| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 43,159 | 4,316 | 4,316 | 38,843 |
| 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 | 724,979 | SL | 40.0000 | 22,332 | |||
| Ranch prop, improvements | 1997-01-01 | 27,307 | 18,441 | SL | 40.0000 | 683 | |||
| Park improvements | 1990-09-28 | 394,984 | 308,769 | SL | 40.0000 | 9,875 | |||
| Park improvements | 1997-01-01 | 7,299 | 4,914 | SL | 40.0000 | 182 | |||
| Historical landmark-Villa | 1990-09-28 | 743,297 | 595,640 | SL | 40.0000 | 18,582 | |||
| Historical Villa improve | 1997-01-01 | 23,800 | 16,065 | SL | 40.0000 | 595 | |||
| Rental properties | 1990-09-28 | 701,044 | 579,433 | SL | 40.0000 | 17,526 | |||
| Winery | 1990-09-28 | 480,214 | 351,944 | SL | 40.0000 | 12,005 | 12,005 | ||
| Winery facility imprvmnts | 1997-01-01 | 13,358 | 9,018 | SL | 40.0000 | 334 | 334 | ||
| Kitchen Window/Main | 2003-04-18 | 3,200 | 2,402 | SL | 3.64 % | 116 | |||
| New Sliding Glass Door | 2003-01-15 | 7,000 | 5,344 | SL | 3.64 % | 255 | |||
| Office Electrical Upgrade | 2004-07-01 | 9,856 | 4,923 | SL | 2.56 % | 253 | |||
| Rebuild Gazebo | 2004-12-09 | 5,860 | 2,856 | SL | 2.56 % | 150 | |||
| Windows-Mianna's House | 2004-12-29 | 11,800 | 8,169 | SL | 3.64 % | 429 | |||
| Furnace-Scott's Cottage | 2004-10-14 | 2,100 | 1,460 | SL | 3.64 % | 76 | |||
| Windows & Doors-Mianna's | 2005-07-01 | 15,578 | 10,453 | SL | 3.64 % | 566 | |||
| Park Restrooms | 2007-03-06 | 40,750 | 17,548 | SL | 2.56 % | 1,045 | |||
| Winery Rental Roof | 2009-08-14 | 19,500 | 7,188 | SL | 2.56 % | 500 | 500 | ||
| Guest House | 2011-08-09 | 123,095 | 55,393 | SL | 3.64 % | 4,476 | |||
| Winery Balcony rebuild | 2011-12-13 | 2,694 | 831 | SL | 2.56 % | 69 | 69 | ||
| Winery Roof | 2011-12-31 | 8,568 | 2,594 | SL | 2.56 % | 220 | 220 | ||
| Living Room House Improve | 2011-08-09 | 50,016 | 22,510 | SL | 3.64 % | 1,819 | |||
| Guest & Kitchen House Imp | 2011-12-12 | 13,881 | 6,081 | SL | 3.64 % | 505 | |||
| Ranch Building Improvemen | 2011-12-08 | 17,587 | 5,431 | SL | 2.56 % | 451 | |||
| New Roof | 2012-03-09 | 8,350 | 2,524 | SL | 2.56 % | 214 | 214 | ||
| Fence | 2012-08-08 | 477 | 378 | 150DB | 5.91 % | 28 | |||
| Villa Roof | 2012-11-16 | 103,701 | 29,582 | SL | 2.56 % | 2,659 | |||
| Main House Bathroom | 2015-07-03 | 2,345 | 719 | SL | 3.64 % | 85 | |||
| Office Remodel | 2017-09-13 | 23,844 | 3,775 | SL | 40.0000 | 596 | |||
| Chipper/Shredder | 2017-10-18 | 4,549 | 2,806 | SL | 10.0000 | 455 | |||
| Electric Charger | 2018-04-05 | 2,755 | 1,587 | SL | 10.0000 | 276 | |||
| Lawnmower | 2018-06-12 | 1,243 | 693 | SL | 10.0000 | 124 | |||
| Winery Renovation | 2018-12-31 | 85,565 | 10,695 | SL | 40.0000 | 2,139 | 2,139 | ||
| Winery Improvements | 2019-07-01 | 100,668 | 11,326 | SL | 40.0000 | 2,517 | 2,517 | ||
| Dam Well Pump | 2022-07-01 | 15,350 | 4,605 | SL | 5.0000 | 3,070 | |||
| Leete Electric Motor Generator | 2022-04-01 | 23,317 | 8,161 | SL | 5.0000 | 4,663 | |||
| New Roof - Main House & Guest house | 2022-11-01 | 43,576 | 1,271 | SL | 40.0000 | 1,089 | |||
| Vineyard Improv. 2002 Remaining Basis | 2005-07-01 | 153,621 | 142,102 | SL | 20.0000 | 7,681 | |||
| Vineyard Improv. 2003 Remaining Basis | 2006-07-01 | 46,939 | 41,066 | SL | 20.0000 | 2,347 | |||
| Vineyard Improvmts 2004 Remaining Basis | 2007-07-01 | 110,266 | 90,968 | SL | 20.0000 | 5,513 | |||
| Vineyard Improments 2005 Remaining Basis | 2008-01-01 | 22,385 | 17,906 | SL | 20.0000 | 1,119 | |||
| Vineyard Improv. 2006 Remaining Basis | 2009-06-30 | 93,016 | 67,434 | SL | 20.0000 | 4,651 | |||
| Vineyard Improvmt 2007 Remaining Basis | 2010-07-01 | 11,917 | 8,043 | SL | 20.0000 | 596 | |||
| Sauv Bl & Cab 2008 add Remaining Basis | 2011-07-01 | 25,452 | 15,909 | SL | 20.0000 | 1,273 | |||
| Siding Repair To Residential Buildi | 2023-09-30 | 6,254 | 313 | SL | 5.0000 | 1,251 | |||
| Furnace Replacement | 2023-10-15 | 8,250 | 103 | SL | 20.0000 | 413 | |||
| Villa Furniture | 2023-01-30 | 5,757 | 754 | SL | 7.0000 | 822 | |||
| Trail Building | 2023-04-30 | 8,300 | 369 | SL | 15.0000 | 553 | |||
| Lawn Mower | 2023-08-01 | 6,011 | 250 | SL | 10.0000 | 601 | |||
| Haraszty Villa Improvements | 2023-08-01 | 16,399 | 171 | SL | 40.0000 | 410 | |||
| Haraszty Villa Painting | 2023-09-01 | 40,695 | 493 | SL | 27.5000 | 1,480 | |||
| Fixed Assets LLC Basis | 2023-12-31 | 500,611 | 54,675 | ||||||
| Haraszthy Villa Painting | 2024-06-01 | 11,327 | SL | 27.5000 | 240 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Deposits in Transit & Unsettled | AT COST | 31,243 | 31,243 |
| EFTs | AT COST | 935,479 | 1,252,855 |
| Limited partnership investments | AT COST | 596,472 | 596,472 |
| Unrealized Gains | FMV | 547,705 | |
| Money Market Funds | AT COST | 5,132,376 | 5,132,376 |
| Mutual Funds | AT COST | 1,595,068 | 1,825,397 |
| 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 | 25,000,000 | |
| Furniture and Fixtures | 345,947 | 318,376 | 27,571 | |
| Machinery and Equipment | 243,833 | 203,902 | 39,931 | |
| Buildings | 2,515,684 | 1,783,014 | 732,670 | |
| Improvements | 1,822,805 | 1,366,803 | 456,002 | |
| Land | 3,727,202 | 3,727,202 | ||
| Miscellaneous | 1,126,453 | 630,438 | 496,015 |
| 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 | 1,661,182 |
| 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 | 489,128 |
| 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 | 14,882 | 15,108 |
| Deposits in transit | 31,243 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 7,219 | 7,219 | ||
| Employee Benefits | 82,888 | 8,289 | 8,289 | 74,599 |
| Payroll Service Fees | 1,725 | 1,725 | ||
| Supplies - Park | 2,333 | 2,333 | ||
| Supplies - Ranch | 2,936 | 2,936 | ||
| Supplies - Office | 631 | 631 | ||
| Supplies - Villa | 32 | 32 | ||
| Fuel & Oil | 20,590 | 20,590 | ||
| Postage | 174 | 174 | ||
| R & M Ranch | 23,155 | 23,155 | ||
| R & M Residential | 27,005 | 27,005 | ||
| R & M Villa | 39,085 | 39,085 | ||
| R & M Office | 2,654 | 2,654 | ||
| R & M Equipment | 6,564 | 6,564 | ||
| R & M Winery | 20,122 | 20,122 | ||
| R & M Park | 10,023 | 10,023 | ||
| R & M Irrigation | 7,272 | 7,272 | ||
| R & M Water | 7,330 | 7,330 | ||
| R & M Main Gate | 1,751 | 1,751 | ||
| Vehicle Expense | 12,004 | 12,004 | ||
| Insurance | 30,395 | 30,395 | ||
| Workers Compensation Insurance | 20,907 | 2,091 | 2,091 | 18,816 |
| Property Taxes | 695 | 695 | 695 | |
| Utilities | 26,062 | 26,062 | ||
| Dues & Subscriptions | 350 | 350 | ||
| Meals | 3,618 | 3,618 | ||
| Investment Management Fee | 41,781 | 41,781 | 41,781 | |
| Bank fees | 307 | 307 | 306 | |
| Miscellaneous Expenses | 267 | 265 | ||
| Other Winery Expenses | 884,181 | 723,783 | 160,398 | |
| Adjustment to balance | -2,659 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 17,731 | ||
| PCCP Equity VIII LP | 3,901 | ||
| FCP Realty Fund III | -2,447 | ||
| Glen Lennox Phase One LLC | -13,841 | ||
| Bell HNW Fund VI LLC | -14,017 | ||
| Glen Lennox LLC | -33,894 | ||
| Grubb Southeast Real Esta | -54,453 |
| Description | Amount |
|---|---|
| Basis of land damaged by PG&E fire | 3,727,202 |
| Prior period basis adjustment | 493,518 |
| 2024 Unrealized gain | 54,187 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| H&A Financing Barrel | 32,483 | 14,552 |
| Accrued Exp | 9,342 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Regenerative Gift, LLC | 1,255,990 | 532,206 | 723,784 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 23,743 | 1,150 | 1,150 | 22,593 |
| License & Permits | 2,848 | 2,848 | ||
| Foreign Taxes Paid | 1,430 | 1,430 | 1,430 | |
| Federal Taxes | 10,000 | |||
| Filing fees | 524 | 524 |