-01 | 45,059 | 38,942 | 200DB | 5.0000 | 2,103 | |||
| VEHICLES | 1996-01-11 | 65,588 | 61,811 | 200DB | 5.0000 | 1,472 | |||
| BUILDING - RENTAL | 2018-01-01 | 158,608 | SL | 3.49 % | 5,527 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 65,588 | 63,283 | 2,305 | 2,305 |
| Machinery and Equipment | 1,375,765 | 1,329,912 | 45,853 | 45,853 |
| Buildings | 586,170 | 204,213 | 381,957 | 381,957 |
| Improvements | 501,069 | 331,358 | 169,711 | 169,711 |
| Land | 3,848,298 | 3,848,298 | 3,848,298 | |
| Miscellaneous | 65,816 | 65,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARRY HAYES | 10,550 | 10,550 | 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 | 716,095 |
| 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 | 4,990 | 4,990 | ||
| BANK CHARGES | 193 | 193 | ||
| BEE SUPPLIES | 9,131 | 9,131 | ||
| CAR & TRUCK | 99 | 99 | ||
| CHEMICALS | 8,530 | 8,530 | ||
| CHICKEN EXPENSE | 10,306 | 10,306 | ||
| COFFEE EXPENSE | 1,789 | 1,789 | ||
| COMPUTER & INTERNET | 6,922 | 6,922 | ||
| CONTAINERS & BAGS | 17,352 | 17,352 | ||
| CREDIT CARD FEES | 15,127 | 15,127 | ||
| CUSTOM HIRE | 750 | 750 | ||
| DUES & SUBSCRIPTIONS | 250 | 250 | ||
| EDUCATION & SUPPLIES | 241 | 241 | ||
| EQUIPMENT RENTAL | 2,461 | 2,461 | ||
| FARM SUPPLIES | 34,131 | 34,131 | ||
| FERTILIZER & MANURE | 14,890 | 14,890 | ||
| FREIGHT & TRUCKING | 1,251 | 1,251 | ||
| GASOLINE FUEL | 11,809 | 11,809 | ||
| GROUNDWATER MANAGEMENT | 2,909 | 2,909 | ||
| INSURANCE | 74,335 | 74,335 | ||
| INVESTMENT FEES | 76,712 | 76,712 | ||
| IRRIGATION REPAIR & REPLACEMENT | 6,025 | 6,025 | ||
| MEALS & ENTERTAINMENT | 787 | 787 | ||
| MISCELLANEOUS | 1,656 | 1,656 | ||
| OFFICE SUPPLIES | 1,866 | 1,866 | ||
| ORCHARD COGS | 45,754 | 45,754 | ||
| PAYROLL SERVICE | 3,943 | 3,943 | ||
| POSTAGE | 311 | 311 | ||
| Rental Expenses | 3,703 | |||
| REPAIRS & MAINTENANCE | 14,376 | 14,376 | ||
| SCHOOL BUS FIELD TRIP | 3,350 | 3,350 | ||
| SEED AND PLANTS | 146,903 | 146,903 | ||
| SMALL TOOLS | 2,915 | 2,915 | ||
| TELEPHONE | 3,145 | 3,145 | ||
| UNIFORMS | 1,278 | 1,278 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 734 | ||
| ORCHARD SALES AND FEES | 978,403 | ||
| OTHER OPERATING INCOME | 14,092 | ||
| Rental Income - Noninvestment Property | 3,613 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROADBENT & ASSOCIATES | 5,358 | 0 | 0 | 5,358 |
| OTHERS | 5,318 | 0 | 0 | 5,318 |
| RAND ENTERPRISES | 15,200 | 0 | 0 | 15,200 |
| SILVER STATE ANALYTICAL LAB | 786 | 0 | 0 | 786 |
| STETSON ENGINEER INC | 6,927 | 0 | 0 | 6,927 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 5,127 | 5,127 | ||
| LICENSES & PERMITS | 4,222 | 4,222 | ||
| PAYROLL TAXES | 37,206 | 37,206 | ||
| PROPERTY TAXES | 16,140 | 16,140 | ||
| UBT | 2,553 | 2,553 |