| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 19,000 | 19,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 68,896 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,078,374 | 71,510 | 1,006,864 | 1,078,374 |
| EQUIPMENT | 1,379,214 | 69,286 | 1,309,928 | 1,379,214 |
| 14,058,203 | 14,058,203 | 14,058,203 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 35,459 | 35,459 |
| Item No. | 1 |
|---|---|
| Lender's Name | AMERICAN AGCREDIT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 5,700,000 |
| Balance Due | 5,305,937 |
| Date of Note | 2022-12 |
| Maturity Date | 1943-01 |
| Repayment Terms | PRINCIPAL AND INTEREST |
| Interest Rate | 0.0675 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | PURCHASE PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DAVID AND AMY KINARD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 285,000 |
| Balance Due | 285,000 |
| Date of Note | 2023-05 |
| Maturity Date | 2026-05 |
| Repayment Terms | PRINCIPAL AND INTEREST |
| Interest Rate | 0.0695 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | PURCHASE PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BALBOA CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 152,760 |
| Balance Due | 141,296 |
| Date of Note | 2024-08 |
| Maturity Date | 2029-07 |
| Repayment Terms | PRINCIPAL AND INTEREST |
| Interest Rate | 0.0810 |
| Security Provided by Borrower | EQUIPMENT |
| Purpose of Loan | PURCHASE EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | FARM CREDIT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 2,000,000 |
| Date of Note | 2024-12 |
| Maturity Date | 2029-01 |
| Repayment Terms | PRINCIPAL AND INTEREST |
| Interest Rate | 0.0745 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | PURCHASE LAND |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 1,596,160 | 2,350,321 | 2,350,321 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 26,193 | 26,193 | ||
| SOFTWARE AND APPS | 37,492 | 37,492 | ||
| SHOP EXPENSES | 846,479 | 846,479 | ||
| INSURANCE | 19,240 | 19,240 | ||
| TRAINING & EDUCATION | 12,012 | 12,012 | ||
| FOOD AND MEALS | 36,783 | 36,783 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUNDS | 2,832 | 2,832 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 13,729 | 13,729 |