| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 16,452 | 1,646 | 1,646 | 14,807 |
| 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 | 635,651 | SL | 40.0000 | 22,332 | |||
| Ranch prop, improvements | 1997-01-01 | 27,307 | 15,709 | SL | 40.0000 | 683 | |||
| Park improvements | 1990-09-28 | 394,984 | 269,269 | SL | 40.0000 | 9,875 | |||
| Park improvements | 1997-01-01 | 7,299 | 4,186 | SL | 40.0000 | 182 | |||
| Historical landmark-Villa | 1990-09-28 | 743,297 | 521,312 | SL | 40.0000 | 18,582 | |||
| Historical Villa improve | 1997-01-01 | 23,800 | 13,685 | SL | 40.0000 | 595 | |||
| Rental properties | 1990-09-28 | 701,044 | 509,329 | SL | 40.0000 | 17,526 | |||
| Winery | 1990-09-28 | 480,214 | 303,924 | SL | 40.0000 | 12,005 | 12,005 | ||
| Winery facility imprvmnts | 1997-01-01 | 13,358 | 7,682 | SL | 40.0000 | 334 | 334 | ||
| Vineyard costs 1996 | 2002-01-01 | 21,894 | 19,162 | SL | 5.00 % | 1,095 | |||
| Vineyard costs 1997 | 2002-01-01 | 14,599 | 12,775 | SL | 5.00 % | 730 | |||
| 1998 Planting contract-97 | 2002-01-01 | 41,785 | 36,558 | SL | 5.00 % | 2,089 | |||
| Vineyard costs 1998 | 2002-01-01 | 23,384 | 20,458 | SL | 5.00 % | 1,169 | |||
| Vineyard Improv. 2001 | 2001-07-01 | 15,019 | 13,893 | SL | 20.0000 | 751 | |||
| Vineyard Improv. 2002 | 2005-07-01 | 154,217 | 111,809 | SL | 20.0000 | 7,711 | |||
| Kitchen Window/Main | 2003-04-18 | 3,200 | 1,938 | SL | 3.64 % | 116 | |||
| Vineyard Improv. 2003 | 2006-07-01 | 49,447 | 33,372 | SL | 20.0000 | 2,472 | |||
| New Sliding Glass Door | 2003-01-15 | 7,000 | 4,324 | SL | 3.64 % | 255 | |||
| Office Electrical Upgrade | 2004-07-01 | 9,856 | 3,911 | SL | 2.56 % | 253 | |||
| Rebuild Gazebo | 2004-12-09 | 5,860 | 2,256 | SL | 2.56 % | 150 | |||
| Windows-Mianna's House | 2004-12-29 | 11,800 | 6,453 | SL | 3.64 % | 429 | |||
| Furnace-Scott's Cottage | 2004-10-14 | 2,100 | 1,156 | SL | 3.64 % | 76 | |||
| Vineyard Improvmts 2004 | 2007-07-01 | 115,823 | 72,388 | SL | 20.0000 | 5,791 | |||
| Windows & Doors-Mianna's | 2005-07-01 | 15,578 | 8,187 | SL | 3.64 % | 566 | |||
| Ranch Improvements | 2005-07-01 | 13,749 | 13,345 | 150DB | 2.95 % | 404 | |||
| Vineyard Improments 2005 | 2008-01-01 | 24,522 | 14,712 | SL | 20.0000 | 1,226 | |||
| Electric Gate | 2006-06-30 | 6,497 | 5,967 | 150DB | 5.91 % | 384 | |||
| Parking Lot Improvements | 2007-06-07 | 86,521 | 73,750 | 150DB | 5.90 % | 5,105 | |||
| Park Restrooms | 2007-03-06 | 40,750 | 13,368 | SL | 2.56 % | 1,045 | |||
| Park Improvements | 2007-07-02 | 35,472 | 30,236 | 150DB | 5.90 % | 2,093 | |||
| Vineyard Improv. 2006 | 2009-06-30 | 151,908 | 79,748 | SL | 20.0000 | 7,595 | |||
| Vineyard Improvmt 2007 | 2010-07-01 | 30,447 | 14,459 | SL | 20.0000 | 1,522 | |||
| Winery Rental Roof | 2009-08-14 | 19,500 | 5,188 | SL | 2.56 % | 500 | 500 | ||
| Guest House | 2011-08-09 | 123,095 | 37,487 | SL | 3.64 % | 4,476 | |||
| Sauv Bl & Cab 2008 add | 2011-07-01 | 37,974 | 16,141 | SL | 20.0000 | 1,899 | |||
| Winery Balcony rebuild | 2011-12-13 | 2,694 | 555 | SL | 2.56 % | 69 | 69 | ||
| Winery Roof | 2011-12-31 | 8,568 | 1,714 | SL | 2.56 % | 220 | 220 | ||
| Living Room House Improve | 2011-08-09 | 50,016 | 15,234 | SL | 3.64 % | 1,819 | |||
| Guest & Kitchen House Imp | 2011-12-12 | 13,881 | 4,061 | SL | 3.64 % | 505 | |||
| Ranch Building Improvemen | 2011-12-08 | 17,587 | 3,627 | SL | 2.56 % | 451 | |||
| New Roof | 2012-03-09 | 8,350 | 1,668 | SL | 2.56 % | 214 | 214 | ||
| Fence | 2012-08-08 | 477 | 266 | 150DB | 5.91 % | 28 | |||
| Villa Roof | 2012-11-16 | 103,701 | 18,946 | SL | 2.56 % | 2,659 | |||
| Main House Bathroom | 2015-07-03 | 2,345 | 379 | SL | 3.64 % | 85 | |||
| Dam water meter | 2015-12-18 | 989 | 932 | 200DB | 5.76 % | 57 | |||
| Pump Filter Housing | 2015-04-15 | 2,392 | 2,254 | 200DB | 5.76 % | 138 | |||
| Office Remodel | 2017-09-13 | 23,844 | 1,391 | SL | 40.0000 | 596 | |||
| 2017 Ford Truck | 2017-11-16 | 55,313 | 23,048 | SL | 5.0000 | 11,063 | |||
| Chipper/Shredder | 2017-10-18 | 4,549 | 986 | SL | 10.0000 | 455 | |||
| Electric Charger | 2018-04-05 | 2,755 | 483 | SL | 10.0000 | 276 | |||
| Lawnmower | 2018-06-12 | 1,243 | 197 | SL | 10.0000 | 124 | |||
| Winery Renovation | 2018-12-31 | 85,565 | 2,139 | SL | 40.0000 | 2,139 | 2,139 | ||
| Winery Improvements | 2019-07-01 | 100,668 | 1,258 | SL | 40.0000 | 2,517 | 2,517 | ||
| New computer, laser print Remaining Basis | 2015-04-17 | 220 | 208 | 200DB | 5.76 % | 12 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Other Assets | AT COST | 1,206,826 | 1,531,731 |
| Limited partnership investments | AT COST | 129,237 | 129,237 |
| Money Market Funds | AT COST | 1,285,158 | 1,285,158 |
| Mutual Funds | AT COST | 2,156,066 | 2,357,093 |
| 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 | 77,135 | 21,202 | |
| Furniture and Fixtures | 340,190 | 316,800 | 23,390 | |
| Machinery and Equipment | 200,120 | 168,252 | 31,868 | |
| Buildings | 2,358,691 | 1,242,682 | 1,116,009 | |
| Improvements | 1,688,004 | 1,169,004 | 519,000 | |
| Land | 3,727,202 | 3,727,202 | 25,000,000 | |
| Miscellaneous | 882,612 | 856,767 | 25,845 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Administrative Fees | 4,383 | 0 | 0 | 4,383 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Small Business Admin |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 150,000 |
| Balance Due | 150,000 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | P& I Beg 6/16/21 |
| Interest Rate | 2.7500 |
| Security Provided by Borrower | None |
| Purpose of Loan | EIDL |
| Description of Lender Consideration | Cash |
| Consideration FMV | 150000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Westamerica Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 95,968 |
| Balance Due | 95,968 |
| Date of Note | 2020-05 |
| Maturity Date | 2025-05 |
| Repayment Terms | Qualifies for forgiveness |
| Interest Rate | 1.0000 |
| Security Provided by Borrower | none |
| Purpose of Loan | PPP |
| Description of Lender Consideration | Cash |
| Consideration FMV | 95968 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 6,541 | 6,541 | ||
| Employee Benefits | 88,260 | 8,826 | 8,826 | 79,434 |
| Bank fees | 93 | 93 | 93 | |
| Payroll Service Fees | 1,315 | 1,315 | ||
| Supplies - Park | 1,413 | 1,413 | ||
| Supplies - Ranch | 1,979 | 1,979 | ||
| Supplies - Office | 1,615 | 1,615 | ||
| Fuel & Oil | 9,554 | 9,554 | ||
| Postage | 169 | 169 | ||
| R & M Ranch | 18,514 | 10,058 | 8,456 | |
| R & M Residential | 11,407 | 11,407 | ||
| R & M Villa | 2,216 | 2,216 | ||
| R & M Office | 1,916 | 1,916 | ||
| R & M Equipment | 6,933 | 6,933 | ||
| R & M Park | 9,710 | 9,710 | ||
| R & M Irrigation | 4,524 | 4,524 | ||
| R & M Water | 11,445 | 11,445 | ||
| R & M Main Gate | 643 | 643 | ||
| Vehicle Expense | 5,734 | 5,734 | ||
| Insurance | 70,495 | 70,495 | ||
| Workers Compensation Insurance | 16,918 | 1,692 | 1,692 | 15,226 |
| Utilities | 15,630 | 15,630 | ||
| Villa Security | 597 | 597 | ||
| Dues & Subscriptions | 1,341 | 1,341 | ||
| Miscellaneous Expenses | 222 | 222 | ||
| Meals | 1,696 | 1,696 | ||
| Investment Management Fee | 33,225 | 33,225 | 33,225 | |
| Rental Expenses | 77,842 | 77,842 | 77,842 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Fire Damage Recovery | 1,638 | 1,638 | |
| PCCP Equity VIII 1231 Gain | 1,323 | ||
| FCP Realty Fund III | -3,640 | ||
| Grubb Southeast Real Esta | -8,486 | ||
| PCCP Equity VIII LP | -11,672 | ||
| Bell HNW Fund VI LLC | -11,698 | ||
| Glen Lennox Phase One LLC | -13,374 | ||
| Glen Lennox LLC | -14,741 | ||
| Regenerative Gift LLC | -619,954 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Regenerative Gifts LLC |
2,790,123 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Consultants | 300 | 0 | 0 | 300 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Grape Sales | 54,960 | 54,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 21,956 | 1,150 | 1,150 | 20,806 |
| Federal Tax | 56,000 | |||
| License & Permits | 316 | 316 | ||
| Foreign Taxes Paid | 227 | 227 | 227 | |
| Filing Fees | 160 | 160 |