| 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 |
|---|---|---|---|---|
| 3,789,823 | 1,346,114 | 2,443,709 | ||
| 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 | 816240 |
| 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 | 20,719 | ||
| STOCK CONTRIBUTED | |||
| EMPLOYEE ADVANCES | 9,928 | 10,166 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| GH-BENEFITS | 35,632 | |||
| GH-PERDIEM | 32,353 | |||
| GH-WAGES | 154,561 | |||
| GH-HOUSING & RENT | 104,036 | |||
| GH-FOOD & HOUSEHOLD | 26,118 | |||
| GH-TRANSPORTATION | 14,207 | |||
| GH-DRUG TESTS | 264 | |||
| GH-ALLOWANCES | 227 | |||
| GH-RECREATION & ENTERTAINMENT | 1,822 | |||
| GH-SCHOOL SUPPLIES | 1,048 | |||
| GH-CLOTHING | 545 | |||
| GH-TELEPHONE | 5,172 | |||
| GH-WATER & SEWAGE | 160 | |||
| GH-TELEVISION | 2,216 | |||
| GH-PROPANE | 2,474 | |||
| GH-ELECTRIC | 3,187 | |||
| GH-FACILITIES | 2,257 | |||
| GH-GIFTS & REWARDS | 397 | |||
| GH-TRAINING | 1,445 | |||
| GH-DUES & SUB | 660 | |||
| GH-HEALTH & APPEARANCE | 2,225 | |||
| GH-OFFICE SUPPLIES | 3,404 | |||
| GH-OTHER EXPENSES | 363 | |||
| GH-PROMOTION COSTS | 3,004 | |||
| GV-BENEFITS | 142,322 | |||
| GV-WAGES | 568,497 | |||
| GV-HOUSE RENT | 21,629 | |||
| GV-RECRUITING COSTS | 11,441 | |||
| GV-ELECTRIC | 47,754 | |||
| GV-FACILITIES | 79,222 | |||
| GV-MAINTENANCE & REPAIRS | 18,584 | |||
| GV-PROPANE | 3,911 | |||
| GV- TELEPHONE | 35,165 | |||
| GV-TELEVISION | 8,924 | |||
| GV-WATER & SEWAGE | 17,517 | |||
| GV-TRANSPORTATION | 75,605 | |||
| GV-SCHOOL ACTIVITIES | 4,197 | |||
| GV-RECREATION & ENTERTAINMENT | 52,474 | |||
| GV-DRUG TESTS | 769 | |||
| GV-HEALTH & APPEARANCE | 6,750 | |||
| GV-GIFTS & REWARDS | 26,884 | |||
| GV-FOOD & HOUSEHOLD | 151,428 | |||
| GV-TRAINING | 10,619 | |||
| GV-CLOTHING | 12,887 | |||
| GV-ALLOWANCES | 14,435 | |||
| GV-LICENSES | 140 | |||
| GV-RANCH FACILITIES | 16,194 | |||
| GV-MEALS & ENTERTAINMENT | 5,031 | |||
| GV-OFFICE SUPPLIES | 23,095 | |||
| GV-OTHER RANCH EXPENSES | 609 | |||
| HH-BENEFITS | 998 | |||
| HH-INTERNSHIPS | 12,492 | |||
| HH-WAGES | 59,291 | |||
| HH-ELECTRIC | 5,092 | |||
| HH-MAINTENANCE | 805 | |||
| HH-PROPANE | 6,534 | |||
| HH-TELEPHONE | 2,684 | |||
| HH-TELEVISOIN | 159 | |||
| HH-WATER & SEWAGE | 1,210 | |||
| HH-TRANSPORTATION | 8,339 | |||
| HH-FOOD HOUSEHOLD | 23,269 | |||
| HH-RECREATION | 4,530 | |||
| HH-SCHOOL | 1,682 | |||
| HH-CLOTHING | 3,244 | |||
| HH-ALLOWANCES | 2,090 | |||
| HH-GIFTS & REWARDS | 335 | |||
| HH-OFFICE SUPPLIES | 56 | |||
| NGNB- BENEFITS | 39,058 | |||
| NGNB-INTERNSHIP | 17,214 | |||
| NGNB-WAGES | 409,668 | |||
| NGNB-MAINTENANCE | 4,133 | |||
| NGNB-ELECTRIC | 31,814 | |||
| NGNB-FACILITIES | 1,782 | |||
| NGNB-TELEPHONE | 29,352 | |||
| NGNB-TELEVISION | 9,560 | |||
| NGNB-WATER &SEWAGE | 235 | |||
| NGNB-TRANSPORTATION | 48,616 | |||
| NGNB-RENT | 187,895 | |||
| NGNB-BACKGROUND CHECKS | 292 | |||
| NGNB-FOOD/HOUSEHOLD | 113,029 | |||
| NGNB-CLOTHING | 9,178 | |||
| NGNB-GIFTS & REWARDS | 3,281 | |||
| NGNB- HEALTH & APPEARANCE | 9,097 | |||
| NGNB-RECREATION & ENTERTAINME | 17,329 | |||
| NGNB-SCHOOL ACTIVITES | 23,968 | |||
| NGNB-TRAINING | 842 | |||
| NGNB-LEGAL | 165 | |||
| NGNB-MEALS & ENTERTAINMENT | 390 | |||
| NGNB- OFFICE SUPPLIES | 22,330 | |||
| NGNB-OTHER EXPENSE | 813 | |||
| NGNB-PROMOTION COSTS | 239 | |||
| DEV-BENEFITS | 18,306 | |||
| DEV-WAGES | 115,293 | |||
| DEV-FACILITIES | 2,812 | |||
| DEV-FOOD & HOUSEHOLD | 2,458 | |||
| DEV-MAINTENANCE | 5,661 | |||
| DEV-TRANSPORTATION | 561 | |||
| DEV-GIFTS & REWARDS | 6,455 | |||
| DEV-CONSULTANTS | 13,000 | |||
| DEV-DUES & SUB | 8,248 | |||
| DEV-MEALS & ENTERTAINMENT | 17,894 | |||
| DEV-OFFICE SUPPLIES | 17,686 | |||
| DEV-OTHER EXPENSES | 14,453 | |||
| DEV-PROMOTION COSTS | 61,249 | |||
| DEV-GOLF TOURNMENT | 90,753 | |||
| DEV-FASHION SHOW | 80 | |||
| FD-BENEFITS | 172,454 | |||
| FD-WAGES | 97,914 | |||
| FD-DEPRECIATION EXPENSE | 112,612 | |||
| FD-FOOD & HOUSEHOLD | 795 | |||
| FD-INTEREST EXPENSE | 160,664 | |||
| FD-TRANSPORTATION | 397 | |||
| FD-SCHOOL ACTIVITIES | 1,000 | |||
| FD-ACCOUNTING | 11,467 | |||
| FD-CONSULTING | 18,000 | |||
| FD-LEGAL | 11,646 | |||
| FD-DUES/FEES | 100 | |||
| FD-INSURANCE | 70,923 | |||
| FD-OFFICE SUPPLIES | 7,210 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FUNDRAISING EVENTS | 154,752 | 154,752 | |
| OTHER INCOME | 9,446 | 9,446 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 4,221 | 10,163 |
| CURRENT PORTION OF LONG-TERM DEBT | 252,015 | |
| NOTE PAYABLE RENASANT BANK | 2,184,803 | |
| RENASANT BANK LOC | 197,730 | |
| REAL ESTATE MORTGAGES | 114,064 | |
| GOSHEN CAPITAL REAL ESTATE, LLC | 114,470 | |
| CREDIT CARDS PAYABLE | 50,901 | 77,147 |
| INSURANCE CLAIM | 25,099 | |
| SOUTH STATE | 2,826,653 | |
| SOUTH STATE= 100K | 99,673 | |
| SOUTH STATE- HH VAN | 13,654 | |
| SOUTH STATE- GH VAN | 18,204 | |
| SOUTH STATE- GVBR VAN | 22,903 |