| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 28,514 | 0 | 28,514 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WEEDING IMPLEMENT | 2009-05-19 | 3,705 | 3,705 | SL | 10.000000000000 | 0 | 0 | 0 | |
| KUBOTA TRACTOR | 2010-05-09 | 30,476 | 30,476 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TOTAL FARM PROPHOUSE | 2010-07-01 | 44,390 | 42,178 | SL | 10.000000000000 | 2,212 | 0 | 2,212 | |
| TOTAL HEATED PROPHOUSE TABLES | 2011-05-04 | 3,727 | 3,228 | SL | 10.000000000000 | 373 | 0 | 373 | |
| IRRIGATION EQUIPMENT | 2011-08-09 | 5,125 | 5,125 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FIELD TRUCK | 2011-10-11 | 5,000 | 5,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| POTATO DIGGER | 2012-04-08 | 4,100 | 4,100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TOTAL DELIVERY VAN #1 | 2012-04-18 | 10,166 | 10,166 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AMPITHEATER BERM | 2012-05-11 | 2,932 | 2,240 | SL | 10.000000000000 | 293 | 0 | 293 | |
| JOHN DEER TRACTOR REPAIR | 2012-10-31 | 4,220 | 4,220 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KUBOTA TRACTOR REPAIR | 2012-10-31 | 2,608 | 2,448 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AMPITHEATER TENT | 2012-10-31 | 6,976 | 4,999 | SL | 10.000000000000 | 698 | 0 | 698 | |
| FERTILIZER AND LIME SPREADER | 2013-04-11 | 3,983 | 3,826 | SL | 7.000000000000 | 142 | 0 | 142 | |
| 2013 ROAD AND PARKING WORK | 2013-06-17 | 31,019 | 20,286 | SL | 10.000000000000 | 3,102 | 0 | 3,102 | |
| NETWORK INFRASTRUCTURE | 2013-07-22 | 13,084 | 13,084 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL LATITUDE COMPUTER | 2013-08-21 | 2,721 | 2,721 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TOWNHOUSE | 2013-09-19 | 137,185 | 31,921 | SL | 30.000000000000 | 4,573 | 0 | 4,573 | |
| TENT FARM STAND | 2013-10-09 | 8,182 | 8,182 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2013-12-31 | 10,200 | 6,120 | SL | 10.000000000000 | 1,020 | 0 | 1,020 | |
| NPN GREENHOUSE | 2013-12-31 | 348,229 | 208,951 | SL | 10.000000000000 | 34,823 | 0 | 34,823 | |
| BOX TRUCK | 2014-03-17 | 4,964 | 4,964 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SEEDER - JANG | 2014-08-10 | 3,785 | 2,916 | SL | 7.000000000000 | 541 | 0 | 541 | |
| ROAD WORK | 2014-10-05 | 18,036 | 6,299 | SL | 15.000000000000 | 1,202 | 0 | 1,202 | |
| MEDIA STORAGE 1493 | 2014-12-09 | 14,820 | 7,411 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPOST ROOF | 2014-12-29 | 3,563 | 1,784 | SL | 10.000000000000 | 356 | 0 | 356 | |
| NPN SHADEHOUSE | 2014-12-31 | 54,124 | 27,065 | SL | 10.000000000000 | 5,412 | 0 | 5,412 | |
| BED SHAPER | 2015-04-20 | 2,945 | 1,977 | SL | 5.000000000000 | 196 | 0 | 196 | |
| JOHN DEERE MODEL 5075M UTILITY TRACTOR | 2015-06-16 | 37,092 | 24,071 | SL | 7.000000000000 | 5,299 | 0 | 5,299 | |
| TOTAL COMPOST STORAGE SHED | 2015-07-31 | 14,015 | 6,194 | SL | 10.000000000000 | 1,402 | 0 | 1,402 | |
| TOTAL OFFICE REMODEL | 2015-07-31 | 14,268 | 4,204 | SL | 15.000000000000 | 951 | 0 | 951 | |
| TOTAL WEST ENTRANCE ROAD WORK | 2015-09-22 | 14,150 | 4,032 | SL | 15.000000000000 | 943 | 0 | 943 | |
| NPN HEATED PROP TABLES | 2015-12-21 | 12,790 | 7,360 | SL | 7.000000000000 | 1,827 | 0 | 1,827 | |
| FARM PROPHOUSE TABLES | 2016-01-15 | 3,007 | 1,701 | SL | 7.000000000000 | 430 | 0 | 430 | |
| NPN HEADHOUSE | 2016-02-18 | 3,102 | 1,199 | SL | 10.000000000000 | 310 | 0 | 310 | |
| NPN ROLLING TABLES | 2016-07-01 | 16,769 | 8,382 | SL | 7.000000000000 | 2,396 | 0 | 2,396 | |
| 53' REEFER TRAILER USED | 2016-07-18 | 10,618 | 5,237 | SL | 5.000000000000 | 2,124 | 0 | 2,124 | |
| COOLER - CHECKED AMOUNT WALKIN 1676 | 2016-09-13 | 3,801 | 2,354 | SL | 5.000000000000 | 760 | 0 | 760 | |
| TOTAL OXBOW BRIDGE IMPROVEMENTS | 2016-09-30 | 2,981 | 969 | SL | 10.000000000000 | 298 | 0 | 298 | |
| RIDING LAWN MOWER | 2017-01-19 | 3,224 | 1,358 | SL | 7.000000000000 | 461 | 0 | 461 | |
| INTERNATIONAL HARVESTER | 2017-03-27 | 5,690 | 3,146 | SL | 5.000000000000 | 1,138 | 0 | 1,138 | |
| SOIL CONDITIONER | 2017-03-27 | 3,350 | 1,852 | SL | 5.000000000000 | 670 | 0 | 670 | |
| TOWNHOUSE | 2017-07-31 | 3,600 | 323 | SL | 25.000000000000 | 144 | 0 | 144 | |
| NPN SHADE SYSTEM | 2017-08-25 | 2,799 | 658 | SL | 10.000000000000 | 280 | 0 | 280 | |
| CRITTER PAD STORAGE | 2017-11-07 | 3,458 | 1,061 | SL | 7.000000000000 | 494 | 0 | 494 | |
| HIGH TUNNEL | 2017-12-04 | 9,216 | 1,911 | SL | 10.000000000000 | 922 | 0 | 922 | |
| FLAME WEEDER | 2018-03-27 | 3,677 | 2,163 | SL | 3.000000000000 | 1,226 | 0 | 1,226 | |
| 4X4 ATV FIELD VEHICLE | 2018-04-19 | 4,000 | 1,361 | SL | 3.000000000000 | 1,333 | 0 | 1,333 | |
| TOTAL ELECTICAL IMPROVEMENTS | 2018-07-01 | 3,529 | 530 | SL | 10.000000000000 | 353 | 0 | 353 | |
| GENERATOR | 2019-02-23 | 4,379 | 746 | SL | 5.000000000000 | 876 | 0 | 876 | |
| MINI TRUCK FOR CONSERVATION - KIT | 2019-05-03 | 5,000 | 663 | SL | 5.000000000000 | 1,000 | 0 | 1,000 | |
| PERGOLA | 2019-10-09 | 5,753 | 187 | SL | 7.000000000000 | 822 | 0 | 822 | |
| HIGH TUNNEL | 2019-04-08 | 6,874 | 503 | SL | 10.000000000000 | 687 | 0 | 687 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICLY TRADES STOCKS #1468 ST | 2020-01 | PURCHASED | 2020-10 | 360,414 | 469,684 | COST | 0 | -109,270 | ||
| PUBLICLY TRADES STOCKS #1468 LT | 2018-03 | PURCHASED | 2020-11 | 928,145 | 973,353 | COST | 0 | -45,208 | ||
| PUBLICLY TRADES STOCKS #3389 ST | 2020-06 | PURCHASED | 2020-12 | 120,925 | 120,802 | COST | 0 | 123 | ||
| TESLA (140) #3389 LT - D | 2012-12 | DONATED | 2020-08 | 200,641 | 4,633 | COST | 0 | 196,008 | ||
| SMARTSHEET (22,000) #3389 LT-E | 2012-12 | DONATED | 2020-06 | 1,039,035 | 3,990 | COST | 0 | 1,035,045 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BABA 452SH 8292 | 105,194 | 105,194 |
| GOOGL 67SH 8292 | 117,427 | 117,427 |
| AAPL 374SH 8292 | 162,847 | 162,847 |
| BIDU 642SH 8292 | 138,826 | 138,826 |
| DBX 3147SH 8292 | 69,832 | 69,832 |
| FB 405SH 8292 | 110,630 | 110,630 |
| MSFT 573SH 8292 | 127,447 | 127,447 |
| NFLX 204SH 8292 | 110,309 | 110,309 |
| NVDA 478SH 8292 | 249,612 | 249,612 |
| TCEHY 1650SH 8292 | 118,618 | 118,618 |
| AAPL 1496SH #8292 | 198,504 | 198,504 |
| BALANCE SHEET UNREAL | 306,951 | 306,951 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN EUCLIDIAN FUND I LP | AT COST | 903,263 | 903,263 |
| IEMG 8774SH 1468 | FMV | 544,339 | 544,339 |
| RAAIX 31212SH 1468 | FMV | 672,620 | 672,620 |
| VTMGX 59871SH 1468 | FMV | 911,828 | 911,828 |
| VFIAX 5885SH 1468 | FMV | 2,270,040 | 2,270,040 |
| RODM 12399SH 1468 | FMV | 355,793 | 355,793 |
| OMFL 17806SH 1468 | FMV | 707,432 | 707,432 |
| FNDC 5733SH 1468 | FMV | 199,394 | 199,394 |
| FNDA 7058SH 1468 | FMV | 302,929 | 302,929 |
| BSBIX 98648SH 1468 | FMV | 968,640 | 968,640 |
| BILPX 23168SH 1468 | FMV | 235,832 | 235,832 |
| BSTIX 14834SH 1468 | FMV | 146,502 | 146,502 |
| IQDNX 19450SH 1468 | FMV | 215,035 | 215,035 |
| MIRI SEM FUND K-1 | AT COST | 342,359 | 342,359 |
| AOK 3209SH 1468 | FMV | 124,349 | 124,349 |
| BUBIX 8924SH #1468 | FMV | 89,951 | 89,951 |
| VUSFX 45459SH #3389 | FMV | 915,994 | 915,994 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEEDING IMPLEMENT | 3,705 | 3,705 | 0 | |
| KUBOTA TRACTOR | 30,476 | 30,476 | 0 | |
| TOTAL FARM PROPHOUSE | 44,390 | 44,390 | 0 | |
| TOTAL HEATED PROPHOUSE TABLES | 3,727 | 3,601 | 126 | |
| IRRIGATION EQUIPMENT | 5,125 | 5,125 | 0 | |
| FIELD TRUCK | 5,000 | 5,000 | 0 | |
| POTATO DIGGER | 4,100 | 4,100 | 0 | |
| TOTAL DELIVERY VAN #1 | 10,166 | 10,166 | 0 | |
| AMPITHEATER BERM | 2,932 | 2,533 | 399 | |
| JOHN DEER TRACTOR REPAIR | 4,220 | 4,220 | 0 | |
| KUBOTA TRACTOR REPAIR | 2,608 | 2,448 | 160 | |
| AMPITHEATER TENT | 6,976 | 5,697 | 1,279 | |
| FERTILIZER AND LIME SPREADER | 3,983 | 3,968 | 15 | |
| 2013 ROAD AND PARKING WORK | 31,019 | 23,388 | 7,631 | |
| NETWORK INFRASTRUCTURE | 13,084 | 13,084 | 0 | |
| DELL LATITUDE COMPUTER | 2,721 | 2,721 | 0 | |
| TOWNHOUSE | 137,185 | 36,494 | 100,691 | |
| TENT FARM STAND | 8,182 | 8,182 | 0 | |
| EQUIPMENT | 10,200 | 7,140 | 3,060 | |
| NPN GREENHOUSE | 348,229 | 243,774 | 104,455 | |
| BOX TRUCK | 4,964 | 4,964 | 0 | |
| SEEDER - JANG | 3,785 | 3,457 | 328 | |
| ROAD WORK | 18,036 | 7,501 | 10,535 | |
| MEDIA STORAGE 1493 | 14,820 | 7,411 | 7,409 | |
| COMPOST ROOF | 3,563 | 2,140 | 1,423 | |
| NPN SHADEHOUSE | 54,124 | 32,477 | 21,647 | |
| BED SHAPER | 2,945 | 2,173 | 772 | |
| JOHN DEERE MODEL 5075M UTILITY TRACTOR | 37,092 | 29,370 | 7,722 | |
| TOTAL COMPOST STORAGE SHED | 14,015 | 7,596 | 6,419 | |
| TOTAL OFFICE REMODEL | 14,268 | 5,155 | 9,113 | |
| TOTAL WEST ENTRANCE ROAD WORK | 14,150 | 4,975 | 9,175 | |
| NPN HEATED PROP TABLES | 12,790 | 9,187 | 3,603 | |
| FARM PROPHOUSE TABLES | 3,007 | 2,131 | 876 | |
| NPN HEADHOUSE | 3,102 | 1,509 | 1,593 | |
| NPN ROLLING TABLES | 16,769 | 10,778 | 5,991 | |
| 53' REEFER TRAILER USED | 10,618 | 7,361 | 3,257 | |
| COOLER - CHECKED AMOUNT WALKIN 1676 | 3,801 | 3,114 | 687 | |
| TOTAL OXBOW BRIDGE IMPROVEMENTS | 2,981 | 1,267 | 1,714 | |
| RIDING LAWN MOWER | 3,224 | 1,819 | 1,405 | |
| INTERNATIONAL HARVESTER | 5,690 | 4,284 | 1,406 | |
| SOIL CONDITIONER | 3,350 | 2,522 | 828 | |
| TOWNHOUSE | 3,600 | 467 | 3,133 | |
| NPN SHADE SYSTEM | 2,799 | 938 | 1,861 | |
| CRITTER PAD STORAGE | 3,458 | 1,555 | 1,903 | |
| HIGH TUNNEL | 9,216 | 2,833 | 6,383 | |
| FLAME WEEDER | 3,677 | 3,389 | 288 | |
| 4X4 ATV FIELD VEHICLE | 4,000 | 2,694 | 1,306 | |
| TOTAL ELECTICAL IMPROVEMENTS | 3,529 | 883 | 2,646 | |
| GENERATOR | 4,379 | 1,622 | 2,757 | |
| MINI TRUCK FOR CONSERVATION - KIT | 5,000 | 1,663 | 3,337 | |
| PERGOLA | 5,753 | 1,009 | 4,744 | |
| HIGH TUNNEL | 6,874 | 1,190 | 5,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,866 | 0 | 12,866 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING EVENT, LESS CATERING | 32,615 | 0 | 32,615 | 0 |
| LAND USE MAINTANENCE | 60,000 | 0 | 60,000 | 0 |
| COST OF PLANTS AND PRODUCE SOLD | 23,876 | 0 | 23,876 | 0 |
| ADMINSTRATIVE | 80,175 | 0 | 80,175 | 0 |
| PERSONNEL EXPENSES | 82,206 | 0 | 82,206 | 0 |
| FARMING EXPENSES | 93,141 | 0 | 93,141 | 0 |
| TELECOMMUNICATIONS | 27,472 | 0 | 27,472 | 0 |
| CHARITABLE PURPOSES | 0 | 0 | -1,929,856 | 1,929,856 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATIONAL PROGRAMMING | 27,130 | 27,130 | |
| PROGRAM ACTIVITIES & WORKSHOPS | 3,874 | 3,874 | |
| FARM STAND SALES | 374,473 | 374,473 | |
| NATIVE PLANT SALES | 57,670 | 57,670 | |
| MISC REFUNDS AND REIMBURSEMENTS | 12 | 12 |
| Description | Amount |
|---|---|
| BOOK TAX UNREALIZED STOCK APPRECIATION | 267,485 |
| BOOK TAX DEPRECIATION | 39,703 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE PAYABLE | 7,860 | 2,303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 0 | 0 | 0 | 0 |
| CONSULTING | 96,087 | 0 | 96,087 | 0 |
| OTHER PROFESSIONAL FEES | 73,807 | 0 | 73,807 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 135,938 | 0 | 135,938 | 0 |