| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 22,924 | 2,292 | 2,292 | 20,632 |
| 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 | 702,647 | SL | 40.0000 | 22,332 | |||
| Ranch prop, improvements | 1997-01-01 | 27,307 | 17,758 | SL | 40.0000 | 683 | |||
| Park improvements | 1990-09-28 | 394,984 | 298,894 | SL | 40.0000 | 9,875 | |||
| Park improvements | 1997-01-01 | 7,299 | 4,732 | SL | 40.0000 | 182 | |||
| Historical landmark-Villa | 1990-09-28 | 743,297 | 577,058 | SL | 40.0000 | 18,582 | |||
| Historical Villa improve | 1997-01-01 | 23,800 | 15,470 | SL | 40.0000 | 595 | |||
| Rental properties | 1990-09-28 | 701,044 | 561,907 | SL | 40.0000 | 17,526 | |||
| Winery | 1990-09-28 | 480,214 | 339,939 | SL | 40.0000 | 12,005 | 12,005 | ||
| Winery facility imprvmnts | 1997-01-01 | 13,358 | 8,684 | SL | 40.0000 | 334 | 334 | ||
| Kitchen Window/Main | 2003-04-18 | 3,200 | 2,286 | SL | 3.64 % | 116 | |||
| New Sliding Glass Door | 2003-01-15 | 7,000 | 5,089 | SL | 3.64 % | 255 | |||
| Office Electrical Upgrade | 2004-07-01 | 9,856 | 4,670 | SL | 2.56 % | 253 | |||
| Rebuild Gazebo | 2004-12-09 | 5,860 | 2,706 | SL | 2.56 % | 150 | |||
| Windows-Mianna's House | 2004-12-29 | 11,800 | 7,740 | SL | 3.64 % | 429 | |||
| Furnace-Scott's Cottage | 2004-10-14 | 2,100 | 1,384 | SL | 3.64 % | 76 | |||
| Windows & Doors-Mianna's | 2005-07-01 | 15,578 | 9,886 | SL | 3.64 % | 567 | |||
| Park Restrooms | 2007-03-06 | 40,750 | 16,503 | SL | 2.56 % | 1,045 | |||
| Winery Rental Roof | 2009-08-14 | 19,500 | 6,688 | SL | 2.56 % | 500 | 500 | ||
| Guest House | 2011-08-09 | 123,095 | 50,916 | SL | 3.64 % | 4,477 | |||
| Winery Balcony rebuild | 2011-12-13 | 2,694 | 762 | SL | 2.56 % | 69 | 69 | ||
| Winery Roof | 2011-12-31 | 8,568 | 2,374 | SL | 2.56 % | 220 | 220 | ||
| Living Room House Improve | 2011-08-09 | 50,016 | 20,691 | SL | 3.64 % | 1,819 | |||
| Guest & Kitchen House Imp | 2011-12-12 | 13,881 | 5,576 | SL | 3.64 % | 505 | |||
| Ranch Building Improvemen | 2011-12-08 | 17,587 | 4,980 | SL | 2.56 % | 451 | |||
| New Roof | 2012-03-09 | 8,350 | 2,310 | SL | 2.56 % | 214 | 214 | ||
| Fence | 2012-08-08 | 477 | 350 | 150DB | 5.90 % | 28 | |||
| Villa Roof | 2012-11-16 | 103,701 | 26,923 | SL | 2.56 % | 2,659 | |||
| Main House Bathroom | 2015-07-03 | 2,345 | 634 | SL | 3.64 % | 85 | |||
| Office Remodel | 2017-09-13 | 23,844 | 3,179 | SL | 40.0000 | 596 | |||
| Chipper/Shredder | 2017-10-18 | 4,549 | 2,351 | SL | 10.0000 | 455 | |||
| Electric Charger | 2018-04-05 | 2,755 | 1,311 | SL | 10.0000 | 276 | |||
| Lawnmower | 2018-06-12 | 1,243 | 569 | SL | 10.0000 | 124 | |||
| Winery Renovation | 2018-12-31 | 85,565 | 8,556 | SL | 40.0000 | 2,139 | 2,139 | ||
| Winery Improvements | 2019-07-01 | 100,668 | 8,809 | SL | 40.0000 | 2,517 | 2,517 | ||
| Dam Well Pump | 2022-07-01 | 15,350 | 1,535 | SL | 5.0000 | 3,070 | |||
| Leete Electric Motor Generator | 2022-04-01 | 23,317 | 3,498 | SL | 5.0000 | 4,663 | |||
| New Roof - Main House & Guest house | 2022-11-01 | 43,576 | 182 | SL | 40.0000 | 1,089 | |||
| Vineyard Improv. 2002 Remaining Basis | 2005-07-01 | 153,621 | 134,421 | SL | 20.0000 | 7,681 | |||
| Vineyard Improv. 2003 Remaining Basis | 2006-07-01 | 46,939 | 38,719 | SL | 20.0000 | 2,347 | |||
| Vineyard Improvmts 2004 Remaining Basis | 2007-07-01 | 110,266 | 85,455 | SL | 20.0000 | 5,513 | |||
| Vineyard Improments 2005 Remaining Basis | 2008-01-01 | 22,385 | 16,787 | SL | 20.0000 | 1,119 | |||
| Vineyard Improv. 2006 Remaining Basis | 2009-06-30 | 93,016 | 62,783 | SL | 20.0000 | 4,651 | |||
| Vineyard Improvmt 2007 Remaining Basis | 2010-07-01 | 11,917 | 7,447 | SL | 20.0000 | 596 | |||
| Sauv Bl & Cab 2008 add Remaining Basis | 2011-07-01 | 25,452 | 14,636 | SL | 20.0000 | 1,273 | |||
| Siding Repair To Residential Buildi | 2023-09-30 | 6,254 | SL | 5.0000 | 313 | ||||
| Furnace Replacement | 2023-10-15 | 8,250 | SL | 20.0000 | 103 | ||||
| Villa Furniture | 2023-01-30 | 5,757 | SL | 7.0000 | 754 | ||||
| Trail Building | 2023-04-30 | 8,300 | SL | 15.0000 | 369 | ||||
| Lawn Mower | 2023-08-01 | 6,011 | SL | 10.0000 | 250 | ||||
| Haraszty Villa Improvements | 2023-08-01 | 16,399 | SL | 40.0000 | 171 | ||||
| Haraszty Villa Painting | 2023-09-01 | 40,695 | SL | 27.5000 | 493 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EFTs | AT COST | 883,853 | 1,127,787 |
| Limited partnership investments | AT COST | 754,973 | 754,973 |
| Money Market Funds | AT COST | ||
| Mutual Funds | AT COST | 2,100,263 | 2,365,095 |
| 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 | 345,947 | 317,554 | 28,393 | |
| Machinery and Equipment | 243,833 | 194,713 | 49,120 | |
| Buildings | 2,515,684 | 1,783,014 | 732,670 | |
| Improvements | 1,811,478 | 1,326,845 | 484,633 | |
| Land | 3,727,202 | 3,727,202 | 25,000,000 | |
| Miscellaneous | 1,126,453 | 485,823 | 640,630 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Administrative Fees | 11,309 | 0 | 0 | 11,309 |
| 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 | 1,681,371 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | US Small Business Admin LLC |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 500,000 |
| Balance Due | 501,161 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 3.7500 |
| Security Provided by Borrower | None |
| Purpose of Loan | EIDL |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| other current assets | 34,247 | ||
| 34,247 |
| Description | Amount |
|---|---|
| net controlling interest consolidating adjustment | 1,535,758 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| telephone | 6,014 | 6,014 | ||
| Employee Benefits | 73,294 | 7,329 | 7,329 | 65,965 |
| Payroll Service Fees | 1,684 | 1,684 | ||
| Supplies - Park | 1,965 | 1,965 | ||
| Supplies - Ranch | 2,715 | 2,715 | ||
| Supplies - Office | 1,218 | 1,218 | ||
| Fuel & Oil | 16,270 | 16,270 | ||
| Postage | 82 | 82 | ||
| R & M Ranch | 13,464 | 13,464 | ||
| R & M Residential | 44,037 | 44,037 | ||
| R & M Villa | 11,296 | 11,296 | ||
| R & M Office | 5,233 | 5,233 | ||
| R & M Equipment | 11,868 | 11,868 | ||
| R & M Park | 8,195 | 8,195 | ||
| R & M Irrigation | 3,485 | 3,485 | ||
| R & M Water | 2,987 | 2,987 | ||
| R & M Main Gate | 813 | 813 | ||
| Vehicle Expense | 8,835 | 8,835 | ||
| Insurance | 12,959 | 12,959 | ||
| Workers Compensation Insurance | 19,484 | 1,948 | 1,948 | 17,536 |
| Utilities | 26,588 | 26,588 | ||
| Villa Security | 1,200 | 1,200 | ||
| Dues & Subscriptions | 350 | 350 | ||
| Miscellaneous Expenses | 10,418 | 10,418 | ||
| Meals | 2,599 | 2,599 | ||
| Investment Management Fee | 35,643 | 35,643 | 35,643 | |
| Bank fees | 154 | 154 | 154 | |
| Miscellaneous Expenses to bal | -1,576 | -1,576 | ||
| Other Winery Expenses | 531,768 | 335,283 | 196,485 | |
| Rental Expenses | 24,993 | 24,993 | 24,993 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PCCP Equity VIII LP | 6,241 | ||
| FCP Realty Fund III | -2,192 | ||
| Bell HNW Fund VI LLC | -12,597 | ||
| Glen Lennox LLC | -15,388 | ||
| Glen Lennox Phase One LLC | -19,373 | ||
| Grubb Southeast Real Esta | -52,456 | ||
| Regenerative Gift LLC K-1 | -319,841 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| H&A Financing Barrel | 32,483 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Regenerative Gift, LLC | 659,227 | 323,944 | 335,283 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 21,463 | 1,150 | 1,150 | 20,313 |
| License & Permits | 638 | 638 | ||
| Foreign Taxes Paid | 1,936 | 1,936 | 1,936 | |
| Federal Taxes | 3,000 |