| 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 | 1,448,938 | SL | 39 | 181,614 | |||
| 21 AC GC-ELEVATORS | 2012-01-01 | 122,169 | 24,933 | SL | 39 | 3,133 | |||
| 21 AC GC - ROOF | 2012-01-01 | 322,529 | 65,815 | SL | 39 | 8,270 | |||
| 21 AC GC-PARKING | 2012-01-01 | 232,675 | 129,609 | M15 | 13,751 | ||||
| 21 AC GC-LAND IMPR | 2012-01-01 | 53,558 | 29,833 | M15 | 3,165 | ||||
| 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 | 6,311 | SL | 39 | 907 | |||
| 21 AC-GARDEN SHED | 2013-05-17 | 42,894 | 33,022 | SL | 15 | 2,860 | |||
| 21 AC-GREENHOUSES | 2007-12-31 | 4,600 | 3,580 | SL | 15 | 307 | |||
| 21 AC-IRRIGATION | 2007-10-25 | 10,141 | 10,141 | SL | 5 | ||||
| 21 AC - LAND | 2005-01-06 | 355,121 | L | ||||||
| 21 AC-LANDSCAPE IM | 2013-05-05 | 29,378 | 10,365 | SL | 20 | 1,469 | |||
| 21 AC - AWNINGS | 2014-01-01 | 4,018 | 3,444 | SL | 7 | 574 | |||
| 21 AC-OTHER LH IMP | 2014-01-01 | 18,455 | 7,380 | SL | 15 | 1,230 | |||
| 21 AC-OTHER LH IMP | 2013-11-26 | 155,459 | 74,705 | SL | 15 | 10,364 | |||
| 21 AC-OFFICE EQUIP | 2014-01-01 | 15,872 | 15,872 | SL | 5 | ||||
| 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 | 2,291 | SL | 10 | 348 | |||
| 21 AC-COLD STORAGE | 2015-10-16 | 22,526 | 13,408 | SL | 7 | 3,218 | |||
| 21 AC-REGRIGERATOR | 2015-03-27 | 2,776 | 1,885 | SL | 7 | 397 | |||
| 21 AC - VEHICLES | 2015-07-24 | 5,995 | 3,781 | SL | 7 | 856 | |||
| 21 AC-OTHER LH IMP | 2015-06-17 | 2,419 | 725 | SL | 15 | 161 | |||
| 21 AC-OTHER LH IMP | 2015-10-01 | 4,528 | 1,283 | SL | 15 | 302 | |||
| 21 AC-OTHER LH IMP | 2015-10-01 | 6,570 | 1,862 | SL | 15 | 438 | |||
| 21 AC-OTHER LH IMP | 2015-11-13 | 14,604 | 4,058 | SL | 15 | 974 | |||
| 21 AC-GARDEN SHED | 2016-02-08 | 7,912 | 6,197 | SL | 5 | 1,582 | |||
| 21 AC-IRRIGATION | 2016-08-29 | 17,315 | 3,847 | SL | 15 | 1,154 | |||
| 21 AC-FLOORING | 2016-03-21 | 3,835 | 2,055 | SL | 7 | 548 | |||
| 21 AC-MKT FREEZER | 2016-05-26 | 6,609 | 3,383 | SL | 7 | 944 | |||
| 21 AC-KITCHEN MIX | 2016-03-07 | 3,714 | 2,035 | SL | 7 | 531 | |||
| 21 AC-LH IMP FINAL | 2016-11-30 | 155,305 | 31,925 | SL | 15 | 10,354 | |||
| 21 AC-WATER LINE | 2016-08-26 | 4,396 | 977 | SL | 15 | 293 | |||
| 21 AC-ELECTRICAL | 2016-11-21 | 152,155 | 31,277 | SL | 15 | 10,144 | |||
| 21 AC-FARM EQUIP | 2018-01-01 | 198,273 | 56,650 | SL | 7 | 28,325 | |||
| 21 AC-1971 FORD | 2017-09-13 | 5,000 | 2,333 | SL | 5 | 1,000 | |||
| 21 AC-ELECTRICAL | 2017-03-24 | 22,565 | 4,136 | SL | 15 | 1,504 | |||
| 21 AC-MICRO OFFICE | 2017-07-20 | 11,334 | 1,827 | SL | 15 | 756 | |||
| 21 AC-HANDRAILS | 2017-10-16 | 4,580 | 661 | SL | 15 | 305 | |||
| 21 AC-FREEZER | 2017-07-13 | 5,135 | 1,835 | SL | 7 | 734 | |||
| 21 AC-DEHYDRATOR | 2017-08-16 | 14,301 | 4,767 | SL | 7 | 2,043 | |||
| 21 AC-REC DESK | 2017-05-15 | 18,473 | 7,037 | SL | 7 | 2,639 | |||
| 21 AC-TV CABINET | 2017-05-15 | 2,955 | 1,125 | SL | 7 | 422 | |||
| 21 AC-MKT FRIDGE | 2017-08-24 | 4,474 | 2,088 | SL | 5 | 895 | |||
| 21 AC-FARM EQUIP | 2018-06-30 | 15,038 | 3,222 | SL | 7 | 2,148 | |||
| 21 AC-KITCHEN EQ | 2019-12-25 | 12,801 | SL | 7 | 1,829 | ||||
| 21 AC-EQUIPMENT | 2019-12-25 | 11,699 | SL | 5 | 2,340 | ||||
| 21 AC-STORAGE CONT | 2019-12-31 | 3,367 | SL | 5 | 673 | ||||
| 21 AC-KITCHEN EQ | 2013-10-28 | 54,233 | 54,233 | SL | 7 | ||||
| 21 AC-1991 CHEVY | 2020-03-24 | 4,665 | SL | 5 | 700 | ||||
| BUILDING | 2011-01-01 | 277,276 | 63,691 | M39 | 7,109 | ||||
| BUILDING IMPROV. | 2011-06-30 | 108,248 | 23,709 | M39 | 2,775 | ||||
| ROOF | 2012-01-13 | 70,770 | 14,444 | M39 | 1,815 | ||||
| BUILDING IMPROV. | 2012-06-01 | 8,063 | 1,561 | M39 | 207 | ||||
| LAND IMPROVEMENTS | 2012-06-16 | 7,819 | 2,178 | M15 | 231 | ||||
| ROOF REPAIR | 2013-08-15 | 67,500 | 11,035 | M39 | 1,731 | ||||
| PARKING LOT | 2013-12-02 | 34,267 | 8,153 | M15 | 1,011 | ||||
| BUILDING NON-DEPR | 2011-01-01 | 772,399 | L | ||||||
| LAPTOP | 2014-03-27 | 1,439 | 623 | M7 | 64 | ||||
| OFFICE FURNITURE | 2014-07-21 | 5,763 | 2,495 | M7 | 257 | ||||
| WINDOWS | 2014-10-23 | 21,451 | 2,865 | M39 | 550 | ||||
| RESTAURANT-BUILD | 2011-08-01 | 32,227 | 6,918 | 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 | 42,939 | M39 | 5,127 | ||||
| KITCHEN IMPROV | 2012-03-16 | 3,250 | 647 | M39 | 83 | ||||
| DEEP FREEZER | 2012-07-20 | 3,510 | 1,755 | M5 | |||||
| BACKBAR COOLER | 2013-07-30 | 2,669 | 1,334 | M5 | |||||
| BACKBAR | 2013-12-02 | 10,462 | 1,619 | M39 | 268 | ||||
| SOUND SYSTEM | 2013-11-25 | 5,306 | 2,653 | M5 | |||||
| KITCHEN SIGNAGE | 2013-11-04 | 11,450 | 2,725 | M15 | 338 | ||||
| CUBICAL WALLS | 2014-07-21 | 2,035 | 881 | M7 | 91 | ||||
| BATHROOM | 2018-02-28 | 15,024 | 706 | SL | 39 | 385 | 385 | 385 | |
| ELECTRICAL | 2018-06-30 | 3,435 | 344 | SL | 15 | 229 | 229 | 229 | |
| NEW ROOF | 2019-12-31 | 166,148 | 178 | M39 | 4,260 | ||||
| BAR REMODEL | 2020-03-31 | 13,200 | SL | 15 | 660 | 660 | 660 | ||
| PARKING LOT PAVING | 2020-07-31 | 21,995 | M15 | 1,100 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 21 AC GC-BUILDING | 7,082,928 | 1,630,552 | 5,452,376 | |
| 21 AC GC-ELEVATORS | 122,169 | 28,066 | 94,103 | |
| 21 AC GC - ROOF | 322,529 | 74,085 | 248,444 | |
| 21 AC GC-PARKING | 232,675 | 143,360 | 89,315 | |
| 21 AC GC-LAND IMPR | 53,558 | 32,998 | 20,560 | |
| 21 AC GC-LOAD DOCK | 3,700 | 3,700 | ||
| 21 AC GC-KITCHEN | 4,271 | 4,271 | ||
| 21 AC GC-LEED CERT | 35,376 | 7,218 | 28,158 | |
| 21 AC-GARDEN SHED | 42,894 | 35,882 | 7,012 | |
| 21 AC-GREENHOUSES | 4,600 | 3,887 | 713 | |
| 21 AC-IRRIGATION | 10,141 | 10,141 | ||
| 21 AC - LAND | 355,121 | 355,121 | ||
| 21 AC-LANDSCAPE IM | 29,378 | 11,834 | 17,544 | |
| 21 AC - AWNINGS | 4,018 | 4,018 | ||
| 21 AC-OTHER LH IMP | 18,455 | 8,610 | 9,845 | |
| 21 AC-OTHER LH IMP | 155,459 | 85,069 | 70,390 | |
| 21 AC-OFFICE EQUIP | 15,872 | 15,872 | ||
| 21 AC-OFFICE EQUIP | 1,641 | 1,641 | ||
| 21 AC-KITCHEN EQ | 10,775 | 10,775 | ||
| 21 AC-OTHER LH IMP | 3,484 | 2,639 | 845 | |
| 21 AC-COLD STORAGE | 22,526 | 16,626 | 5,900 | |
| 21 AC-REGRIGERATOR | 2,776 | 2,282 | 494 | |
| 21 AC - VEHICLES | 5,995 | 4,637 | 1,358 | |
| 21 AC-OTHER LH IMP | 2,419 | 886 | 1,533 | |
| 21 AC-OTHER LH IMP | 4,528 | 1,585 | 2,943 | |
| 21 AC-OTHER LH IMP | 6,570 | 2,300 | 4,270 | |
| 21 AC-OTHER LH IMP | 14,604 | 5,032 | 9,572 | |
| 21 AC-GARDEN SHED | 7,912 | 7,779 | 133 | |
| 21 AC-IRRIGATION | 17,315 | 5,001 | 12,314 | |
| 21 AC-FLOORING | 3,835 | 2,603 | 1,232 | |
| 21 AC-MKT FREEZER | 6,609 | 4,327 | 2,282 | |
| 21 AC-KITCHEN MIX | 3,714 | 2,566 | 1,148 | |
| 21 AC-LH IMP FINAL | 155,305 | 42,279 | 113,026 | |
| 21 AC-WATER LINE | 4,396 | 1,270 | 3,126 | |
| 21 AC-ELECTRICAL | 152,155 | 41,421 | 110,734 | |
| 21 AC-FARM EQUIP | 198,273 | 84,975 | 113,298 | |
| 21 AC-1971 FORD | 5,000 | 3,333 | 1,667 | |
| 21 AC-ELECTRICAL | 22,565 | 5,640 | 16,925 | |
| 21 AC-MICRO OFFICE | 11,334 | 2,583 | 8,751 | |
| 21 AC-HANDRAILS | 4,580 | 966 | 3,614 | |
| 21 AC-FREEZER | 5,135 | 2,569 | 2,566 | |
| 21 AC-DEHYDRATOR | 14,301 | 6,810 | 7,491 | |
| 21 AC-REC DESK | 18,473 | 9,676 | 8,797 | |
| 21 AC-TV CABINET | 2,955 | 1,547 | 1,408 | |
| 21 AC-MKT FRIDGE | 4,474 | 2,983 | 1,491 | |
| 21 AC-FARM EQUIP | 15,038 | 5,370 | 9,668 | |
| 21 AC-KITCHEN EQ | 12,801 | 1,829 | 10,972 | |
| 21 AC-EQUIPMENT | 11,699 | 2,340 | 9,359 | |
| 21 AC-STORAGE CONT | 3,367 | 673 | 2,694 | |
| 21 AC-KITCHEN EQ | 54,233 | 54,233 | ||
| 21 AC-1991 CHEVY | 4,665 | 700 | 3,965 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 21 ACRES HOLDING INC. STOCK | 1,484,693 | 1,531,832 | 1,531,832 |
| INTERCO FARM & RETAIL | 18,304 | 89,390 | 89,390 |
| INTERCOMPANY BUILDING 4 | 7,130 | 7,130 | 7,130 |
| MISC RECEIVABLE | 200 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 1,052 | 1,052 | ||
| ADVERTISING & MARKETING | 21,303 | 21,303 | ||
| SUPPLIES | 28,272 | 3,969 | 24,303 | |
| EDUCATION EXPENSES | 12,860 | 12,860 | ||
| EQUIPMENT EXPENSES | 5,410 | 5,410 | ||
| INSURANCE | 41,264 | 17,186 | 24,078 | |
| POSTAGE & DELIVERY | 189 | 55 | 134 | |
| MEAL & ENTERTAINMENT | 1,341 | 1,341 | ||
| MEETING EXPENSES | 2,847 | 2,847 | ||
| REPAIRS & MAINTENANCE | 30,169 | 9,233 | 20,936 | |
| CONFERENCE & EVENTS | 1,893 | 1,893 | ||
| PROGRAM EXPENSES | 15,620 | 500 | 15,120 | |
| LANDSCAPING | 21,290 | 6,025 | 15,265 | |
| FARM EXPENSES | 35,994 | 35,994 | ||
| AUTO | 1,234 | 1,234 | ||
| MISCELLANEOUS | 2,190 | 90 | 2,100 | |
| RENTAL EXP INCL IN OTHER LINES | -295,447 | |||
| Rent and Royalty Expense | 295,447 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMMUNITY GARDENS | 6,056 | 6,056 | 6,056 |
| EVENTS & RENTALS | 22,700 | 22,700 | 22,700 |
| FEES, PROGRAMS & TUITION | 4,102 | 4,102 | |
| MISC. INCOME | 1,170 | 1,170 | 1,170 |
| FARM INCOME | 13,151 | 13,151 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 9,077 | 9,036 |
| TENANT SECURITY DEPOSITS | 4,500 | 4,500 |
| USE TAX PAYABLE | 1,529 | 147 |
| KITCHEN DAMAGE DEPOSITS | 1,500 | 0 |
| SALES TAX PAYABLE | 1,346 | 43 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MICHAELE BLAKELY (MORTGAGE LOAN) | 77,149 | 0 % | |||||||||
| SITKA SALMON PROMISSORY NOTE | 15,452 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISOR FEES | 5,788 | 5,788 | ||
| PROFESSIONAL FEES/CONTRACTORS | 187,584 | 187,584 | ||
| WEBSITE | 5,879 | 5,879 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 386 | 281 | 105 | |
| FEDERAL TAXES | 5,000 | |||
| REAL ESTATE TAXES | 45,226 | 34,470 | 10,756 | |
| STATE TAXES | 890 | 890 | ||
| PAYROLL TAXES | 80,673 | 8,569 | 69,170 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 21 ACRES HOLDINGS INC |
PO BOX 2001 WOODINVILLE,WA98072 |
21-1697768 | INTERCOMPANY TRANSFERS OF $30,000 | 30,000 |
| Total | 30,000 | |||