| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,130 | 230 | 0 | 19,130 |
| 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 | 1,574,961 | 1,225,409 | SL | 0 % | 114,454 | 0 | 114,454 | |
| EDUCATION | 2010-12-31 | 107,466 | 68,897 | SL | 0 % | 9,713 | 0 | 9,713 | |
| FARM | 2010-12-31 | 2,283,476 | 2,043,483 | SL | 0 % | 71,497 | 0 | 71,497 | |
| GILLESPIE | 2010-12-31 | 2,283,924 | 1,748,118 | SL | 0 % | 114,807 | 0 | 114,807 | |
| RENTAL (INCL. GUEST HOUSES) | 2010-12-31 | 417,922 | 360,967 | SL | 0 % | 13,542 | 0 | 13,542 | |
| EQUESTRIAN | 2010-12-31 | 698,240 | 680,244 | SL | 0 % | 1,650 | 0 | 1,650 | |
| MARKET | 2010-12-31 | 588,116 | 380,120 | SL | 0 % | 46,840 | 0 | 46,840 | |
| OUTDOOR | 2010-12-31 | 1,734,657 | 1,398,669 | SL | 0 % | 89,255 | 0 | 89,255 | |
| ANI - EQUIPMENT | 2014-09-30 | 555,850 | 357,879 | SL | 0 % | 36,426 | 0 | 36,426 | |
| ANI - BUILDINGS | 2014-09-30 | 2,266,106 | 398,843 | SL | 0 % | 67,174 | 0 | 67,174 | |
| ANI - LAND | 2014-09-30 | 560,300 | L | 0 | 0 | 0 | |||
| MONSON ARTS | 2017-01-01 | 211,311 | 115,581 | SL | 0 % | 23,070 | 0 | 23,070 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSET | PURCHASED | 201,731 | 205,365 | COST | 0 | 184,141 | 187,775 |
| 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 | 1,574,961 | 1,339,863 | 235,098 | |
| EDUCATION | 107,466 | 78,610 | 28,856 | |
| FARM | 2,283,476 | 2,114,980 | 168,496 | |
| GILLESPIE | 2,283,924 | 1,862,925 | 420,999 | |
| RENTAL (INCL. GUEST HOUSES) | 417,922 | 374,509 | 43,413 | |
| EQUESTRIAN | 698,240 | 681,894 | 16,346 | |
| MARKET | 588,116 | 426,960 | 161,156 | |
| OUTDOOR | 1,734,657 | 1,487,924 | 246,733 | |
| ANI - EQUIPMENT | 555,850 | 394,305 | 161,545 | |
| ANI - BUILDINGS | 2,266,106 | 466,017 | 1,800,089 | |
| ANI - LAND | 560,300 | 0 | 560,300 | |
| MONSON ARTS | 211,311 | 138,651 | 72,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,233 | 0 | 0 | 13,233 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GOODWILL | 175,000 | 175,000 | 175,000 |
| BRAND LOGO, NET OF AMORTIZATION | 117 | 78 | 78 |
| OPERATING LEASE RIGHT OF USE ASSETS | 2,239,156 | 2,239,156 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 33,052 | 0 | 17,462 | 15,590 |
| PAYROLL FEES | 17,214 | 0 | 9,094 | 8,120 |
| DUES AND SUBSCRIPTIONS | 59,070 | 0 | 31,207 | 27,863 |
| LIABILITY INSURANCE | 149,427 | 0 | 78,944 | 152,458 |
| WORKERS COMP | 80,029 | 0 | 42,280 | 37,749 |
| LICENSES AND PERMITS | 22,559 | 0 | 11,918 | 10,641 |
| POSTAGE AND DELIVERY | 5,008 | 0 | 2,646 | 2,362 |
| CREDIT CARD FEES | 153,156 | 0 | 80,914 | 72,242 |
| SUPPLIES | 389,522 | 0 | 205,788 | 183,734 |
| CABLE/INTERNET | 36,109 | 0 | 19,077 | 17,032 |
| MAINTENANCE | 291,808 | 0 | 154,165 | 137,643 |
| VETERINARY EXPENSES | 22,860 | 0 | 12,077 | 10,783 |
| ADVERTISING AND PROMOTION | 39,760 | 0 | 21,006 | 18,754 |
| EMBRYO | 3,140 | 0 | 1,659 | 1,481 |
| FERTILIZER AND PESTICIDE | 13,630 | 0 | 7,201 | 6,429 |
| DAIRY SUPPLIES | 150,935 | 0 | 79,740 | 71,195 |
| BREEDING FEES | 3,664 | 0 | 1,936 | 1,728 |
| TRASH DISPOSAL | 35,583 | 0 | 18,799 | 16,784 |
| AUTOMOBILE EXPENSES | 73,947 | 0 | 39,067 | 34,880 |
| CONTRACT LABOR | 146,414 | 0 | 77,352 | 69,062 |
| SHOP SUPPLIES | 16,530 | 0 | 8,733 | 7,797 |
| GAS AND FUEL | 160,625 | 0 | 84,860 | 75,765 |
| FEED | 71,250 | 0 | 37,642 | 26,430 |
| ARTIST STIPENDS | 85,500 | 0 | 45,170 | 40,330 |
| ARTIST MEALS | 161,703 | 0 | 85,429 | 76,274 |
| AMORTIZATION | 39 | 0 | 21 | 18 |
| BAD DEBT | 613 | 0 | 324 | 289 |
| ELECTRICITY | 2,910 | 0 | 1,535 | 1,375 |
| BANK SERVICE CHARGES | 190 | 0 | 100 | 90 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 158,020 | 209,191 |
| SECURITY DEPOSITS | 28,359 | 20,733 |
| OPERATING USE LIABILITIES | 0 | 2,239,156 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 112,851 | 0 | 59,620 | 53,231 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 353,228 | 0 | 186,613 | 166,615 |
| PERSONAL PROPERTY TAXES | 6,855 | 0 | 3,622 | 3,233 |
| USE TAXES | 17,785 | 0 | 9,396 | 8,389 |