| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,013 | 6,003 | 18,010 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2011-01-01 | 277,276 | 13,923 | SL | 39.000000000000 | 7,110 | 7,110 | 16,819 | |
| BUILDING IMPROVEMENTS | 2011-06-30 | 108,248 | 4,279 | SL | 39.000000000000 | 2,776 | 2,776 | 16,819 | |
| ROOF | 2012-01-13 | 70,770 | 1,739 | SL | 39.000000000000 | 1,815 | 1,815 | 16,819 | |
| BUILDING IMPROVEMENTS | 2012-06-01 | 8,063 | 112 | SL | 39.000000000000 | 207 | 207 | 16,819 | |
| LAND IMPROVEMENTS | 2012-06-16 | 7,819 | 195 | 150DB | 15.000000000000 | 371 | 521 | 16,819 | |
| BUILDING IMPROVEMENTS - ROOF REPAIR | 2013-08-15 | 67,500 | SL | 39.000000000000 | 649 | 649 | 16,819 | ||
| LAND IMPROVEMENTS - PARKING LOT | 2013-12-02 | 34,267 | 150DB | 15.000000000000 | 17,348 | 190 | 16,819 | ||
| BUILDING - NON-DEPRECIABLE | 2011-01-01 | 772,399 | NC | 0 % | 0 | 0 | 16,819 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
ASPEN HOLLOW SHEEP STATION LLC |
PO BOX 2618 REDMOND,WA98073 |
2013-03-15 | 50,000 | ASPEN HOLLOW SHEEP STATION IS A CERTIFIED ORGANIC FARM LOCATED IN REDMOND, WA, ADJACENT TO HUMANLINKS PROPERTY. A MARKET RATE LOAN WAS GIVEN TO THE COMPANY FOR PURCHASE OF EQUIPMENT BECAUSE A COMMERICAL LOAN WAS NOT READILY AVAILABLE. | 50,000 | NO | 11/1/2014 | THE ENTIRE AMOUNT OF THE $50,000 LOAN WAS EXPENDED DURING 2013 ON A MOBILE PROCESSOR. NO AMOUNTS WERE EXPENDED TO CARRY ON PROPAGANDA OR OTHERWISE ATTEMPT TO INFLUENCE LEGISLATION OR TO ATTEMPT TO INFLUENCE AN ELECTION. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS FUNDS | 0 | 0 |
| PLDIX | 232,500 | 236,321 |
| PTSAX | 1,346,500 | 1,334,467 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GENERAL MOTORS | 0 | 0 |
| PIMCO ALL ASSET FUND | 0 | 0 |
| ARGFX | 81,482 | 87,503 |
| CIOAX | 71,684 | 76,662 |
| DFESX | 117,040 | 122,918 |
| DFSPX | 72,672 | 76,989 |
| DFUEX | 83,695 | 87,032 |
| PARSX | 84,503 | 87,998 |
| PXINX | 72,368 | 76,987 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 277,276 | 21,033 | 256,243 | |
| BUILDING IMPROVEMENTS | 108,248 | 7,055 | 101,193 | |
| ROOF | 70,770 | 3,554 | 67,216 | |
| BUILDING IMPROVEMENTS | 8,063 | 319 | 7,744 | |
| LAND IMPROVEMENTS | 7,819 | 4,476 | 3,343 | |
| BUILDING IMPROVEMENTS - ROOF REPAIR | 67,500 | 649 | 66,851 | |
| LAND IMPROVEMENTS - PARKING LOT | 34,267 | 17,348 | 16,919 | |
| BUILDING - NON-DEPRECIABLE | 772,399 | 0 | 772,399 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANNER BANK CD | AT COST | 25,396 | 25,396 |
| OTHER ALTERNATIVE INVESTMENTS | AT COST | 0 | 0 |
| DSI | AT COST | 985,983 | 1,040,484 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - RESTAURANT | 32,227 | 1,962 | 30,265 | |
| WASHER AND DRYER | 3,610 | 3,610 | 0 | |
| APPLIANCES | 34,868 | 34,868 | 0 | |
| KITCHEN EQUIPMENT | 7,598 | 7,598 | 0 | |
| KITCHEN IMPROVEMENTS | 199,950 | 12,177 | 187,773 | |
| KITCHEN IMPROVEMENTS | 3,250 | 149 | 3,101 | |
| KITCHEN EQUIPMENT - DEEP FREEZER | 3,510 | 2,668 | 842 | |
| KITCHEN SIGN | 1,930 | 1,105 | 825 | |
| KITCHEN EQUIPMENT - BACKBAR COOLER | 2,669 | 1,535 | 1,134 | |
| KITCHEN IMPROVEMENTS - BACKBAR | 10,462 | 11 | 10,451 | |
| KITCHEN EQUIPMENT - SOUND SYSTEM | 5,306 | 2,786 | 2,520 | |
| KITCHEN SIGNAGE | 11,450 | 5,797 | 5,653 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,916 | 0 | 2,916 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 21 ACRES MORTGAGE | 451,400 | 451,400 | 451,400 |
| NOTE RECEIVABLE - FOOD CONCEPTS. INC | 45,081 | 45,081 | 45,081 |
| INVESTMENT IN 21 ACRES GREEN CONSTRUCTION LLC | 7,405,165 | 7,440,414 | 7,440,414 |
| NOTE RECEIVABLE - MICHAELE BLAKELY | 94,938 | 87,751 | 87,751 |
| NOTE RECEIVABLE - N. WHITMAN | 90,417 | 71,834 | 71,834 |
| NOTE RECEIVABLE - ASPEN HOLLOW/JEFF R | 0 | 40,000 | 40,000 |
| PETTY CASH | 200 | 200 | 200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 1,632 | 1,632 | 0 | |
| ADVERTISING AND MARKETING | 5,568 | 0 | 5,568 | |
| OFFICE EXPENSES | 539 | 0 | 539 | |
| OFFICE SUPPLIES | 637 | 0 | 637 | |
| PAYROLL SERVICES | 530 | 0 | 530 | |
| EDUCATION EXPENSES | 457 | 0 | 457 | |
| DUES AND SUBSCRIPTIONS | 405 | 0 | 405 | |
| LIABILITY INSURANCE | 167 | 0 | 167 | |
| MISCELLANEOUS | 453 | 0 | 453 | |
| CAFE REPAIRS | 2,730 | 0 | 2,730 | |
| REPAIRS AND MAINTENANCE | 5,748 | 5,748 | 0 | |
| SUPPLIES | 776 | 776 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 7,781 | 11,163 |
| TENANT SECURITY DEPOSITS | 6,899 | 6,899 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 55,000 | 0 | 55,000 | |
| ADVISOR FEES | 3,875 | 1,875 | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND PERMITS | 35 | 0 | 35 | |
| IRS INTEREST AND PENALTIES | 667 | 0 | 0 | |
| FOREIGN TAX | 448 | 448 | 0 | |
| REAL ESTATE TAXES | 4,822 | 4,822 | 0 | |
| PAYROLL TAXES | 15,602 | 15,602 | 0 |