| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 109,252 | |||||||||
| 124,373 | |||||||||
| 110,986 | |||||||||
| 117,394 | |||||||||
| 105,950 | |||||||||
| 106,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,734,234 | 1,233,506 | 2,500,728 | ||
| 1,381,000 | 1,381,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOHN W BLEND III |
| Lender's Title | BOARD CHAIRMAN, CEO |
| Original Amount of Loan | 216100 |
| Balance Due | 583431 |
| Date of Note | 2006-12 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | EXEMPT PURPOSE OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 267 | 267 | |
| CONSTRUCTION IN PROGRESS | 144,388 | ||
| STOCK CONTRIBUTED | 241,000 | ||
| EMPLOYEE ADVANCES | 9,928 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| GH-HOUSING & RENT | 25,376 | |||
| GH-FOOD & HOUSEHOLD | 4,632 | |||
| GH-TRANSPORTATION | 2,629 | |||
| GH-RECREATION & ENTERTAINMENT | 369 | |||
| GH-SCHOOL SUPPLIES | 190 | |||
| GH-CLOTHING | 440 | |||
| GH-UTILITIES | 3,452 | |||
| GH-FACILITIES | 185 | |||
| GH-OTHER EXPENSES | 29,183 | |||
| GH-PAYROLL | 58,385 | |||
| GV-PAYROLL | 833,045 | |||
| GV-HOUSE RENT | 42,248 | |||
| GV-RECRUITING COSTS | 7,587 | |||
| GV-UTILITIES | 85,786 | |||
| GV-TRANSPORTATION | 91,130 | |||
| GV-SCHOOL ACTIVITIES | 2,494 | |||
| GV-RECREATION & ENTERTAINMENT | 29,770 | |||
| GV-LICENSES & TESTS | 175 | |||
| GV-EDUCATION SUPPLIES | 293 | |||
| GV-GIFTS & REWARDS | 27,147 | |||
| GV-FOOD & HOUSEHOLD | 151,819 | |||
| GV-SCHOOL SUUPLIES | 2,614 | |||
| GV-CLOTHING | 10,600 | |||
| GV-ALLOWANCES | 14,747 | |||
| GV-RESPITE | 18 | |||
| GV-RANCH FACILITIES | 67,689 | |||
| GV-FARM OPERATIONS | 18,446 | |||
| GV-RANCH ADMINISTRATION | 288,510 | |||
| GV-JAMES FUND | 12,966 | |||
| GV-OTHER RANCH EXPENSES | 90,226 | |||
| HH-PAYROLL | 57,507 | |||
| HH-MAINTENANCE | 8,559 | |||
| HH-UTILITIES | 8,800 | |||
| HH-TRANSPORTATION | 8,001 | |||
| HH-FOOD HOUSEHOLD | 19,534 | |||
| HH-RECREATION | 3,437 | |||
| HH-SCHOOL | 461 | |||
| HH-CLOTHING | 1,532 | |||
| GCC-CHINS CLIENT COSTS | 305 | |||
| GCC-GOSHEN HOUSE OTHER | 57 | |||
| GCC-MARKETING & PROMOTION | 3,196 | |||
| GCC-MEALS & MEETING | 1,947 | |||
| GCC_STAFF FUEL | 876 | |||
| GCC-PHONE/INTERNET | 1,074 | |||
| GCC-UTILITIES | 4,963 | |||
| GCC-SUPPLIES & FURNISHINGS | 13,310 | |||
| GCC-RENT | 23,400 | |||
| NGNB-SAFETY & SECURITY | 30,591 | |||
| NGNB-TRANSPORTATION | 23,684 | |||
| NGNB-RENT & UTILITIES | 1,000 | |||
| NGNB-PAYROLL | 239,662 | |||
| NGNB-FOOD/HOUSEHOLD | 56,817 | |||
| NGNB-OTHER PROGRAM EXPENSES | 91,444 | |||
| AG-INSURANCE | 71,703 | |||
| AG-DUES & SUBSCRIPTIONS | 1,190 | |||
| AG-BANK CHARGES | 3,688 | |||
| AG-UTILITIES | 46,912 | |||
| AG-TUITION | 2,250 | |||
| AG-PAYROLL | 264,455 | |||
| AG-BENEFITS | 1,090 | |||
| AG-PROFESSIONAL FEES | 23,360 | |||
| FD-BRANDING CONSULTANT | 45,730 | |||
| FD-DUES/FEES | 7,335 | |||
| FD-CHARITABLE DONATIONS | 21,458 | |||
| FD-GOSHEN VALLEY GOLF CLASSIC | 68,258 | |||
| FD-MEALS & MEETINGS | 16,844 | |||
| FD-OFFICE SUPPLIES | 3,559 | |||
| FD-PROMOTIONAL & MARKETING | 16,790 | |||
| FD-TRAVEL/LODGING/ENTERTAINME | 2,377 | |||
| FD-MERCHANT FEES | 2,536 | |||
| FD-LOVE LOUD | 10,016 | |||
| FD-OTHER DEVELOPMENT | 2,214 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLF TOURNAMENT | 150,943 | 150,943 | |
| FASHION SHOW | 11,536 | 11,536 | |
| OTHER SUPPORT & REVENUE | 3,745 | 3,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,932 | 4,221 |
| CURRENT PORTION OF LONG-TERM DEBT | 252,014 | 252,015 |
| NOTE PAYABLE RENASANT BANK | 2,270,850 | 2,184,803 |
| RENASANT BANK LOC | 197,768 | 197,730 |
| REAL ESTATE MORTGAGES | 117,726 | 114,064 |
| GOSHEN CAPITAL REAL ESTATE, LLC | 118,415 | 114,470 |
| CREDIT CARDS PAYABLE | 50,901 | |
| INSURANCE CLAIM | 25,099 |