| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Other Professional Fees | 14,890 | 1,489 | 1,489 | 13,401 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Ranch prop, roadway & imp | 1990-09-28 | 893,276 | 590,987 | SL | 40.0000 | 22,332 | |||
| Ranch prop, improvements | 1997-01-01 | 27,307 | 14,343 | SL | 40.0000 | 683 | |||
| Park improvements | 1990-09-28 | 394,984 | 249,519 | SL | 40.0000 | 9,875 | |||
| Park improvements | 1997-01-01 | 7,299 | 3,822 | SL | 40.0000 | 182 | |||
| Historical landmark-Villa | 1990-09-28 | 743,297 | 484,148 | SL | 40.0000 | 18,582 | |||
| Historical Villa improve | 1997-01-01 | 23,800 | 12,495 | SL | 40.0000 | 595 | |||
| Rental properties | 1990-09-28 | 701,044 | 474,277 | SL | 40.0000 | 17,526 | |||
| Winery & Museum | 1990-09-28 | 480,214 | 279,914 | SL | 40.0000 | 12,005 | 12,005 | ||
| Winery facility imprvmnts | 1997-01-01 | 13,358 | 7,014 | SL | 40.0000 | 334 | 334 | ||
| Vineyard costs 1996 | 2002-01-01 | 21,894 | 16,972 | SL | 5.00 % | 1,095 | |||
| Vineyard costs 1997 | 2002-01-01 | 14,599 | 11,315 | SL | 5.00 % | 730 | |||
| 1998 Planting contract-97 | 2002-01-01 | 41,785 | 32,380 | SL | 5.00 % | 2,089 | |||
| Vineyard costs 1998 | 2002-01-01 | 23,384 | 18,120 | SL | 5.00 % | 1,169 | |||
| Vineyard Costs 1999 | 1999-06-30 | 1,008 | 925 | SL | 5.00 % | 50 | |||
| Vineyard Improv. 2001 | 2001-07-01 | 15,019 | 12,391 | SL | 20.0000 | 751 | |||
| Vineyard Improv. 2002 | 2005-07-01 | 154,217 | 96,387 | SL | 20.0000 | 7,711 | |||
| Water Pump/ Filter Statio | 2003-07-01 | 58,401 | 56,677 | 150DB | 2.95 % | 1,724 | |||
| Kitchen Window/Main | 2003-04-18 | 3,200 | 1,706 | SL | 3.64 % | 116 | |||
| Vineyard Improv. 2003 | 2006-07-01 | 49,447 | 28,428 | SL | 20.0000 | 2,472 | |||
| New Sliding Glass Door | 2003-01-15 | 7,000 | 3,814 | SL | 3.64 % | 255 | |||
| Duck Pond and Paving | 2004-07-01 | 23,828 | 21,543 | 150DB | 5.91 % | 1,408 | |||
| Office Electrical Upgrade | 2004-07-01 | 9,856 | 3,405 | SL | 2.56 % | 253 | |||
| Rebuild Gazebo | 2004-12-09 | 5,860 | 1,956 | SL | 2.56 % | 150 | |||
| Windows-Mianna's House | 2004-12-29 | 11,800 | 5,595 | SL | 3.64 % | 429 | |||
| Furnace-Scott's Cottage | 2004-10-14 | 2,100 | 1,004 | SL | 3.64 % | 76 | |||
| Vineyard Improvmts 2004 | 2007-07-01 | 115,823 | 60,806 | SL | 20.0000 | 5,791 | |||
| Windows & Doors-Mianna's | 2005-07-01 | 15,578 | 7,054 | SL | 3.64 % | 566 | |||
| Ranch Improvements | 2005-07-01 | 13,749 | 11,721 | 150DB | 5.90 % | 811 | |||
| Vineyard Improments 2005 | 2008-01-01 | 24,522 | 12,260 | SL | 20.0000 | 1,226 | |||
| Electric Gate | 2006-06-30 | 6,497 | 5,200 | 150DB | 5.91 % | 384 | |||
| Parking Lot Improvements | 2007-06-07 | 86,521 | 63,532 | 150DB | 5.90 % | 5,105 | |||
| Park Restrooms | 2007-03-06 | 40,750 | 11,278 | SL | 2.56 % | 1,045 | |||
| Park Improvements | 2007-07-02 | 35,472 | 26,047 | 150DB | 5.90 % | 2,093 | |||
| Vineyard Improv. 2006 | 2009-06-30 | 151,908 | 64,558 | SL | 20.0000 | 7,595 | |||
| Vineyard Improvmt 2007 | 2010-07-01 | 30,447 | 11,415 | SL | 20.0000 | 1,522 | |||
| Vineyard costs 1995 Remaining Basis | 1998-06-30 | 7,608 | 7,413 | SL | 2.50 % | 195 | |||
| Winery Rental Roof | 2009-08-14 | 19,500 | 4,188 | SL | 2.56 % | 500 | 500 | ||
| Guest House | 2011-08-09 | 123,095 | 28,535 | SL | 3.64 % | 4,476 | |||
| Sauv Bl & Cab 2008 add | 2011-07-01 | 37,974 | 12,343 | SL | 20.0000 | 1,899 | |||
| Winery Balcony rebuild | 2011-12-13 | 2,694 | 417 | SL | 2.56 % | 69 | 69 | ||
| Winery Roof | 2011-12-31 | 8,568 | 1,274 | SL | 2.56 % | 220 | 220 | ||
| Living Room House Improve | 2011-08-09 | 50,016 | 11,596 | SL | 3.64 % | 1,819 | |||
| Guest & Kitchen House Imp | 2011-12-12 | 13,881 | 3,051 | SL | 3.64 % | 505 | |||
| Ranch Building Improvemen | 2011-12-08 | 17,587 | 2,725 | SL | 2.56 % | 451 | |||
| New Roof | 2012-03-09 | 8,350 | 1,240 | SL | 2.56 % | 214 | 214 | ||
| Fence | 2012-08-08 | 477 | 210 | 150DB | 5.90 % | 28 | |||
| Villa Roof | 2012-11-16 | 103,701 | 13,628 | SL | 2.56 % | 2,659 | |||
| Electric Transformer | 2013-05-31 | 2,549 | 2,403 | 200DB | 5.76 % | 146 | |||
| Flail Mower | 2013-01-10 | 4,801 | 4,524 | 200DB | 5.76 % | 277 | |||
| Honda Foreman Quad | 2013-03-13 | 7,142 | 6,730 | 200DB | 5.76 % | 412 | |||
| Honda Rancher Quad | 2013-05-10 | 6,569 | 6,191 | 200DB | 5.76 % | 378 | |||
| New Dishwasher | 2014-07-14 | 612 | 507 | 200DB | 11.52 % | 71 | |||
| Lawn Tractor | 2014-05-22 | 5,958 | 4,929 | 200DB | 11.52 % | 686 | |||
| Main House Bathroom | 2015-07-03 | 2,345 | 209 | SL | 3.64 % | 85 | |||
| Dam water meter | 2015-12-18 | 989 | 704 | 200DB | 11.52 % | 114 | |||
| Pump Filter Housing | 2015-04-15 | 2,392 | 1,702 | 200DB | 11.52 % | 276 | |||
| New computer, laser print | 2015-04-17 | 1,185 | 844 | 200DB | 11.52 % | 137 | |||
| Office Remodel | 2017-09-13 | 23,844 | 199 | SL | 40.0000 | 596 | |||
| 2017 Ford Truck | 2017-11-16 | 55,313 | 922 | SL | 5.0000 | 11,063 | |||
| Chipper/Shredder | 2017-10-18 | 4,549 | 76 | SL | 10.0000 | 455 | |||
| Electric Charger | 2018-04-05 | 2,755 | SL | 10.0000 | 207 | ||||
| Lawnmower | 2018-06-12 | 1,243 | SL | 10.0000 | 73 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds | 257,432 | 232,531 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common Stock | 2,552,658 | 4,065,469 |
| Preferred Stocks |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | AT COST | 1,891,205 | 1,754,313 |
| Other Assets | AT COST | 1,082,819 | 1,059,389 |
| Other Investments | AT COST | 1,037,340 | 1,112,338 |
| Money Market Funds | AT COST | 150,193 | 150,193 |
| Closed-End Funds | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 98,337 | 55,009 | 43,328 | |
| Furniture and Fixtures | 340,190 | 316,800 | 23,390 | |
| Machinery and Equipment | 200,120 | 166,542 | 33,578 | |
| Buildings | 2,358,691 | 1,242,682 | 1,116,009 | |
| Improvements | 1,688,004 | 1,097,866 | 590,138 | |
| Land | 3,727,202 | 3,727,202 | 25,000,000 | |
| Miscellaneous | 782,909 | 640,997 | 141,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 19,666 | 0 | 0 | 19,666 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 2,559 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone Expense | 4,834 | 4,834 | ||
| Supplies-Ranch | 1,971 | 1,971 | ||
| Supplies-Park | 1,259 | 1,259 | ||
| Supplies-Villa | 123 | 123 | ||
| Supplies-Office | 1,097 | 1,097 | ||
| Fuel & Oil | 9,050 | 9,050 | ||
| Postage & Delivery | 208 | 208 | ||
| R & M Ranch | 15,198 | 15,198 | ||
| R&M Villa | 5,050 | 5,050 | ||
| R&M Office | 5,110 | 5,110 | ||
| R & M Equipment | 10,824 | 10,824 | ||
| R & M Residential | 1,373 | 1,373 | ||
| R&M Main Gate | 738 | 738 | ||
| R & M Park | 3,924 | 3,924 | ||
| R&M Irrigation | 15,077 | 15,077 | ||
| R&M Water | 3,969 | 3,969 | ||
| Vehicle Expenses | 7,881 | 7,881 | ||
| Vineyard Management | 161,505 | 61,499 | 100,006 | |
| Management Fees | 5,841 | 5,841 | ||
| Insurance | 19,661 | 19,661 | ||
| Utilities | 10,137 | 2,900 | 7,237 | |
| Security Villa | 1,126 | 1,126 | ||
| Payroll Service Expense | 1,504 | 1,504 | ||
| Employee Benefits | 82,564 | 2,677 | 2,677 | 79,887 |
| Filing Fees | 160 | 160 | ||
| Meals | 2,641 | 2,641 | ||
| Workers Compensation | 18,859 | 686 | 686 | 18,173 |
| Dues & Subscriptions | 1,234 | 1,234 | ||
| Bank fees | 210 | 210 | 210 | |
| Miscellaneous Expenses | 8,139 | 8,139 | ||
| Partnership Other Deductions | 123 | |||
| Amortization | 34,295 | 34,295 | ||
| Rental Expenses | 25,152 | 25,152 | 25,152 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Fire Damage Recovery | 26,799 | ||
| Villa Photo Shoot | 14,000 | 14,000 | |
| Grubb Southeast Real Esta | -27 | -27 | |
| Glen Lennox LLC | -3,072 | -3,072 | |
| FCP Realty Fund III LP | -6,042 | -6,042 | |
| Regenerative Gift LLC | -6,840 | -6,840 | -6,840 |
| Bell HNW Fund VI LLC | -8,936 | -8,936 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management | 50,232 | 50,232 | 50,232 | 0 |
| Consulting fees | 28,000 | 0 | 0 | 28,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Grape Sales | 160,759 | 160,759 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 22,382 | 1,159 | 1,159 | 21,223 |
| Federal Income Tax | 25,000 | |||
| Foreign Taxes Paid | 1,474 | 1,474 | 1,474 | |
| Licenses & Permits | 238 | 238 | ||
| Property Taxes | 9,350 | 9,350 |