| 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 | 1,040,767 | 215,815 | SL | 31.5000 | 21,063 | |||
| FARM EQUIPMENT ORCHARD | 1982-02-15 | 1,363,298 | 1,302,866 | 200DB | 7.0000 | 40,185 | |||
| IMPROVEMENTS | 2014-05-06 | 916,487 | 651,878 | 150DB | 5.90 % | 107,087 | |||
| OFFICE EQUIPMENT | 1999-03-01 | 45,059 | 42,438 | 200DB | 5.0000 | 1,123 | |||
| VEHICLES | 1996-01-11 | 65,588 | 64,205 | 200DB | 5.0000 | 592 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 65,588 | 64,797 | 791 | 791 |
| Machinery and Equipment | 1,408,357 | 1,384,542 | 23,815 | 23,815 |
| Buildings | 1,040,767 | 229,986 | 810,781 | 810,781 |
| Improvements | 916,487 | 767,927 | 148,560 | 148,560 |
| Land | 4,071,446 | 4,071,446 | 4,071,446 | |
| Miscellaneous | 65,816 | 65,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARRY HAYES | 1,513 | 1,513 | 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 | 740,975 |
| 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 |
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/PROMOTION | 6,010 | 6,010 | ||
| BAD DEBT | 14,172 | 14,172 | ||
| BANK CHARGES | 1,059 | 1,059 | ||
| BEE SUPPLIES | 1,298 | 1,298 | ||
| CASH SHORT & OVER | -4,084 | -4,084 | ||
| CHEMICALS | 11,695 | 11,695 | ||
| CHICKEN EXPENSE | 4,747 | 4,747 | ||
| COFFEE EXPENSE | 356 | 356 | ||
| COMPUTER & INTERNET | 2,976 | 2,976 | ||
| CONTAINERS & BAGS | 29,503 | 29,503 | ||
| CONTRACT LABOR | 3,769 | 3,769 | ||
| CREDIT CARD FEES | 28,963 | 28,963 | ||
| DUES & SUBSCRIPTIONS | 110 | 110 | ||
| EQUIPMENT RENTAL | 6,440 | 6,440 | ||
| FARM SUPPLIES | 52,105 | 52,105 | ||
| FERTILIZER & MANURE | 28,750 | 28,750 | ||
| FREIGHT & TRUCKING | 2,408 | 2,408 | ||
| GASOLINE FUEL | 6,060 | 6,060 | ||
| GROUNDWATER MANAGEMENT | 2,932 | 2,932 | ||
| INSURANCE | 94,507 | 94,507 | ||
| INVESTMENT FEES | 80,096 | 80,096 | ||
| IRRIGATION REPAIR & REPLACEMENT | 2,578 | 2,578 | ||
| MEALS & ENTERTAINMENT | 888 | 888 | ||
| MISCELLANEOUS | 4,615 | 4,615 | ||
| OFFICE EQUIPMENT | 3,530 | 3,530 | ||
| OFFICE EXPENSE | 594 | 594 | ||
| OFFICE SUPPLIES | 3,841 | 3,841 | ||
| OLIVE OIL | 16,000 | 16,000 | ||
| ORCHARD COGS | 123,645 | 123,645 | ||
| PAYROLL SERVICE | 4,449 | 4,449 | ||
| POSTAGE | 324 | 324 | ||
| PUMPKINS PURCHASED | 204,280 | 204,280 | ||
| REIMBURSEMENTS | 532 | 532 | ||
| Rental Expenses | 15,509 | |||
| REPAIRS & MAINTENANCE | 50,691 | 50,691 | ||
| SEED AND PLANTS | 50,446 | 50,446 | ||
| SENIOR FARMERS MARKTET COUPONS | 2,814 | 2,814 | ||
| SMALL TOOLS | 1,582 | 1,582 | ||
| TELEPHONE | 4,511 | 4,511 | ||
| UNIFORMS | 618 | 618 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORCHARD SALES AND FEES | 1,648,879 | ||
| Rental Income - Noninvestment Property | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROADBENT & ASSOCIATES | 2,347 | 0 | 0 | 2,347 |
| GARRY HAYES ESQ | 5,850 | 0 | 0 | 5,850 |
| OTHERS | 10,139 | 0 | 0 | 10,139 |
| PHILIP KANTOR | 4,205 | 0 | 0 | 4,205 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,032 | 4,032 | ||
| LICENSES & PERMITS | 3,188 | 3,188 | ||
| PAYROLL TAXES | 55,048 | 55,048 | ||
| PROPERTY TAXES | 23,944 | 23,944 | ||
| UBT | 10,082 | 10,082 |