| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 42,960 | 42,960 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AC GC - BUILDING | 2012-01-01 | 7,082,928 | 1,993,812 | S/L | 39.0000 | 181,614 | |||
| AC GC - ELEVAORS | 2012-01-01 | 122,169 | 34,331 | S/L | 39.0000 | 3,133 | |||
| AC GC - ROOF | 2012-01-01 | 322,529 | 90,625 | S/L | 39.0000 | 8,270 | |||
| AC GC - PARKING | 2012-01-01 | 232,675 | 170,831 | 150DB | 15.0000 | 13,743 | |||
| AC GC - LAND IMPR | 2012-01-01 | 53,558 | 39,322 | 150DB | 15.0000 | 3,163 | |||
| AC GC - LOAD DOCK | 2012-01-01 | 3,700 | 3,700 | 200DB | 5.0000 | ||||
| AC GC - KITCHEN | 2012-01-01 | 4,271 | 4,271 | 200DB | 5.0000 | ||||
| AC GC - LEED CERT | 2013-01-01 | 35,376 | 9,032 | S/L | 39.0000 | 907 | |||
| AC - WIP | 2007-12-31 | 16,880 | 16,880 | S/L | 15.0000 | ||||
| AC - GREENHOUSES | 2007-12-31 | 4,600 | 4,500 | S/L | 15.0000 | 103 | |||
| AC - IRRIGATION | 2007-10-25 | 10,141 | 10,141 | S/L | 5.0000 | ||||
| AC - LAND | 2005-01-06 | 355,121 | |||||||
| AC - LANDSCAPE IM | 2013-05-05 | 29,378 | 14,772 | S/L | 20.0000 | 1,469 | |||
| AC - AWNINGS | 2014-01-01 | 4,018 | 4,018 | S/L | 7.0000 | ||||
| AC - HEAT EXCHANGER | 2014-01-01 | 4,105 | 2,463 | S/L | 15.0000 | 274 | |||
| AC - WATER SYSTEM BACK 18 | 2009-01-01 | 22,082 | 16,193 | S/L | 15.0000 | 1,472 | |||
| AC - RECYCLE CENTER | 2011-09-29 | 2,747 | 2,747 | S/L | 5.0000 | ||||
| AC - OFFICE EQUIP | 2012-10-18 | 1,641 | 1,641 | S/L | 3.0000 | ||||
| AC - KITCHEN EQ FROM AUCTION | 2010-06-11 | 5,550 | 5,550 | S/L | 5.0000 | ||||
| AC - SLIDING DOOR & INSTALL | 2013-05-25 | 3,484 | 3,336 | S/L | 10.0000 | 148 | |||
| AC - COLD STORAGE | 2015-10-16 | 22,526 | 22,526 | S/L | 7.0000 | ||||
| AC - REFRIGERATOR | 2015-03-27 | 2,776 | 2,776 | S/L | 7.0000 | ||||
| AC - VEHICLES | 2015-07-24 | 5,995 | 5,995 | S/L | 7.0000 | ||||
| AC - OTHER LH IMP | 2015-06-17 | 2,419 | 1,209 | S/L | 15.0000 | 161 | |||
| AC - OTHER LH IMP | 2015-10-01 | 4,528 | 2,189 | S/L | 15.0000 | 302 | |||
| AC - OTHER LH IMP | 2015-10-01 | 6,570 | 3,176 | S/L | 15.0000 | 438 | |||
| AC - OTHER LH IMP | 2015-11-13 | 14,604 | 6,979 | S/L | 15.0000 | 974 | |||
| AC - GARDEN SHED | 2016-02-08 | 7,912 | 7,912 | S/L | 5.0000 | ||||
| AC - IRRIGATION | 2016-08-29 | 17,315 | 7,310 | S/L | 15.0000 | 1,154 | |||
| AC - FLOORING | 2016-03-21 | 3,835 | 3,699 | S/L | 7.0000 | 136 | |||
| AC - MKT FREEZER | 2016-05-26 | 6,609 | 6,215 | S/L | 7.0000 | 394 | |||
| AC - KITCHEN MIX | 2016-03-07 | 3,714 | 3,627 | S/L | 7.0000 | 87 | |||
| AC - LH IMP FINAL | 2016-11-30 | 155,305 | 62,986 | S/L | 15.0000 | 10,354 | |||
| AC - WATER LINE | 2016-08-26 | 4,396 | 1,856 | S/L | 15.0000 | 293 | |||
| AC - ELECTRICAL | 2016-11-21 | 152,155 | 61,708 | S/L | 15.0000 | 10,144 | |||
| AC - FARM EQUIP | 2018-01-01 | 198,273 | 141,624 | S/L | 7.0000 | 28,325 | |||
| AC - ELECTRICAL | 2017-03-24 | 22,565 | 8,649 | S/L | 15.0000 | 1,504 | |||
| AC - MICRO OFFICE | 2017-07-20 | 11,334 | 4,094 | S/L | 15.0000 | 756 | |||
| AC - HANDRAILS | 2017-10-16 | 4,580 | 1,577 | S/L | 15.0000 | 305 | |||
| AC - FREEZER | 2017-07-13 | 5,135 | 4,036 | S/L | 7.0000 | 734 | |||
| AC - DEHYDRATOR | 2017-08-16 | 14,301 | 10,896 | S/L | 7.0000 | 2,043 | |||
| AC - REC DESK | 2017-05-15 | 18,473 | 14,954 | S/L | 7.0000 | 2,639 | |||
| AC - TV CABINET | 2017-05-15 | 2,955 | 2,391 | S/L | 7.0000 | 422 | |||
| AC - MKT FRIDGE | 2017-08-24 | 4,474 | 4,474 | S/L | 5.0000 | ||||
| AC - FARM EQUIP | 2018-06-30 | 15,038 | 9,667 | S/L | 7.0000 | 2,148 | |||
| AC - KITCHEN EQ | 2019-12-25 | 12,801 | 5,486 | S/L | 7.0000 | 1,829 | |||
| AC - EQUIPMENT | 2019-12-25 | 11,699 | 7,020 | S/L | 7.0000 | 1,671 | |||
| AC - STORAGE CONT | 2019-12-31 | 3,367 | 2,020 | S/L | 7.0000 | 481 | |||
| AC - KITCHEN EQ FROM BARGREEN | 2011-09-12 | 17,493 | 17,493 | S/L | 7.0000 | ||||
| AC - 1991 CHEVY | 2020-03-24 | 4,665 | 2,566 | S/L | 5.0000 | 933 | |||
| AC - HRM WATERPROO | 2021-07-09 | 32,013 | 3,201 | S/L | 15.0000 | 2,135 | |||
| AC - ELEC TRACTOR - DEPOSIT | 2022-01-21 | 1,000 | 131 | S/L | 7.0000 | 143 | |||
| AC - VEHICLE - IN PROCESS | 2023-01-05 | 5,222 | S/L | 7.0000 | 746 | ||||
| AC - ELEC TRACTOR - FINAL | 2022-01-21 | 34,631 | 4,535 | S/L | 7.0000 | 4,947 | |||
| AC - MARKET FRIDGE | 2022-03-10 | 8,460 | 1,007 | S/L | 7.0000 | 1,209 | |||
| AC - MARKET FREEZER | 2022-10-27 | 8,978 | 214 | S/L | 7.0000 | 1,282 | |||
| AC - KITCHEN FRIDGE | 2022-07-27 | 12,635 | 752 | S/L | 7.0000 | 1,805 | |||
| AC - ENGINE FOR CHEVY TRUCK | 2022-05-17 | 8,685 | 1,013 | S/L | 5.0000 | 1,737 | |||
| AC - ELE DEL VEH - IN PROCESS | 2023-01-05 | 175,118 | S/L | 7.0000 | 25,017 | ||||
| AC - LIVING ROOF REPAIRS | 2022-09-15 | 102,995 | 2,289 | S/L | 15.0000 | 6,866 | |||
| AC - RETAIL SPACE IMPR | 2022-10-26 | 8,607 | 96 | S/L | 15.0000 | 573 | |||
| AC - HEAT PUMP | 2023-03-17 | 5,110 | S/L | 15.0000 | 284 | ||||
| AC - BUILDING CONTROL MODULE | 2023-06-06 | 20,118 | S/L | 15.0000 | 782 | ||||
| AC - KITCHEN ELECTRICAL | 2023-10-09 | 75,439 | S/L | 15.0000 | 1,257 | ||||
| AC - KITCHEN RENOVATION | 2023-11-21 | 2,000 | S/L | 15.0000 | 22 | ||||
| AC - CONVECTION OVENS (4) | 2023-09-26 | 55,814 | S/L | 7.0000 | 1,993 | ||||
| AC - MARKET FRIDGE | 2023-05-09 | 2,886 | S/L | 7.0000 | 275 | ||||
| AC - GEOTHERMAL HEAT PUMP | 2023-10-26 | 41,105 | S/L | 7.0000 | 979 | ||||
| AC - ELECTRIC DELIVERY VEHICLE | 2023-10-02 | 186,519 | S/L | 7.0000 | 26,646 | ||||
| AC - OVEN/STOVE | 2013-10-28 | 4,000 | 4,000 | S/L | 5.0000 | ||||
| AC - GENERATOR | 2013-12-11 | 2,190 | 2,190 | S/L | 5.0000 | ||||
| AC - KITCHEN EQ | 2011-10-28 | 5,225 | 5,225 | S/L | 5.0000 | ||||
| AC - SINK | 2011-10-31 | 795 | 795 | S/L | 7.0000 | ||||
| AC - IKEA STORAGE UNITS | 2012-04-10 | 1,450 | 1,450 | S/L | 7.0000 | ||||
| AC - BUTTERFLY TABLE (IN-KIND) | 2012-10-16 | 20,000 | 20,000 | S/L | 7.0000 | ||||
| AC - APPLIANCES | 2012-12-14 | 9,240 | 9,240 | S/L | 7.0000 | ||||
| AC - FREEZER | 2013-08-02 | 488 | 488 | S/L | 7.0000 | ||||
| AC - MIRROR (FOR CLASS VIEWING) | 2013-10-28 | 767 | 767 | S/L | 7.0000 | ||||
| AC - TOUCH SCREEN MONITOR | 2011-09-29 | 2,790 | 2,790 | S/L | 5.0000 | ||||
| AC - PA SYSTEM | 2013-04-26 | 2,043 | 2,043 | S/L | 5.0000 | ||||
| AC - GENERATOR | 2013-12-13 | 1,358 | 1,358 | S/L | 5.0000 | ||||
| AC - CLASSROOM TABLES (36) | 2014-01-22 | 4,744 | 4,744 | S/L | 5.0000 | ||||
| AC - AIR HANDLER FOR KITCHEN | 2023-10-26 | 54,136 | S/L | 7.0000 | 1,289 | ||||
| AC - WIP | 2007-12-31 | 9,288 | 9,288 | S/L | 15.0000 | ||||
| AC - WIP | 2008-03-31 | 7,168 | 7,049 | S/L | 15.0000 | 119 | |||
| AC - INSULATION | 2008-05-08 | 349 | 341 | S/L | 15.0000 | 8 | |||
| AC - CEDARBROOK | 2008-06-06 | 436 | 424 | S/L | 15.0000 | 12 | |||
| AC - CONSTRUCTION | 2008-11-10 | 4,482 | 4,233 | S/L | 15.0000 | 249 | |||
| AC - SPLICE POWER CORD PANEL | 2009-01-24 | 207 | 193 | S/L | 15.0000 | 14 | |||
| AC - ELECTRO BOILER | 2013-05-17 | 4,084 | 2,609 | S/L | 15.0000 | 272 | |||
| AC - WATER SYSTEM BACK 18 | 2012-11-27 | 22,620 | 15,206 | S/L | 15.0000 | 1,508 | |||
| AC - CONSULT ON KITCHEN DESIGN | 2010-06-22 | 15,158 | 11,116 | S/L | 15.0000 | 1,010 | |||
| AC - CONSULT ON AGRI CENTER | 2010-11-02 | 978 | 717 | S/L | 15.0000 | 65 | |||
| AC - RETAIL SPACE IMPR | 2012-08-23 | 14,139 | 9,662 | S/L | 15.0000 | 943 | |||
| AC - LEASEHOLD IMPR | 2012-11-07 | 36,200 | 24,536 | S/L | 15.0000 | 2,413 | |||
| AC - COMPOSTABLE RESTROOM | 2012-10-25 | 11,341 | 7,687 | S/L | 15.0000 | 756 | |||
| AC - ELECTRIC CONDUCTORS | 2013-05-20 | 10,227 | 6,534 | S/L | 15.0000 | 682 | |||
| AC - STUCCO REPAIR | 2013-06-19 | 14,107 | 8,935 | S/L | 15.0000 | 940 | |||
| AC - KEY CARD ENTRY SYSTEM | 2013-11-26 | 8,608 | 5,212 | S/L | 15.0000 | 574 | |||
| AC - RETAIL SPACE IMPR | 2014-02-14 | 2,031 | 1,218 | S/L | 15.0000 | 136 | |||
| AC - KEY CARD ENTERY SYSTEM - FINAL | 2014-03-24 | 4,088 | 2,453 | S/L | 15.0000 | 272 | |||
| AC - ARCHECOLOGY - DESIGN SERVICE | 2014-04-05 | 8,231 | 4,939 | S/L | 15.0000 | 548 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| AC - GREENHOUSES | 2007-12 | PURCHASE | 2023-12 | 4,600 | 3 | 4,603 | ||||
| AC - OFFICE EQUIP | 2012-10 | PURCHASE | 2023-12 | 1,641 | 1,641 | |||||
| AC - OVEN/STOVE | 2013-10 | PURCHASE | 2023-09 | 1,300 | 4,000 | 1,300 | 4,000 | |||
| AC - GENERATOR | 2013-12 | PURCHASE | 2023-12 | 2,190 | 2,190 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & EQUIPMENT | 9,777,513 | 3,416,552 | 6,360,961 | 6,360,961 |
| LAND | 355,121 | 355,121 | 355,121 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 21 ACRES HOLDING INC. STOCK | 1,886,355 | 2,023,749 | 2,023,749 |
| DEPOSITS | 4,000 | 4,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 17,823 | 1,603 | 16,220 | |
| FARM EXPENSES | 78,455 | 78,455 | ||
| REPAIRS & MAINTENANCE | 171,490 | 171,490 | ||
| INSURANCE | 25,808 | 25,808 | ||
| COMMUNICATIONS & MARKETING | 9,318 | 9,318 | ||
| EDUCATION PROGRAM EXPENSES | 7,896 | 7,896 | ||
| POSTAGE, PRINTING, DELIVERY | 1,146 | 1,146 | ||
| DUES & SUBSCRIPTIONS | 9,492 | 9,492 | ||
| MEALS & ENTERTAINMENT | 12,229 | 12,229 | ||
| MEETINGS | 4,512 | 4,512 | ||
| SMALL TOOLS & EQUIPMENT | 3,676 | 3,676 | ||
| MISCELLANEOUS | 528 | 528 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMMUNITY GARDENS | 6,258 | 6,258 | 6,258 |
| EVENTS & RENTALS | 23,190 | 23,190 | 23,190 |
| FARM INCOME | 18,872 | 18,872 | |
| TUITION FEES | 1,795 | 1,795 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 584 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 18,406 | 24,938 |
| PAYROLL LIABILITIES | 8,388 | 11,344 |
| DEPOSITS & MISC | 857 | 204 |
| SALES & USE TAX | 228 | 1,680 |
| 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 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 8,616 | 8,616 | ||
| WEBSITE | 5,620 | 5,620 | ||
| PUBLIC AFFAIRS | 43,191 | 43,191 | ||
| PUBLIC RELATIONS | 6,651 | 6,651 | ||
| PROGRAM MANAGEMENT | 27,225 | 27,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 155 | 155 | ||
| REAL ESTATE TAXES | 9,622 | 9,622 | ||
| PAYROLL TAXES | 76,633 | 76,633 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 21 ACRES HOLDINGS INC |
PO BOX 2001 WOODINVILLE,WA98072 |
21-1697768 | CAPITAL CONTRIBUTIONS | 137,394 |
| Total | 137,394 | |||