| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,125 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2007-10-01 | 134,020 | 50,536 | SL | 40.0000 | 3,351 | |||
| EQUIPMENT | 2021-12-31 | 11,578 | 3,705 | 200DB | 19.20 % | 1,112 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 134,020 | 53,887 | 80,133 | 80,133 |
| Land | 2,646,292 | 2,646,292 | 2,646,292 | |
| Miscellaneous | 11,000 | 11,000 | 12,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 1,200 | 1,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 462 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | CRAFT3 |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,056,000 |
| Balance Due | 1,044,850 |
| Date of Note | 2022-02 |
| Maturity Date | 2024-09 |
| Repayment Terms | |
| Interest Rate | 4.5000 |
| Security Provided by Borrower | REAL PROPERTY |
| Purpose of Loan | PURCHASE OF LAND |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WILLAMETTE VALLEY VINEYARD | 1,581 | 1,647 | 1,647 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 155 | |||
| ASSOCIATION DUES | 18 | |||
| BANK FEES & CHARGES | 256 | |||
| INSURANCE | 2,143 | |||
| MEALS | 59 | |||
| MEMBERSHIP DUES | 1,135 | |||
| OFFICE EXPENSE | 4,982 | |||
| PENALTIES | 36 | |||
| PROPERTY TAXES | 24,590 | |||
| SHIPPING | 189 | |||
| VEHICLE EXPENSE | 245 | |||
| WORKERS COMPENSATION | 210 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 1,200 | ||
| Other Investment Income | 8,637 | ||
| RENT INCOME | 52,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL ACCRUALS | 4,829 | 2,738 |
| PPP LOAN | 89,300 | 89,300 |
| ACCRUED INTEREST | 4,048 | 6,503 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 457 | 0 | 0 | 0 |
| OREGON ANNUAL REPORT | 669 | 0 | 0 | 0 |
| PAYROLL PROCESSING | 667 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 1,097 | |||
| PAYROLL TAXES & RELATED EXPENSES | 9,145 |