| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 25,404 | 2,540 | 2,540 | 22,864 |
| 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 | 680,315 | SL | 40.0000 | 22,332 | |||
| Ranch prop, improvements | 1997-01-01 | 27,307 | 17,075 | SL | 40.0000 | 683 | |||
| Park improvements | 1990-09-28 | 394,984 | 289,019 | SL | 40.0000 | 9,875 | |||
| Park improvements | 1997-01-01 | 7,299 | 4,550 | SL | 40.0000 | 182 | |||
| Historical landmark-Villa | 1990-09-28 | 743,297 | 558,476 | SL | 40.0000 | 18,582 | |||
| Historical Villa improve | 1997-01-01 | 23,800 | 14,875 | SL | 40.0000 | 595 | |||
| Rental properties | 1990-09-28 | 701,044 | 544,381 | SL | 40.0000 | 17,526 | |||
| Winery | 1990-09-28 | 480,214 | 327,934 | SL | 40.0000 | 12,005 | 12,005 | ||
| Winery facility imprvmnts | 1997-01-01 | 13,358 | 8,350 | SL | 40.0000 | 334 | 334 | ||
| Vineyard costs 1996 | 2002-01-01 | 21,894 | 21,352 | SL | 2.50 % | 542 | |||
| Vineyard costs 1997 | 2002-01-01 | 14,599 | 14,235 | SL | 2.50 % | 364 | |||
| 1998 Planting contract-97 | 2002-01-01 | 41,785 | 40,736 | SL | 2.50 % | 1,049 | |||
| Vineyard costs 1998 | 2002-01-01 | 23,384 | 22,796 | SL | 2.50 % | 588 | |||
| Vineyard Improv. 2002 | 2005-07-01 | 154,217 | 127,231 | SL | 20.0000 | 1,928 | |||
| Kitchen Window/Main | 2003-04-18 | 3,200 | 2,170 | SL | 3.64 % | 116 | |||
| Vineyard Improv. 2003 | 2006-07-01 | 49,447 | 38,316 | SL | 20.0000 | 618 | |||
| New Sliding Glass Door | 2003-01-15 | 7,000 | 4,834 | SL | 3.64 % | 255 | |||
| Office Electrical Upgrade | 2004-07-01 | 9,856 | 4,417 | SL | 2.56 % | 253 | |||
| Rebuild Gazebo | 2004-12-09 | 5,860 | 2,556 | SL | 2.56 % | 150 | |||
| Windows-Mianna's House | 2004-12-29 | 11,800 | 7,311 | SL | 3.64 % | 429 | |||
| Furnace-Scott's Cottage | 2004-10-14 | 2,100 | 1,308 | SL | 3.64 % | 76 | |||
| Vineyard Improvmts 2004 | 2007-07-01 | 115,823 | 83,970 | SL | 20.0000 | 1,448 | |||
| Windows & Doors-Mianna's | 2005-07-01 | 15,578 | 9,320 | SL | 3.64 % | 566 | |||
| Vineyard Improments 2005 | 2008-01-01 | 24,522 | 17,164 | SL | 20.0000 | 307 | |||
| Parking Lot Improvements | 2007-06-07 | 86,521 | 83,968 | 150DB | 2.95 % | 2,553 | |||
| Park Restrooms | 2007-03-06 | 40,750 | 15,458 | SL | 2.56 % | 1,045 | |||
| Park Improvements | 2007-07-02 | 35,472 | 34,425 | 150DB | 2.95 % | 1,047 | |||
| Vineyard Improv. 2006 | 2009-06-30 | 151,908 | 94,938 | SL | 20.0000 | 1,899 | |||
| Vineyard Improvmt 2007 | 2010-07-01 | 30,447 | 17,503 | SL | 20.0000 | 381 | |||
| Winery Rental Roof | 2009-08-14 | 19,500 | 6,188 | SL | 2.56 % | 500 | 500 | ||
| Guest House | 2011-08-09 | 123,095 | 46,440 | SL | 3.64 % | 4,476 | |||
| Sauv Bl & Cab 2008 add | 2011-07-01 | 37,974 | 19,939 | SL | 20.0000 | 475 | |||
| Winery Balcony rebuild | 2011-12-13 | 2,694 | 693 | SL | 2.56 % | 69 | 69 | ||
| Winery Roof | 2011-12-31 | 8,568 | 2,154 | SL | 2.56 % | 220 | 220 | ||
| Living Room House Improve | 2011-08-09 | 50,016 | 18,872 | SL | 3.64 % | 1,819 | |||
| Guest & Kitchen House Imp | 2011-12-12 | 13,881 | 5,071 | SL | 3.64 % | 505 | |||
| Ranch Building Improvemen | 2011-12-08 | 17,587 | 4,529 | SL | 2.56 % | 451 | |||
| New Roof | 2012-03-09 | 8,350 | 2,096 | SL | 2.56 % | 214 | 214 | ||
| Fence | 2012-08-08 | 477 | 322 | 150DB | 5.91 % | 28 | |||
| Villa Roof | 2012-11-16 | 103,701 | 24,264 | SL | 2.56 % | 2,659 | |||
| Main House Bathroom | 2015-07-03 | 2,345 | 549 | SL | 3.64 % | 85 | |||
| Office Remodel | 2017-09-13 | 23,844 | 2,583 | SL | 40.0000 | 596 | |||
| 2017 Ford Truck | 2017-11-16 | 55,313 | 45,174 | SL | 5.0000 | 10,139 | |||
| Chipper/Shredder | 2017-10-18 | 4,549 | 1,896 | SL | 10.0000 | 455 | |||
| Electric Charger | 2018-04-05 | 2,755 | 1,035 | SL | 10.0000 | 276 | |||
| Lawnmower | 2018-06-12 | 1,243 | 445 | SL | 10.0000 | 124 | |||
| Winery Renovation | 2018-12-31 | 85,565 | 6,417 | SL | 40.0000 | 2,139 | 2,139 | ||
| Winery Improvements | 2019-07-01 | 100,668 | 6,292 | SL | 40.0000 | 2,517 | 2,517 | ||
| Dam Well Pump | 2022-07-01 | 15,350 | SL | 5.0000 | 1,535 | ||||
| Leete Electric Motor Generator | 2022-04-01 | 23,317 | SL | 5.0000 | 3,498 | ||||
| New Roof - Main House & Guest house | 2022-11-01 | 43,576 | SL | 40.0000 | 182 | ||||
| Vineyard Improv. 2002 Remaining Basis | 2005-07-01 | 153,621 | 128,660 | SL | 20.0000 | 5,761 | |||
| Vineyard Improv. 2003 Remaining Basis | 2006-07-01 | 46,939 | 36,959 | SL | 20.0000 | 1,760 | |||
| Vineyard Improvmts 2004 Remaining Basis | 2007-07-01 | 110,266 | 81,320 | SL | 20.0000 | 4,135 | |||
| Vineyard Improments 2005 Remaining Basis | 2008-01-01 | 22,385 | 15,948 | SL | 20.0000 | 839 | |||
| Vineyard Improv. 2006 Remaining Basis | 2009-06-30 | 93,016 | 59,295 | SL | 20.0000 | 3,488 | |||
| Vineyard Improvmt 2007 Remaining Basis | 2010-07-01 | 11,917 | 7,000 | SL | 20.0000 | 447 | |||
| Sauv Bl & Cab 2008 add Remaining Basis | 2011-07-01 | 25,452 | 13,682 | SL | 20.0000 | 954 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EFTs | AT COST | 862,812 | 932,421 |
| Limited partnership investments | AT COST | 1,118,218 | 1,118,218 |
| Money Market Funds | AT COST | 141,562 | 141,562 |
| Mutual Funds | AT COST | 2,238,860 | 2,352,245 |
| 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 | 98,337 | ||
| Furniture and Fixtures | 340,190 | 316,800 | 23,390 | |
| Machinery and Equipment | 237,822 | 185,875 | 51,947 | |
| Buildings | 2,515,684 | 1,783,014 | 732,670 | |
| Improvements | 1,731,580 | 1,289,785 | 441,795 | |
| Land | 3,727,202 | 3,727,202 | 25,000,000 | |
| Miscellaneous | 625,842 | 395,881 | 229,961 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Administrative Fees | 16,928 | 0 | 0 | 16,928 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Small Business Admin |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 1,716,200 |
| Balance Due | 1,708,642 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | Beg 6/16/21, Amended 12/6/21 |
| Interest Rate | 2.7500 |
| Security Provided by Borrower | None |
| Purpose of Loan | EIDL |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| telephone | 6,477 | 6,477 | ||
| Employee Benefits | 69,765 | 6,977 | 6,977 | 62,789 |
| Payroll Service Fees | 1,453 | 1,453 | ||
| Supplies - Park | 1,537 | 1,537 | ||
| Supplies - Ranch | 1,419 | 1,419 | ||
| Supplies - Office | 713 | 713 | ||
| Fuel & Oil | 16,498 | 16,498 | ||
| Postage | 80 | 80 | ||
| R & M Ranch | 11,480 | 11,480 | ||
| R & M Residential | 13,297 | 13,297 | ||
| R & M Villa | 17,596 | 17,596 | ||
| R & M Office | 4,316 | 4,316 | ||
| R & M Equipment | 7,659 | 7,659 | ||
| R & M Park | 27,142 | 27,142 | ||
| R & M Irrigation | 10,022 | 10,022 | ||
| R & M Water | 2,036 | 2,036 | ||
| R & M Main Gate | 6,003 | 6,003 | ||
| Vehicle Expense | 13,672 | 13,672 | ||
| Insurance | 88,961 | 88,961 | ||
| Workers Compensation Insurance | 15,142 | 1,514 | 1,514 | 13,628 |
| Utilities | 17,489 | 17,489 | ||
| Villa Security | 3,757 | 3,757 | ||
| Dues & Subscriptions | 1,061 | 1,061 | ||
| Miscellaneous Expenses | 848 | 848 | ||
| Meals | 3,006 | 3,005 | ||
| Investment Management Fee | 33,419 | 33,419 | 33,419 | |
| Rental Expenses | 66,580 | 66,680 | 66,580 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PCCP Equity VIII LP | 551 | ||
| FCP Realty Fund III | -2,499 | ||
| Bell HNW Fund VI LLC | -9,048 | ||
| Glen Lennox LLC | -22,251 | ||
| Grubb Southeast Real Esta | -25,747 | ||
| Glen Lennox Phase One LLC | -36,414 | ||
| Regenerative Gift LLC | -755,712 |
| Description | Amount |
|---|---|
| PPP loan forgiveness | 95,968 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 17,977 | 1,150 | 1,150 | 16,827 |
| License & Permits | 2,381 | 2,381 | ||
| Foreign Taxes Paid | 1,916 | 1,916 | 1,916 | |
| Filing fees | 100 | 100 |