| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DICKINSON DESJARDINS | 3,000 | 0 | 0 | 3,000 |
| 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 | 228,775 | SL | 31.5000 | 9,926 | |||
| FARM EQUIPMENT ORCHARD | 1982-02-15 | 1,396,040 | 1,372,530 | 200DB | 7.0000 | 10,340 | |||
| IMPROVEMENTS | 2014-05-06 | 1,288,671 | 823,502 | 150DB | 5.91 % | 72,811 | |||
| OFFICE EQUIPMENT | 1999-03-01 | 98,346 | 44,589 | 200DB | 5.0000 | 53,757 | |||
| VEHICLES | 1996-01-11 | 119,869 | 65,340 | 200DB | 5.0000 | 19,448 | |||
| QUAIL GARDENS HOUSE | 2020-04-07 | 915,340 | 66,196 | SL | 3.64 % | 15,723 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 119,869 | 84,788 | 35,081 | 35,081 |
| Machinery and Equipment | 1,494,386 | 1,481,217 | 13,169 | 13,169 |
| Buildings | 1,342,902 | 320,620 | 1,022,282 | 1,022,282 |
| Improvements | 1,288,671 | 896,313 | 392,358 | 392,358 |
| Land | 3,808,646 | 3,808,646 | 3,808,646 | |
| Miscellaneous | 65,816 | 65,816 |
| 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 | 2,610 | 2,610 | ||
| AUTOMOBILE | 2,587 | 2,587 | ||
| BANK CHARGES | 858 | 858 | ||
| BUSINESS LICENSES | 1,204 | 1,204 | ||
| CHANGE FOR REGISTERS | -2,279 | -2,279 | ||
| CHEMICALS | 2,053 | 2,053 | ||
| COMPUTER & INTERNET | 13,674 | 13,674 | ||
| CONTRACT LABOR | 22,703 | 22,703 | ||
| CREDIT CARD FEES | 51,737 | 51,737 | ||
| DMV | 98 | 98 | ||
| DUES & SUBSCRIPTIONS | 4,683 | 4,683 | ||
| EQUIPMENT RENTAL | 4,136 | 4,136 | ||
| FERTILIZER & MANURE | 39,688 | 39,688 | ||
| FOREIGN TAXES PAID | 3,310 | 3,310 | ||
| FREIGHT & TRUCKING | 2,098 | 2,098 | ||
| GASOLINE FUEL | 11,772 | 11,772 | ||
| GROUNDWATER MANAGEMENT | 4,410 | 4,410 | ||
| HEALTH PERMIT | 2,065 | 2,065 | ||
| INSURANCE | 104,625 | 104,625 | ||
| INVESTMENT FEES | 87,816 | 87,816 | ||
| IRRIGATION REPAIR & REPLACEMENT | 7,952 | 7,952 | ||
| MEALS & ENTERTAINMENT | 4,350 | 4,350 | ||
| MISCELLANEOUS | 913 | 913 | ||
| NV DEPT OF AGRICULTURE | 141 | 141 | ||
| OFFICE SUPPLIES | 7,037 | 7,037 | ||
| ORCHARD COGS | 587,564 | 587,564 | ||
| PAYROLL SERVICE | 8,005 | 8,005 | ||
| POSTAGE | 103 | 103 | ||
| REFUNDS | 2,372 | 2,372 | ||
| Rental Expenses | 4,726 | |||
| REPAIRS & MAINTENANCE | 25,116 | 25,116 | ||
| SCHOOL BUS TRIPS | 16,413 | 16,413 | ||
| SEMINARS | 4,195 | 4,195 | ||
| SMALL TOOLS | 11,748 | 11,748 | ||
| TELEPHONE | 4,735 | 4,735 | ||
| UNIFORMS | 3,368 | 3,368 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION TOURS | 4,013 | ||
| ORCHARD SALES AND FEES | 2,217,030 | ||
| OTHER INCOME | 4,665 | ||
| SENIOR MARKET COUPONS | 123 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,538 | 0 | 0 | 4,538 |
| OTHER | 53,117 | 0 | 0 | 53,117 |
| SECURITY | 4,102 | 0 | 0 | 4,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 61,202 | 61,202 | ||
| PROPERTY TAXES | 19,808 | 19,808 | ||
| UBT | 15,245 | 15,245 |