| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,952 | 0 | 0 | 3,952 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2016-06-08 | 825,000 | L | 0 | 0 | 0 | |||
| BUILDING & IMPROVEMENTS | 2016-12-31 | 2,501,500 | 437,766 | SL | 40.000000000000 | 62,538 | 0 | 62,538 | |
| BUILDING IMPROVEMENTS | 2016-12-31 | 80,162 | 14,028 | SL | 40.000000000000 | 2,004 | 0 | 2,004 | |
| VINEYARDS - LAND | 2016-12-31 | 125,000 | L | 0 | 0 | 0 | |||
| VINEYARDS - VINES | 2016-12-31 | 50,000 | 17,500 | SL | 20.000000000000 | 1,042 | 0 | 1,042 | |
| LAND - ORCHARDS | 2017-07-11 | 176,448 | L | 0 | 0 | 0 | |||
| SEPTIC SYSTEM | 2017-02-08 | 6,920 | 3,189 | SL | 15.000000000000 | 461 | 0 | 461 | |
| WOODWORKING SHOP | 2019-12-01 | 240,340 | 24,537 | SL | 40.000000000000 | 6,009 | 0 | 6,009 | |
| MACHINERY & EQUIPMENT | 2016-12-31 | 77,944 | 54,558 | SL | 10.000000000000 | 7,794 | 0 | 7,794 | |
| METAL SPRAYER | 2017-05-22 | 3,000 | 1,975 | SL | 10.000000000000 | 300 | 0 | 300 | |
| WYSONG PLATE ROLLER | 2017-05-30 | 8,450 | 5,563 | SL | 10.000000000000 | 845 | 0 | 845 | |
| UTV | 2017-07-11 | 8,000 | 8,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PUMP | 2018-02-23 | 3,042 | 1,184 | SL | 15.000000000000 | 203 | 0 | 203 | |
| EXCAVATOR | 2018-06-12 | 12,000 | 6,700 | SL | 10.000000000000 | 1,200 | 0 | 1,200 | |
| SHUTTLE VEHICLE | 2018-11-05 | 10,700 | 10,700 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRAILER | 2019-07-24 | 6,075 | 5,366 | SL | 5.000000000000 | 709 | 0 | 709 | |
| 2009 31 FT TRAILER | 2019-09-25 | 8,508 | 7,233 | SL | 5.000000000000 | 1,275 | 0 | 1,275 | |
| METAL WORKING MACHINERY | 2019-12-01 | 20,000 | 8,167 | SL | 10.000000000000 | 2,000 | 0 | 2,000 | |
| FURNITURE & FIXTURES | 2016-12-31 | 9,592 | 6,713 | SL | 10.000000000000 | 959 | 0 | 959 | |
| FURNISHINGS | 2017-08-01 | 3,965 | 2,547 | SL | 10.000000000000 | 397 | 0 | 397 | |
| ARC-HEAT ARC WELDER | 2021-09-09 | 3,295 | 770 | SL | 10.000000000000 | 330 | 0 | 330 | |
| SCULPTURE PARK PATIO | 2022-02-16 | 7,994 | 977 | SL | 15.000000000000 | 533 | 0 | 533 | |
| HORIZON MACHINE | 2022-07-29 | 3,339 | 473 | SL | 10.000000000000 | 334 | 0 | 334 | |
| LAND - SUBDIVISION | 2022-12-20 | 9,752 | L | 0 | 0 | 0 | |||
| WOOD MILL MACHINE | 2023-02-03 | 8,170 | 749 | SL | 10.000000000000 | 817 | 0 | 817 | |
| LAYORE 2700 | 2024-05-14 | 4,000 | SL | 10.000000000000 | 267 | 0 | 267 | ||
| IRON MACHINERY | 2024-11-10 | 6,500 | SL | 10.000000000000 | 108 | 0 | 108 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY INVESTMENTS #4677 | 189,179 | 211,308 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 825,000 | 0 | 825,000 | 825,000 |
| BUILDING & IMPROVEMENTS | 2,501,500 | 500,304 | 2,001,196 | 2,001,196 |
| BUILDING IMPROVEMENTS | 80,162 | 16,032 | 64,130 | 64,130 |
| LAND - ORCHARDS | 176,448 | 0 | 176,448 | 176,448 |
| SEPTIC SYSTEM | 6,920 | 3,650 | 3,270 | 3,270 |
| WOODWORKING SHOP | 240,340 | 30,546 | 209,794 | 209,794 |
| MACHINERY & EQUIPMENT | 77,944 | 62,352 | 15,592 | 15,592 |
| METAL SPRAYER | 3,000 | 2,275 | 725 | 725 |
| WYSONG PLATE ROLLER | 8,450 | 6,408 | 2,042 | 2,042 |
| UTV | 8,000 | 8,000 | 0 | 0 |
| PUMP | 3,042 | 1,387 | 1,655 | 1,655 |
| EXCAVATOR | 12,000 | 7,900 | 4,100 | 4,100 |
| SHUTTLE VEHICLE | 10,700 | 10,700 | 0 | 0 |
| TRAILER | 6,075 | 6,075 | 0 | 0 |
| 2009 31 FT TRAILER | 8,508 | 8,508 | 0 | 0 |
| METAL WORKING MACHINERY | 20,000 | 10,167 | 9,833 | 9,833 |
| FURNITURE & FIXTURES | 9,592 | 7,672 | 1,920 | 1,920 |
| FURNISHINGS | 3,965 | 2,944 | 1,021 | 1,021 |
| ARC-HEAT ARC WELDER | 3,295 | 1,100 | 2,195 | 2,195 |
| SCULPTURE PARK PATIO | 7,994 | 1,510 | 6,484 | 6,484 |
| HORIZON MACHINE | 3,339 | 807 | 2,532 | 2,532 |
| WOOD MILL MACHINE | 8,170 | 1,566 | 6,604 | 6,604 |
| LAYORE 2700 | 4,000 | 267 | 3,733 | 3,733 |
| IRON MACHINERY | 6,500 | 108 | 6,392 | 6,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,265 | 0 | 0 | 1,265 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART | 6,000 | 6,000 | 6,000 |
| DEPOSIT - WATER RIGHTS AQUISITION | 25,221 | 25,221 | 25,221 |
| DEPOSIT - DOCUMENTARY | 0 | 3,000 | 3,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO AND TRUCK EXPENSES | 9,869 | 0 | 0 | 9,869 |
| MAINTENANCE & SUPPLIES | 62,498 | 0 | 0 | 56,591 |
| ARTIST SUPPLIES | 57,069 | 0 | 0 | 57,069 |
| DUES & SUBSCRIPTIONS | 946 | 0 | 0 | 946 |
| BANK SERVICE FEES | 79 | 0 | 0 | 79 |
| OFFICE SUPPLIES | 502 | 0 | 0 | 502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED GAIN | 0 | 471,454 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SEWARD HOMES INC | UNRELATED | 600,000 | 600,000 | 2024-06 | 2026-05 | INTEREST ONLY | 1000.0000000000 % | LAND, EQUIPMENT, AND PERSONAL PROPERTY SECURED BY DEED OF TRUST | TO PURCHASE LAND | LAND - 7.5 ACRES | 600,000 |