| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 21 AC GC-BUILDING | 2012-01-01 | 7,082,928 | 1,085,710 | SL | 39 | 181,614 | |||
| 21 AC GC-ELEVATORS | 2012-01-01 | 122,169 | 18,667 | SL | 39 | 3,133 | |||
| 21 AC GC - ROOF | 2012-01-01 | 322,529 | 49,275 | SL | 39 | 8,270 | |||
| 21 AC GC-PARKING | 2012-01-01 | 232,675 | 102,153 | M15 | 13,728 | ||||
| 21 AC GC-LAND IMPR | 2012-01-01 | 53,558 | 23,513 | M15 | 3,160 | ||||
| 21 AC GC-LOAD DOCK | 2012-01-01 | 3,700 | 3,700 | M5 | |||||
| 21 AC GC-KITCHEN | 2012-01-01 | 4,271 | 4,271 | M5 | |||||
| 21 AC GC-LEED CERT | 2013-01-01 | 35,376 | 4,497 | SL | 39 | 907 | |||
| 21 AC-FARM EQUIP | 2010-04-13 | 7,000 | 7,000 | SL | 5 | ||||
| 21 AC-GARDEN SHED | 2013-05-17 | 42,894 | 27,302 | SL | 15 | 2,860 | |||
| 21 AC-GREENHOUSES | 2007-12-31 | 4,600 | 2,966 | SL | 15 | 307 | |||
| 21 AC-IRRIGATION | 2007-10-25 | 10,141 | 10,141 | SL | 5 | ||||
| 21 AC-KITCHEN EQ | 2013-10-28 | 60,215 | 45,005 | SL | 7 | 8,602 | |||
| 21 AC - LAND | 2005-01-06 | 355,121 | L | ||||||
| 21 AC-LANDSCAPE IM | 2013-05-05 | 29,378 | 7,427 | SL | 20 | 1,469 | |||
| 21 AC - AWNINGS | 2014-01-01 | 4,018 | 2,296 | SL | 7 | 574 | |||
| 21 AC-OTHER LH IMP | 2014-01-01 | 18,455 | 4,920 | SL | 15 | 1,230 | |||
| 21 AC-OTHER LH IMP | 2013-11-26 | 155,459 | 53,977 | SL | 15 | 10,364 | |||
| 21 AC-OFFICE EQUIP | 2014-01-01 | 15,872 | 14,922 | SL | 5 | 950 | |||
| 21 AC - VEHICLES | 2013-02-23 | 35,452 | 24,481 | SL | 7 | 5,065 | |||
| 21 AC-OFFICE EQUIP | 2012-10-18 | 1,641 | 1,641 | SL | 3 | ||||
| 21 AC-KITCHEN EQ | 2011-10-28 | 10,775 | 10,775 | SL | 5 | ||||
| 21 AC-OTHER LH IMP | 2013-05-25 | 3,484 | 1,595 | SL | 10 | 348 | |||
| 21 AC-COLD STORAGE | 2015-10-16 | 22,526 | 6,972 | SL | 7 | 3,218 | |||
| 21 AC-REGRIGERATOR | 2015-03-27 | 2,776 | 1,091 | SL | 7 | 397 | |||
| 21 AC - VEHICLES | 2015-07-17 | 27,421 | 9,466 | SL | 7 | 3,917 | |||
| 21 AC - VEHICLES | 2015-07-24 | 5,995 | 2,069 | SL | 7 | 856 | |||
| 21 AC-OTHER LH IMP | 2015-06-17 | 2,419 | 403 | SL | 15 | 161 | |||
| 21 AC-OTHER LH IMP | 2015-10-01 | 4,528 | 679 | SL | 15 | 302 | |||
| 21 AC-OTHER LH IMP | 2015-10-01 | 6,570 | 986 | SL | 15 | 438 | |||
| 21 AC-OTHER LH IMP | 2015-11-13 | 14,604 | 2,110 | SL | 15 | 974 | |||
| 21 AC-GARDEN SHED | 2016-02-08 | 7,912 | 3,033 | SL | 5 | 1,582 | |||
| 21 AC-IRRIGATION | 2016-08-29 | 17,315 | 1,539 | SL | 15 | 1,154 | |||
| 21 AC-FLOORING | 2016-03-21 | 3,835 | 959 | SL | 7 | 548 | |||
| 21 AC-MKT FREEZER | 2016-05-26 | 6,609 | 1,495 | SL | 7 | 944 | |||
| 21 AC-KITCHEN MIX | 2016-03-07 | 3,714 | 973 | SL | 7 | 531 | |||
| 21 AC-LH IMP FINAL | 2016-11-30 | 155,305 | 11,217 | SL | 15 | 10,354 | |||
| 21 AC-WATER LINE | 2016-08-26 | 4,396 | 391 | SL | 15 | 293 | |||
| 21 AC-ELECTRICAL | 2016-11-21 | 152,155 | 10,989 | SL | 15 | 10,144 | |||
| 21 AC-FARM EQUIP | 2018-01-01 | 198,273 | SL | 7 | 28,325 | ||||
| 21 AC-1971 FORD | 2017-09-13 | 5,000 | 333 | SL | 5 | 1,000 | |||
| 21 AC-ELECTRICAL | 2017-03-24 | 22,565 | 1,128 | SL | 15 | 1,504 | |||
| 21 AC-MICRO OFFICE | 2017-07-20 | 11,334 | 315 | SL | 15 | 756 | |||
| 21 AC-HANDRAILS | 2017-10-16 | 4,580 | 51 | SL | 15 | 305 | |||
| 21 AC-FREEZER | 2017-07-13 | 5,135 | 367 | SL | 7 | 734 | |||
| 21 AC-DEHYDRATOR | 2017-08-16 | 14,301 | 681 | SL | 7 | 2,043 | |||
| 21 AC-REC DESK | 2017-05-15 | 18,473 | 1,759 | SL | 7 | 2,639 | |||
| 21 AC-TV CABINET | 2017-05-15 | 2,955 | 281 | SL | 7 | 422 | |||
| 21 AC-MKT FRIDGE | 2017-08-24 | 4,474 | 298 | SL | 5 | 895 | |||
| RESTAURANT-BUILD | 2011-08-01 | 32,227 | 5,266 | M39 | 826 | ||||
| WASHER AND DRYER | 2011-08-01 | 3,610 | 0 | M5 | |||||
| APPLIANCES | 2011-08-01 | 34,868 | 0 | M5 | |||||
| KITCHEN EQUIPMENT | 2011-08-01 | 7,598 | 0 | M5 | |||||
| KITCHEN IMPROV | 2011-08-01 | 199,950 | 32,685 | M39 | 5,127 | ||||
| KITCHEN IMPROV | 2012-03-16 | 3,250 | 481 | M39 | 83 | ||||
| DEEP FREEZER | 2012-07-20 | 3,510 | 1,755 | M5 | |||||
| KITCHEN SIGN | 2012-05-10 | 1,930 | 424 | M15 | 57 | ||||
| BACKBAR COOLER | 2013-07-30 | 2,669 | 1,240 | M5 | 94 | ||||
| BACKBAR | 2013-12-02 | 10,462 | 1,083 | M39 | 268 | ||||
| SOUND SYSTEM | 2013-11-25 | 5,306 | 2,399 | M5 | 254 | ||||
| KITCHEN SIGNAGE | 2013-11-04 | 11,450 | 2,016 | M15 | 371 | ||||
| CUBICAL WALLS | 2014-07-21 | 2,035 | 699 | M7 | 91 | ||||
| 21 AC - BATHROOM | 2018-02-28 | 15,024 | SL | 39 | 321 | ||||
| 21 AC - ELECTRICAL | 2018-06-30 | 3,435 | SL | 15 | 115 | ||||
| 21 AC-FARM EQUIP | 2018-06-30 | 15,038 | SL | 7 | 1,074 | ||||
| BUILDING | 2011-01-01 | 277,276 | 49,473 | M39 | 7,109 | ||||
| BUILDING IMPROV. | 2011-06-30 | 108,248 | 18,159 | M39 | 2,775 | ||||
| ROOF | 2012-01-13 | 70,770 | 10,814 | M39 | 1,815 | ||||
| BUILDING IMPROV. | 2012-06-01 | 8,063 | 1,147 | M39 | 207 | ||||
| LAND IMPROVEMENTS | 2012-06-16 | 7,819 | 1,716 | M15 | 231 | ||||
| ROOF REPAIR | 2013-08-15 | 67,500 | 7,573 | M39 | 1,731 | ||||
| PARKING LOT | 2013-12-02 | 34,267 | 6,032 | M15 | 1,110 | ||||
| BUILDING NON-DEPR | 2011-01-01 | 772,399 | L | ||||||
| LAPTOP | 2014-03-27 | 1,439 | 495 | M7 | 64 | ||||
| OFFICE FURNITURE | 2014-07-21 | 5,763 | 1,981 | M7 | 257 | ||||
| WINDOWS | 2014-10-23 | 21,451 | 1,765 | M39 | 550 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 0 SHS PIMCO LOW DURATION ESG | 0 | 0 |
| 98,528.594 SHS PIMCO LOW DURA | 887,057 | 870,007 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,905.997 SHS Ishares MSCI KLD | 194,249 | 270,258 |
| 575.212 SHS ARIEL FUND INVEST | 41,622 | 31,821 |
| 5,568.881 SHS DFA EMERGING MKT | 55,276 | 69,110 |
| 3,798.771 SHS DFA INTL SUSTAIN | 34,932 | 34,645 |
| 2,503.932 SHS DFA US Social Co | 31,224 | 35,180 |
| 4,609.195 SHS PAX MSCI INTL ES | 37,606 | 36,643 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESTAURANT-BUILD | 32,227 | 6,092 | 26,135 | |
| WASHER AND DRYER | 3,610 | 3,610 | ||
| APPLIANCES | 34,868 | 34,868 | ||
| KITCHEN EQUIPMENT | 7,598 | 7,598 | ||
| KITCHEN IMPROV | 199,950 | 37,812 | 162,138 | |
| KITCHEN IMPROV | 3,250 | 564 | 2,686 | |
| DEEP FREEZER | 3,510 | 3,510 | ||
| KITCHEN SIGN | 1,930 | 1,446 | 484 | |
| BACKBAR COOLER | 2,669 | 2,669 | ||
| BACKBAR | 10,462 | 1,351 | 9,111 | |
| SOUND SYSTEM | 5,306 | 5,306 | ||
| KITCHEN SIGNAGE | 11,450 | 8,112 | 3,338 | |
| CUBICAL WALLS | 2,035 | 1,808 | 227 | |
| BUILDING | 277,276 | 56,582 | 220,694 | |
| BUILDING IMPROV. | 108,248 | 20,934 | 87,314 | |
| ROOF | 70,770 | 12,629 | 58,141 | |
| BUILDING IMPROV. | 8,063 | 1,354 | 6,709 | |
| LAND IMPROVEMENTS | 7,819 | 5,857 | 1,962 | |
| ROOF REPAIR | 67,500 | 9,304 | 58,196 | |
| PARKING LOT | 34,267 | 24,276 | 9,991 | |
| LAPTOP | 1,439 | 1,279 | 160 | |
| OFFICE FURNITURE | 5,763 | 5,120 | 643 | |
| WINDOWS | 21,451 | 2,315 | 19,136 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 21 AC GC-BUILDING | 7,082,928 | 1,267,324 | 5,815,604 | |
| 21 AC GC-ELEVATORS | 122,169 | 21,800 | 100,369 | |
| 21 AC GC - ROOF | 322,529 | 57,545 | 264,984 | |
| 21 AC GC-PARKING | 232,675 | 115,881 | 116,794 | |
| 21 AC GC-LAND IMPR | 53,558 | 26,673 | 26,885 | |
| 21 AC GC-LOAD DOCK | 3,700 | 3,700 | ||
| 21 AC GC-KITCHEN | 4,271 | 4,271 | ||
| 21 AC GC-LEED CERT | 35,376 | 5,404 | 29,972 | |
| 21 AC-FARM EQUIP | 7,000 | 7,000 | ||
| 21 AC-GARDEN SHED | 42,894 | 30,162 | 12,732 | |
| 21 AC-GREENHOUSES | 4,600 | 3,273 | 1,327 | |
| 21 AC-IRRIGATION | 10,141 | 10,141 | ||
| 21 AC-KITCHEN EQ | 60,215 | 53,607 | 6,608 | |
| 21 AC - LAND | 355,121 | 355,121 | ||
| 21 AC-LANDSCAPE IM | 29,378 | 8,896 | 20,482 | |
| 21 AC - AWNINGS | 4,018 | 2,870 | 1,148 | |
| 21 AC-OTHER LH IMP | 18,455 | 6,150 | 12,305 | |
| 21 AC-OTHER LH IMP | 155,459 | 64,341 | 91,118 | |
| 21 AC-OFFICE EQUIP | 15,872 | 15,872 | ||
| 21 AC - VEHICLES | 35,452 | 29,546 | 5,906 | |
| 21 AC-OFFICE EQUIP | 1,641 | 1,641 | ||
| 21 AC-KITCHEN EQ | 10,775 | 10,775 | ||
| 21 AC-OTHER LH IMP | 3,484 | 1,943 | 1,541 | |
| 21 AC-COLD STORAGE | 22,526 | 10,190 | 12,336 | |
| 21 AC-REGRIGERATOR | 2,776 | 1,488 | 1,288 | |
| 21 AC - VEHICLES | 27,421 | 13,383 | 14,038 | |
| 21 AC - VEHICLES | 5,995 | 2,925 | 3,070 | |
| 21 AC-OTHER LH IMP | 2,419 | 564 | 1,855 | |
| 21 AC-OTHER LH IMP | 4,528 | 981 | 3,547 | |
| 21 AC-OTHER LH IMP | 6,570 | 1,424 | 5,146 | |
| 21 AC-OTHER LH IMP | 14,604 | 3,084 | 11,520 | |
| 21 AC-GARDEN SHED | 7,912 | 4,615 | 3,297 | |
| 21 AC-IRRIGATION | 17,315 | 2,693 | 14,622 | |
| 21 AC-FLOORING | 3,835 | 1,507 | 2,328 | |
| 21 AC-MKT FREEZER | 6,609 | 2,439 | 4,170 | |
| 21 AC-KITCHEN MIX | 3,714 | 1,504 | 2,210 | |
| 21 AC-LH IMP FINAL | 155,305 | 21,571 | 133,734 | |
| 21 AC-WATER LINE | 4,396 | 684 | 3,712 | |
| 21 AC-ELECTRICAL | 152,155 | 21,133 | 131,022 | |
| 21 AC-FARM EQUIP | 198,273 | 28,325 | 169,948 | |
| 21 AC-1971 FORD | 5,000 | 1,333 | 3,667 | |
| 21 AC-ELECTRICAL | 22,565 | 2,632 | 19,933 | |
| 21 AC-MICRO OFFICE | 11,334 | 1,071 | 10,263 | |
| 21 AC-HANDRAILS | 4,580 | 356 | 4,224 | |
| 21 AC-FREEZER | 5,135 | 1,101 | 4,034 | |
| 21 AC-DEHYDRATOR | 14,301 | 2,724 | 11,577 | |
| 21 AC-REC DESK | 18,473 | 4,398 | 14,075 | |
| 21 AC-TV CABINET | 2,955 | 703 | 2,252 | |
| 21 AC-MKT FRIDGE | 4,474 | 1,193 | 3,281 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 21 Acres Holding Inc. Stock | 1,220,893 | 1,419,693 | 1,419,693 |
| Interco Farm & Retail | 3,459 | 3,459 | 3,459 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 2,325 | 2,325 | ||
| ADVERTISING & MARKETING | 29,315 | 29,315 | ||
| BOOKS & PUBLICATIONS | 312 | 312 | ||
| OFFICE EXPENSES | 25,386 | 1,459 | 22,922 | |
| SUPPLIES | 66,551 | 6,175 | ||
| EDUCATION EXPENSES | 13,234 | 13,234 | ||
| EQUIPMENT EXPENSES | 14,867 | 1,321 | 13,546 | |
| REPAIRS | 64,685 | 64,685 | ||
| INSURANCE | 25,796 | 2,740 | 23,056 | |
| POSTAGE & DELIVERY | 507 | 146 | 360 | |
| MEAL & ENTERTAINMENT | 378 | 189 | ||
| MEETING EXPENSES | 1,541 | 1,541 | ||
| CONTINUED EDUCATION | 25 | 25 | ||
| CONFERENCE & EVENTS | 213 | 213 | ||
| Rent and Royalty Expense | 79,350 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMMUNITY GARDENS | 3,028 | 3,028 | 3,028 |
| EDUCATION PROGRAM | 58,583 | 58,583 | |
| FARMSTAND LOCAL FOOD LEASE | 6,636 | 6,636 | |
| HARVEST SHARE PROGRAM | 211 | 211 | |
| 21 ACRES KITCHEN | 13,611 | 4,548 | |
| OCCUPANCY | 3,868 | 3,868 | |
| PROGRAM EVENTS | 23,756 | 23,756 | 23,756 |
| MISC. INCOME | 3,349 | 3,349 | 3,349 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Garnishment | -88 | 0 |
| payroll liabilities | 15,396 | 7,207 |
| tenant security deposits | 4,500 | 4,500 |
| Use Tax Payable | 1,795 | 1,021 |
| Kitchen Damage Deposits | 500 | 250 |
| Sales Tax Payable | 3,039 | 1,625 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MICHAEL BLAKELY (MORTGAGE LOAN) | 77,149 | 0 % | |||||||||
| SITKA SALMON PROMISSORY NOTE | 53,022 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 71,123 | 35,562 | 71,123 | |
| ADVISOR FEES | 16,955 | 16,955 | ||
| BOOKKEEPING FEES | 14,188 | 1,419 | 12,769 | |
| TEACHER/EDUCATOR | 4,308 | 4,308 | ||
| QUICKBOOKS PAYROLL SERVICE | 1,670 | 1,670 | ||
| PROFESSIONAL FEES/CONTRACTORS | 85,760 | 85,760 | ||
| SPF FISCAL SPONSORSHIP FEE | 2,592 | 2,592 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 147 | 147 | ||
| FOREIGN TAXES | 303 | 303 | ||
| REAL ESTATE TAXES | 5,418 | 5,418 | ||
| WA STATE TAX | 1,485 | 1,485 | ||
| IRS TAXES | 14,206 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 21 ACRES HOLDING INC |
PO BOX 2001 WOODINVILLE,WA98072 |
21-1697768 | ADDITIONAL PAID IN CAPITAL OF $198,800 | 198,800 |
| Total | 198,800 | |||