| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,241 | 243 | 0 | 16,241 |
| 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 | 1,416,240 | 962,322 | SL | 0 % | 127,579 | 0 | 127,579 | |
| EDUCATION | 2010-12-31 | 94,075 | 45,453 | SL | 0 % | 9,146 | 0 | 9,146 | |
| FARM | 2010-12-31 | 2,242,110 | 1,948,895 | SL | 0 % | 69,359 | 0 | 69,359 | |
| GILLESPIE | 2010-12-31 | 1,976,788 | 1,463,792 | SL | 0 % | 124,151 | 0 | 124,151 | |
| RENTAL (INCL. GUEST HOUSES) | 2010-12-31 | 430,275 | 377,434 | SL | 0 % | 12,158 | 0 | 12,158 | |
| EQUESTRIAN | 2010-12-31 | 846,596 | 794,576 | SL | 0 % | 24,443 | 0 | 24,443 | |
| MARKET | 2010-12-31 | 449,221 | 284,270 | SL | 0 % | 34,624 | 0 | 34,624 | |
| OUTDOOR | 2010-12-31 | 1,669,667 | 1,287,997 | SL | 0 % | 99,252 | 0 | 99,252 | |
| ANI - EQUIPMENT | 2014-09-30 | 383,800 | 278,128 | SL | 0 % | 57,393 | 0 | 57,393 | |
| ANI - BUILDINGS | 2014-09-30 | 1,986,576 | 245,437 | SL | 0 % | 49,590 | 0 | 49,590 | |
| ANI - LAND | 2014-09-30 | 560,300 | L | 0 | 0 | 0 | |||
| MONSON ARTS | 2017-01-01 | 145,624 | 53,752 | SL | 0 % | 30,050 | 0 | 30,050 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSETS | PURCHASED | 102,584 | 501,428 | COST | 0 | 61,993 | 460,837 |
| 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 |
| INVESTMENT IN PINELAND FARMS NATURAL MEATS, INC. | AT COST | 731,255 | 731,255 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ADMIN | 1,416,240 | 1,089,901 | 326,339 | |
| EDUCATION | 94,075 | 54,599 | 39,476 | |
| FARM | 2,242,110 | 2,018,254 | 223,856 | |
| GILLESPIE | 1,976,788 | 1,587,943 | 388,845 | |
| RENTAL (INCL. GUEST HOUSES) | 430,275 | 389,592 | 40,683 | |
| EQUESTRIAN | 846,596 | 819,019 | 27,577 | |
| MARKET | 449,221 | 318,894 | 130,327 | |
| OUTDOOR | 1,669,667 | 1,387,249 | 282,418 | |
| ANI - EQUIPMENT | 383,800 | 335,521 | 48,279 | |
| ANI - BUILDINGS | 1,986,576 | 295,027 | 1,691,549 | |
| ANI - LAND | 560,300 | 0 | 560,300 | |
| MONSON ARTS | 145,624 | 83,802 | 61,822 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 23,006 | 0 | 0 | 23,006 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE DESIGN, NET OF AMORTIZATION | 8,923 | 2,231 | 2,231 |
| GOODWILL | 175,000 | 175,000 | 175,000 |
| BRAND LOGO, NET OF AMORTIZATION | 1,166 | 316 | 316 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 24,565 | 0 | 9,638 | 14,927 |
| PAYROLL FEES | 9,796 | 0 | 3,844 | 5,952 |
| DUES AND SUBSCRIPTIONS | 52,704 | 0 | 20,679 | 32,025 |
| LIABILITY INSURANCE | 183,157 | 0 | 71,863 | 138,318 |
| WORKERS COMP | 69,719 | 0 | 27,355 | 42,364 |
| LICENSES AND PERMITS | 22,088 | 0 | 8,666 | 13,422 |
| POSTAGE AND DELIVERY | 4,252 | 0 | 1,668 | 2,584 |
| CREDIT CARD FEES | 96,085 | 0 | 37,700 | 58,385 |
| SUPPLIES | 286,988 | 0 | 112,601 | 174,387 |
| CABLE/INTERNET | 35,803 | 0 | 14,048 | 21,755 |
| MAINTENANCE | 212,368 | 0 | 83,324 | 129,044 |
| VETERINARY EXPENSES | 25,597 | 0 | 10,043 | 15,554 |
| ADVERTISING AND PROMOTION | 15,941 | 0 | 6,255 | 9,686 |
| EMBRYO | 5,736 | 0 | 2,251 | 3,485 |
| FERTILIZER AND PESTICIDE | 33,469 | 0 | 13,132 | 20,337 |
| DAIRY SUPPLIES | 201,769 | 0 | 79,165 | 122,604 |
| BREEDING FEES | 13,049 | 0 | 5,120 | 7,929 |
| TRASH DISPOSAL | 30,788 | 0 | 12,080 | 18,708 |
| AUTOMOBILE EXPENSES | 37,687 | 0 | 14,787 | 22,900 |
| CONTRACT LABOR | 32,783 | 0 | 12,863 | 19,920 |
| SHOP SUPPLIES | 30,046 | 0 | 11,789 | 18,257 |
| GAS AND FUEL | 99,440 | 0 | 39,016 | 60,424 |
| FEED | 95,947 | 0 | 37,645 | 113,968 |
| LAUNDRY & LINEN | 2,961 | 0 | 1,162 | 1,799 |
| ARTIST STIPENDS | 40,000 | 0 | 15,694 | 24,306 |
| ARTIST MEALS | 49,681 | 0 | 19,493 | 30,188 |
| AMORTIZATION | 7,543 | 0 | 2,960 | 4,583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 79,903 | 112,323 |
| SECURITY DEPOSITS | 40,589 | 38,115 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 63,651 | 0 | 24,974 | 38,677 |
| MONSON ADVISOR FEES | 1,250 | 0 | 490 | 760 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 278,142 | 0 | 109,131 | 169,011 |
| PERSONAL PROPERTY TAXES | 226 | 0 | 89 | 137 |
| USE TAXES | 12,295 | 0 | 4,824 | 7,471 |
| PROPERTY TAXES | 2,355 | 0 | 924 | 1,431 |