<page>
Cagle's-Keystone Foods, L.L.C.
Financial Statements
as of and for the Years Ended
December 29, 2001 (Restated) and December 30, 2000
and Independent Auditors' Report
</page>
<page>
INDEPENDENT AUDITORS' REPORT
Steering Committee of Cagle's-Keystone Foods, L.L.C.
We have audited the accompanying balance sheets of Cagle's-Keystone Foods,
L.L.C. (the "Company") as of December 29, 2001 and December 30, 2000 and the
related statements of operations, members' equity (deficit), and cash flows
for the years then ended. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Company at December 29,
2001 and December 30, 2000 and the results of its operations and its cash
flows for the years then ended in conformity with accounting principles
generally accepted in the United States of America.
As discussed in Note 1, the Company changed its method of accounting for
derivative instruments and hedging activities in 2001.
As discussed in Note 8, the accompanying December 29, 2001 financial
statements have been restated.
/s/ Deloitte & Touche LLP
Atlanta, GA
April 5, 2002
(August 28,2002 as to the effects of the restatement discussed in Note 8)
</page>
<page>
CAGLE'S-KEYSTONE FOODS, L.L.C.
BALANCE SHEETS
December 29, December 30,
.. 2001 2000
.. As Restated
.. See Note 8
.. ------------ ------------
ASSETS
CURRENT ASSETS:
Cash 1,071,477 392,143
Accounts receivable: 0 0
Related parties 5,806,410 11,610,234
Other 4,516,417 3,116,046
.. ------------ ------------
10,322,827 14,726,280
Related party note receivable 523,000 1,023,000
Inventories 9,770,077 9,596,188
Prepaid expenses 1,420,651 1,759,364
.. ------------ ------------
Total current assets 23,108,032 27,496,975
PROPERTY, PLANT, AND EQUIPMENT:
Land 1,751,369 1,192,200
Land improvements 13,501,091 13,447,600
Buildings and building equipment 39,662,467 39,495,042
Machinery and equipment 24,647,493 22,639,121
Furniture and fixtures 867,029 845,903
Construction-in-process 137,685 262,465
.. ------------ ------------
80,567,134 77,882,331
Less accumulated depreciation (12,412,646) (6,795,844)
.. ------------ ------------
Property, plant, and equipment, net 68,154,488 71,086,487
INVESTMENTS IN AFFILIATED COMPANIES 279,461 103,774
OTHER ASSETS 270,449 1,377,775
.. ------------ ------------
Total 91,812,430 100,065,011
============ ============
LIABILITIES AND MEMBERS' DEFICIT
CURRENT LIABILITIES:
Accounts payable:
Related parties 206,935 206,935
Other 5,476,376 5,604,491
Accrued expenses 2,509,032 2,693,355
Current portion of long-term debt:
Related party 17,193,086 13,400,000
Others 26,850,000 5,400,000
.. ------------ ------------
Total current liabilities 52,235,429 27,304,781
LONG TERM DEBT 40,156,500 76,170,000
.. ------------ ------------
Total liabilities 92,391,929 103,474,781
MEMBERS' DEFICIT (579,499) (3,409,770)
.. ------------ ------------
Total 91,812,430 100,065,011
============ ============
See notes to financial statements.
</page>
<page>
CAGLE'S-KEYSTONE FOODS, L.L.C.
STATEMENTS OF OPERATIONS
Year Ended
December 29, December 30,
2001 2000
.. -------------- --------------
NET SALES:
Related parties $ 129,839,838 $ 121,483,983
Other 23,077,990 15,723,298
.. -------------- --------------
Total net sales 152,917,828 137,207,281
COST OF PRODUCTS SOLD 136,124,829 119,369,648
SELLING AND ADMINISTRATIVE EXPENSES 4,701,023 4,840,808
.. -------------- --------------
OPERATING GAIN 12,091,976 12,996,825
OTHER INCOME (EXPENSE):
Other income 373,107 186,832
Interest expense (4,602,745) (7,546,209)
.. -------------- --------------
(4,229,638) (7,359,377)
.. -------------- --------------
NET INCOME 7,862,338 5,637,448
See notes to financial statements.
</page>
<page>
CAGLE'S-KEYSTONE FOODS, L.L.C.
STATEMENTS OF MEMBERS' DEFICIT
FOR THE YEARS ENDED DECEMBER 29, 2001 (As Restated, See Note 8)
AND DECEMBER 30, 2000
Executive
Holdings Cagle's
Ltd. Inc. Total
.. ----------- ----------- -----------
BALANCE - January 1, 2000 $(6,201,514) $(2,657,771) $(8,859,285)
Net Income 3,946,213 1,691,235 5,637,448
Distributions to Members (854,583) (366,250) (1,220,833)
Capital Contributions 723,000 309,900 1,032,900
.. ----------- ----------- -----------
BALANCE - December 30, 2000 (2,386,884) (1,022,886) (3,409,770)
Net Income 5,503,637 2,358,701 7,862,338
Other Comprehensive Income:
Cumulative effect adjustment for
change in accounting (Note 1) 149,800 64,200 214,000
Net change in fair value of:
Interest Rate Hedge of Company-
Fundco, as restated, see note 8 (1,347,042) (577,304) (1,924,346)
Interest Rate Hedge of Credit Company
Equity Method Investment (53,958) (23,125) (77,083)
.. ----------- ----------- -----------
Total Comprehensive Income
as restated, see Note 8 4,252,437 1,822,472 6,074,909
Distributions to members (2,271,247) (973,391) (3,244,638)
.. ----------- ----------- -----------
BALANCE - December 29, 2001
as restated, see Note 8 $ (405,694) $ (173,805) $ (579,499)
.. =========== =========== ===========
See notes to financial statements.
</page>
<page>
CAGLE'S-KEYSTONE FOODS, L.L.C.
STATEMENTS OF CASH FLOWS
Year Ended
.. --------------------------
December 29, December 30,
2001 2000
.. ------------ ------------
OPERATING ACTIVITIES:
Net income $ 7,862,338 $ 5,637,448
Adjustments to reconcile net income to net
cash provided 0 0
by (used in) operating activities: 0 0
Depreciation and amortization 5,736,583 4,538,416
Undistributed income from affiliate (237,563) (112,373)
Changes in operating assets and liabilities: 0 0
Accounts receivable 4,403,453 (11,495,978)
Inventories (173,889) (2,675,541)
Prepaid expenses 338,713 (287,878)
Other assets 1,107,519 (12,379)
Accounts payable (1,884,461) (223,428)
Accrued expenses (184,323) 998,923
.. ------------ ------------
Net cash provided by (used in) operating
activities 16,968,370 (3,632,790)
INVESTING ACTIVITIES:
Purchases of property, plant, and equipment (2,804,584) (994,123)
Receipts on notes receivable 500,000 0
Investment in affiliated company 30,600 39,337
Borrowings of note receivable 0 (173,000)
.. ------------ ------------
Net cash used in investing activities (2,273,984) (1,127,786)
FINANCING ACTIVITIES:
Proceeds from long-term borrowings 33,864,917 31,700,000
Payments on long-term borrowings (44,635,331) (26,380,000)
Distributions to Members (3,244,638) (1,220,833)
Capital contributions 0 1,032,900
.. ------------ ------------
Net cash (used in) provided by financing
activities (14,015,052) 5,132,067
.. ------------ ------------
NET INCREASE IN CASH 679,334 371,491
CASH:
Beginning of year 392,143 20,652
.. ------------ ------------
End of year 1,071,477 392,143
.. ============ ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION -
Cash paid during the year for interest 5,051,722 7,231,081
See notes to financial statements.
</page>
<page>
CAGLE'S-KEYSTONE FOODS, L.L.C.
NOTES TO FINANCIAL STATEMENTS
AS OF AND FOR THE YEARS ENDED DECEMBER 29, 2001 (as restated)
AND DECEMBER 30, 2000
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Description of Business - Cagle's-Keystone Foods, L.L.C. (the "Company") was
established as a Limited Liability Company on October 31, 1997 and is a joint
venture between Cagle's, Inc. (30%) and Executive Holdings L.P. (70%). The
Company's operations are located in Albany and Franklin, Kentucky. The latest
date at which the Limited Liability Company is to dissolve is December 31,
2022. The Company is engaged in the production and sale of processed chicken
and commenced production during November 1998. Prior to that date, the Company
was a development stage entity. The majority of the Company's sales are made
to the joint venture partners (see Note 3).
Revenue Recognition - The Company recognizes revenue when product is shipped
to customers.
Inventories - Live field inventories are stated at the lower of cost or market,
and breeders are stated at cost, less accumulated amortization. Breeder costs
are accumulated up to the production stage. Such costs are amortized into
hatching egg costs over the estimated production lives based on monthly egg
production. Finished products, feed, medication, and supplies are stated at
the lower of cost or market determined by the first-in, first-out method.
Inventories at December 29, 2001 and December 30, 2000, respectively, consist
of the following:
2001 2000
Finished products 1,283,843 2,170,612
Field inventory, breeders, and eggs 6,793,921 5,959,942
Feed, ingredients, and medication 1,072,920 923,727
Supply inventory 619,393 541,907
.. ---------- ---------
9,770,077 9,596,188
.. ========== =========
Property, Plant, and Equipment - Property, plant, and equipment are stated at
cost. Depreciation is computed principally by the units-of-production method
for financial reporting purposes over the following periods:
Buildings and improvements 3-30 years
Machinery, furniture, and equipment 3-17 years
Land improvements 7 years
The Company evaluates the estimated useful lives and the carrying value of
assets on a periodic basis to determine whether events or circumstances warrant
revised estimated useful lives or whether any impairment exists. Management
believes that no impairment existed at December 29, 2001.
</page>
<page>
Other Assets - Other assets consist primarily of loan origination fees which
are amortized on a straight-line basis over seven years.
Investment in Unconsolidated Affiliate - The equity method of accounting is
used to account for the Company's investment in unconsolidated affiliates
because of the Company's ability to exercise significant influence.
Fair Value of Financial Instruments - The carrying amounts of cash, accounts
receivable, and accounts payable reflected in the financial statements
approximate fair values because of the short-term nature of these instruments.
Based on the borrowing rates currently available to the Company for bank
loans with similar terms and maturities, the Company estimates that the
carrying value of its long-term debt approximates fair value. The fair
value of the interest rate swaps (see Note 2) is the amount the Company
would receive or pay to terminate its swap agreements.
Use of Estimates - The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period. Actual results could
differ from those estimates.
Fiscal Year-End - The Company follows a fiscal year that ends on the Saturday
nearest to the end of the month of December.
Income Taxes - The Company is a Limited Liability Company which allows the
Company to be treated as a partnership for income tax purposes. As a
partnership, it is not subject to income taxes and the partners report their
proportionate share of the income in their tax returns.
Interest Rate Swap Agreements - These agreements involve the receipt of a
floating rate of interest on long-term debt in exchange for a fixed-rate of
interest over the life of the agreements without an exchange of the underlying
debt principal amount. The differential to be paid or received under the
agreements is accrued as interest rates change and recognized as an adjustment
to interest expense related to the debt. The swap agreements are designated
as cash flow hedges and its fair values are recognized in the financial
statements in other comprehensive income in member's equity.
Derivative Instruments and Hedging Activities - On December 31, 2000 the
Company adopted Statement of Financial Accounting Standards ("SFAS") No. 133,
Accounting for Derivative Instruments and Hedging Activities and SFAS No.
138, Accounting for Certain Derivative Instruments and Certain Hedging
Activities, which amended SFAS No. 133. The new standards require companies
to record derivatives on the balance sheet as assets or liabilities, measured
at fair value. Gains or losses resulting from changes in the values of those
derivatives are accounted for depending on the use of the derivative and
whether it qualifies for hedge accounting. The impact on the Company of
adopting this new accounting standard on December 31, 2000 resulted in a
cumulative increase in other comprehensive income of approximately $214,000.
New Accounting Pronouncement - In June 2001, the Financial Accounting
Standard Board ("FASB") issued SFAS No. 141, Business Combinations and SFAS
No. 142, Goodwill and Other Intangible Assets. SFAS No. 141 requires that
the purchase method of accounting be used for all business combinations
initiated after June 30, 2001 and eliminates the pooling of interest method
of accounting. SFAS No. 142 changes the accounting for goodwill and
intangible assets that have an indefinite useful life from an amortization
method to an impairment only approach and is required to be adopted by the
Company on December 30, 2001. The Company is evaluating the effects of these
new standards; however, the Company does not anticipate any material impact
on the Company's consolidated results of operations, financial position or
cash flows as a result of the adoption of these standards.
</page>
<page>
2. LONG-TERM DEBT
Long-term debt at December 29, 2001 and December 30, 2000, respectively,
consists of the following:
2001 2000
.. ----------- -----------
Notes payable to GA/KY Fundco L.L.C.. under a term loan
agreement, variable interest rate (2.8125% at December
29, 2001 and 7.4375% at December 30, 2000) commencing
March 31, 2000, maturing on September 30, 2004. 52,006,500 62,870,000
Note payable to GA/KY Fundco LLC under a revolving
credit agreement, variable interest rate (4.75% at
December 29, 2001 and 7.75% at December 30, 2000)
maturing on September 30, 2002. The Company is
currently in the process of refinancing the
loan balance. 3,000,000 3,200,000
Note payable to GA/KY Fundco LLC under a revolving
credit agreement, variable interest rate (2.94% at
December 29, 2001 and 9.50% at December 30, 2000)
maturing on September 30, 2002. The Company is
currently in the process of refinancing the
loan balance. 12,000,000 14,500,000
Note payable to Kentucky Highlands Investment
Corporation 0 1,000,000
Note payable to Cagle Foods JV, L.L.C. ("Camilla"), 0%
at December 29, 2001 and 7.37% at December 30, 2000,
due on demand. 17,193,086 13,400,000
.. ----------- -----------
Total 84,199,586 94,970,000
Current portion of long-term debt 44,043,086 18,800,000
.. ----------- -----------
Total long-term debt $40,156,500 $76,170,000
.. =========== ===========
On November 7, 1997, GA/KY Fundco L.L.C. ("Fundco") (a 50%-owned subsidiary)
on behalf of Cagle Foods JV, L.L.C. ("Camilla") (a related party) and the
Company executed a loan agreement for a $95 million term loan facility and a
$30 million revolving loan facility at variable interest rates. The proceeds
were used to construct and operate the hatchery, feed mill, and processing
plant in Kentucky. These loans are guaranteed by the Company and Camilla.
Fundco was established in 1997 as a 50%-owned subsidiary of both the Company
and Camilla. Fundco is a special purpose entity set up for borrowing of funds
from a group of banks to fund the capital needs of the Company and Camilla.
All borrowing terms entered into by Fundco are the same borrowing terms passed
down to the Company and Camilla. Fundco has no other operations. At December
29, 2001, Camilla had $4.9 million outstanding for the term loan facility and
$0 million outstanding for the revolving loan facility.
In 2001, the loan from Camilla matured and was converted to a note payable due
on demand bearing no interest. Previously the loan bore interest at a rate of
7% per annum.
</page>
<page>
Aggregate maturities of long-term debt during the years subsequent to December
29, 2001 are as follows:
Fiscal Year Ended
December 28, 2002 $ 44,043,086
December 27, 2003 14,600,000
December 27, 2004 25,556,500
.. ------------
$ 84,199,586
.. ============
The Company incurred approximately $660,489 in loan origination costs related
to the term loan and revolver, which is being amortized on a straight-line
basis over seven years (the term of the loan). Amortization expense related
to the loan origination costs amounted to approximately $94,000 annually in
2001 and 2000.
On December 31, 1997, Fundco, on behalf of the Company and Camilla, entered
into two interest rate swap agreements with third parties with expiration
dates of December 31, 2002, which effectively fix the rate on original
notional amounts of $58.50 million at rates of 5.98% and 6%, plus a spread
based on the Company's debt-to-cash-flow ratio. These notional amounts change
in the future based on amounts outstanding under the Company's term and
revolving loan agreements. Under the terms of the agreements, the Company
makes payments at fixed rates and receives payments at variable rates based
on the three-month LIBOR rate. Approximately $1,756,000 in unrealized losses
and $209,000 in unrealized losses exist on these agreements at December 29,
2001 (see Note 8) and December 30, 2000, respectively. The Company does not
intend to terminate these agreements prior to the maturity date. The Company
is exposed to credit loss in the event of nonperformance by the other third
parties to the interest rate swap agreement. However, the Company does not
anticipate nonperformance by the third parties.
3. RELATED PARTY TRANSACTIONS
Sales to the Company's owners (Executive Holdings, L.P. and Cagle's, Inc.)
represented 85% and 89% of net sales during the fiscal years ended December
29, 2001 and December 30, 2000, respectively. The Company currently sells
de-boned chicken at cost plus $.03 per eviscerated pound.
Executive Holdings L.P. and Cagle's Inc. both charge the Company administrative
fees based on the Company's volume of production. These fees totaled
$1,876,757 and $947,471 in 2001 and 2000, respectively.
</page>
<page>
The Company entered into a loan agreement with Franklin Poultry Equipment
Company L.L.C. to advance $1.6 million in funds to finance operations.
Franklin Poultry Equipment Company, L.L.C. is a joint venture between
Cagle's Inc. and Executive Holding LP, whose primary purpose is to supply
independent farmers equipment necessary for production of chickens owned by
the Company. This loan bears interest at a rate of 7% per annum with the
principal due to mature during fiscal year 2002. The balance at December 29,
2001 was $523,000. If sufficient funds are not available for repayment,
management expects that such loan will be refinanced.
During 1999, the Company entered into an agreement with Cagle Foods Credit,
LLC (the "Credit Company") whereby the Company agreed to pay the Credit
Company $192,138 annually in 2001 and 2000, in connection with the Credit
Company's notes receivable from growers. This payment was required in order
to enable the growers to finance the facilities necessary to fulfill their
contracts with the Company. The payment will be amortized over the life
of the growers' contracts with the Company.
Sales, expenses, and balances with related parties for 2001 and 2000 are
summarized as follows:
2001
- -----------------------------------------------------------------------------
Cagle
Executive Franklin Cagle Foods
Holdings Equipment Foods Credit Key Cagle Cagle's
, L.P. Co. JV, LLC , LLC Farms Farm Inc.
.. ---------- --------- ---------- ------- ---------- ----- ------
Net Sales 55,499,709 0 6,438,185 0 67,901,944 0 0
Purchases 0 0 128,045 0 0 5,123 53,261
Interest
Income 0 42,753 0 0 0 0 0
Balance at year-end:
Accounts
Receivable 5,574,444 18,016 0 0 213,950 0 0
Notes
Receivable 0 523,000 0 0 0 0 0
Accounts
Payable 0 0 14,797 192,138 0 0 0
Notes
Payable
and
accrued
interest 0 0 17,193,086 0 0 0 0
2000
- -----------------------------------------------------------------------------
Cagle
Executive Franklin Cagle Foods
Holdings Equipment Foods Credit Key Cagle Cagle's
, L.P. Co. JV, LLC , LLC Farms Farm Inc.
.. ---------- --------- ---------- ------- ---------- ----- ------
Net Sales 48,659,615 0 3,909,554 0 68,914,814 0 0
Purchases 0 0 1,411,027 0 0 7,610 58,088
Interest
Income 0 64,941 0 0 0 0 0
Balance at year-end:
Accounts
Receivable 3,622,230 23,888 510,994 0 7,453,122 0 0
Notes
Receivable 0 1,023,000 0 0 0 0 0
Accounts
Payable 0 0 14,797 192,138 0 0 0
Notes
Payable
and
accrued
interest 0 0 13,936,796 0 0 0 0
</page>
<page>
4. COMMITMENTS
During 1998, the Company entered into a ten-year power contract with South
Kentucky Rural Electric Cooperative Corporation (the "Co-op"). Under that
agreement, the Co-op agreed to construct a substation and other facilities
necessary to supply the Company with the power required. The costs of
constructing those facilities will be recovered through rates over the life
of the contract.
The Company leases machinery and equipment under operating leases. Rent
expenses for 2001 and 2000 were $2,537,068 and $2,481,361, respectively.
Future minimum payments under noncancelable operating leases with initial
terms of one year or more consisted of the following at December 29, 2001:
December 28, 2002 $ 1,165,976
December 27, 2003 1,056,473
December 27, 2004 1,051,128
January 1, 2006 951,864
December 30, 2006 847,896
Thereafter 842,499
.. -----------
$ 5,915,836
.. ===========
5. INVESTMENT IN UNCONSOLIDATED AFFILIATE
Effective December 1995, Cagle's Inc.; Executive Holdings, L.P.; and Cagle
Foods JV, L.L.C. formed the Credit Company. Each Company made capital
contributions of $3,000. Effective July 1, 1998, the Company became a member
of the Credit Company, at which time the Company made a capital contribution
of $14,037. The Credit Company was formed for the purpose of financing the
facilities of the Company's and Camilla's contract growers. The
undistributed income from this affiliate allocated to the Company was
approximately $280,000 and $104,000 in 2001 and 2000, respectively.
The Credit Company executed a loan agreement for a $37.7 million revolving loan
facility at variable interest rates. The Company and Camilla have guaranteed
the borrowings under the loan agreement. The Credit Company has received
advances of approximately $26.3 million and $36.1 million on the revolving
facility at December 29, 2001 and December 30, 2000, respectively. The
revolving loan facility requires monthly installments. The Credit Company is
required to make a final balloon payment in September 2002. The Credit
Company has refinanced the loan, on April 30, 2002 for five years.
The Credit Company has consumer loans receivable of approximately $27.3 million
and $34.9 million at December 29, 2001 and December 30, 2000, respectively.
The Credit Company has total assets of approximately $27.9 million and total
liabilities of approximately $26.8 million as of December 29, 2001, and net
income of approximately $949,000 and $416,000 for the years ended December 29,
2001 and December 30, 2000.
6. BENEFIT PLANS
The Company contributes to a 401(k) retirement plan for all employees who meet
the eligibility requirements. Under the plan, the Company contributes up to 2%
of participating employees' salaries. Amounts contributed by the Company to
the 401(k) plan totaled $78,403 and $346,476 in 2001 and 2000, respectively.
</page>
<page>
7. CONTINGENCIES
The Company is a party to various lawsuits in the ordinary course of doing
business. The Company intends to defend these matters vigorously. The outcome
of such lawsuits cannot presently be determined, but is not expected to have a
material impact on the Company's financial position or results of operations.
Accordingly, no provision for any loss that may result from such lawsuits has
been made in the accompanying financial statements.
8. RESTATEMENT
Subsequent to the issuance of the Company's December 29, 2001 financial
statements, management determined that the fair value of the Company's
interest rate swap agreement as of December 29, 2001, which is designated
as a cash flow hedge of the Company's variable rate loan with Fundco, had
been calculated incorrectly. As a result, the accompanying financial
statements for the year ending December 29, 2001 have been restated.
</page>
<page>
The following table summarizes the effects of the restatement:
.. December 29, 2001
.. ----------------------------------
.. As Previously
.. Reported As Restated
Accounts receivable - other $ 4,665,647 $ 4,516,417
Accounts payable - other $ 3,720,030 $ 5,476,376
Members' equity (deficit) $ 1,326,077 $ (579,499)
.. As Previously Reported
.. --------------------------------------
.. Executive Cagle's
.. Holdings Inc.
.. L.P. Total
Members' equity:
Interest rate hedge of Company- Fundco $ 104,461 $ 44,769 $ 149,230
Interest rate hedge of credit company $ (21,758) $ (9,325) $ (31,083)
Total comprehensive income $ 5,586,340 $ 2,394,145 $ 7,980,485
Balance - December 29, 2001 $ 928,209 $ 397,868 $ 1,326,077
.. As Restated
.. --------------------------------------
.. Executive Cagle's
.. Holdings Inc.
.. L.P. Total
Members' deficit:
Cumulative effect adjustment for
Change in accounting $ 149,800 $ 64,200 $ 214,000
Net change in fair value:
Interest rate hedge of Company- Fundco $(1,347,042) $ (577,304) $(1,924,346)
Interest rate hedge of credit company $ (53,958) $ (23,125) $ (77,083)
Total comprehensive income $ 4,252,437 $ 1,822,472 $ 6,074,909
Balance - December 29, 2001 $ (405,694) $ (173,805) $ (579,499)
</page>