| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PID 001.0 - LAND - | 5,576,992 | L | 0 | ||||||
| PID 002.0 - LAND - | 372,300 | L | 0 | ||||||
| PID 004.0 - LAND - | 1,442,549 | L | 0 | ||||||
| PID 005.0 - LAND - | 282,962 | L | 0 | ||||||
| PID 006.0 - LAND - | 59,000 | L | 0 | ||||||
| PID 007.0 - MOBILE | 2,480 | 0 | 0 | ||||||
| PID 008.0 - LAND - | 489,519 | L | 0 | ||||||
| PID 009.0 - LAND - | 55,140 | L | 0 | ||||||
| PID 017.0 - LAND - | 83,979 | L | 0 | ||||||
| PID 018.0 - LAND - | 206,460 | L | 0 | ||||||
| PID 018.5 - LAND - | 403,480 | L | 0 | ||||||
| PID 019.0 - LAND - | 1,384,278 | L | 0 | ||||||
| PID 020.0 - LAND - | 684,108 | L | 0 | ||||||
| PID 021.0 - LAND - | 841,106 | L | 0 | ||||||
| PID 022.0 - LAND - | 69,712 | L | 0 | ||||||
| PID 023.0 - LAND - | 20,458 | L | 0 | ||||||
| PID 024.0 - LAND - | 20,200 | L | 0 | ||||||
| PID 028.0 - LAND - | 769,249 | L | 0 | ||||||
| PID 032.0 - LAND - | 601,631 | L | 0 | ||||||
| PID 033.0 - LAND - | 691,631 | L | 0 | ||||||
| PID 034.0 - LAND - | 124,500 | L | 0 | ||||||
| PID 034.1 - BUILDI | 290,500 | 0 | 0 | ||||||
| PID 035.0 - LAND - | 123,000 | L | 0 | ||||||
| PID 035.1 - BUILDI | 287,000 | 0 | 0 | ||||||
| PID 039.0 - LAND - | 3,668,004 | L | 0 | ||||||
| PID 040.0 - LAND - | 800,831 | L | 0 | ||||||
| PID 055.0 - LAND - | 961,081 | L | 0 | ||||||
| PID 056.0 - LAND - | 54,000 | L | 0 | ||||||
| PID 057.0 - LAND - | 3,483,074 | L | 0 | ||||||
| PID 059.0 - LAND - | 2,124,026 | L | 0 | ||||||
| PID 065.0 - LAND - | 121,754 | L | 0 | ||||||
| PID 066.0 - LAND - | 779,097 | L | 0 | ||||||
| PID 067.0 - LAND - | 76,046 | L | 0 | ||||||
| PID 068.0 - LAND - | 86,020 | L | 0 | ||||||
| PID 069.0 - LAND - | 28,000 | L | 0 | ||||||
| PID 070.0 - LAND - | 35,577,639 | L | 0 | ||||||
| PID 070.1 - LAND - | 957,875 | L | 0 | ||||||
| PID 070.2 - LAND - | 436,175 | L | 0 | ||||||
| PID 071.0 - LAND - | 6,593,806 | L | 0 | ||||||
| PID 072.0 - LAND - | 3,737,600 | L | 0 | ||||||
| PID 073.0 - LAND - | 12,518,761 | L | 0 | ||||||
| PID 090.0 - LAND - | 805,741 | L | 0 | ||||||
| PID 091.0 - LAND - | 470,800 | L | 0 | ||||||
| PID 092.0 - LAND - | 470,800 | L | 0 | ||||||
| PID 093.0 - LAND - | 552,077 | L | 0 | ||||||
| PID 094.0 - LAND - | 520,052 | L | 0 | ||||||
| PID 095.0 - LAND - | 584,562 | L | 0 | ||||||
| PID 096.0 - LAND - | 584,562 | L | 0 | ||||||
| PID 098.0 - LAND - | 26,000 | L | 0 | ||||||
| PID 099.0 - LAND - | 17,250 | L | 0 | ||||||
| COMPUTER EQUIP - S | 3,944 | 2,367 | SL | 5 | 789 | 0 | |||
| PID 61.0 - LAND - | 42,199 | L | 0 | ||||||
| PID 102.1 MINERAL | 10,900 | 0 | 0 | ||||||
| PID 102.2 MINERAL | 39,100 | 0 | 0 | ||||||
| CARRYING COSTS '20 | 205,601 | L | 0 | ||||||
| CARRYING COSTS '21 | 2021-12-31 | 172,281 | L | ||||||
| PID 70.0 - LAND - | 2021-12-31 | 63,494 | L | 0 | |||||
| PID 70.0 - LAND - | 2021-12-31 | 11,930 | L | 0 | |||||
| PID 70.1 - LAND - | 2021-12-31 | 3,718 | L | 0 | |||||
| PID 70.2 - LAND - | 2021-12-31 | 1,121 | L | 0 | |||||
| PID 71.0 - LAND - | 2021-12-31 | 14,468 | L | 0 | |||||
| PID 72.0 - LAND - | 2021-12-31 | 4,753 | L | 0 | |||||
| PID 73.0 - LAND - | 2021-12-31 | 16,394 | L | 0 | |||||
| FURNITURE&FIXTURES | 8,831 | 8,831 | SL | 7 | 0 | ||||
| CARRYING COSTS '18 | 565 | L | |||||||
| CARRYING COSTS '18 | 223,604 | L | 0 | ||||||
| CARRYING COSTS '19 | 551 | L | |||||||
| CARRYING COSTS '19 | 226,713 | L | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PID 001.0 - LAND - | 5,576,992 | 5,576,992 | 5,576,992 | |
| PID 002.0 - LAND - | 372,300 | 372,300 | 372,300 | |
| PID 004.0 - LAND - | 1,442,549 | 1,442,549 | 1,442,549 | |
| PID 005.0 - LAND - | 282,962 | 282,962 | 282,962 | |
| PID 006.0 - LAND - | 59,000 | 59,000 | 59,000 | |
| PID 007.0 - MOBILE | 2,480 | 0 | 2,480 | 2,480 |
| PID 008.0 - LAND - | 489,519 | 489,519 | 489,519 | |
| PID 009.0 - LAND - | 55,140 | 55,140 | 55,140 | |
| PID 017.0 - LAND - | 83,979 | 83,979 | 83,979 | |
| PID 018.0 - LAND - | 206,460 | 206,460 | 206,460 | |
| PID 018.5 - LAND - | 403,480 | 403,480 | 403,480 | |
| PID 019.0 - LAND - | 1,384,278 | 1,384,278 | 1,429,386 | |
| PID 020.0 - LAND - | 684,108 | 684,108 | 705,122 | |
| PID 021.0 - LAND - | 841,106 | 841,106 | 849,845 | |
| PID 022.0 - LAND - | 69,712 | 69,712 | 72,511 | |
| PID 023.0 - LAND - | 20,458 | 20,458 | 23,103 | |
| PID 024.0 - LAND - | 20,200 | 20,200 | 20,200 | |
| PID 028.0 - LAND - | 769,249 | 769,249 | 1,686,696 | |
| PID 032.0 - LAND - | 601,631 | 601,631 | 406,063 | |
| PID 033.0 - LAND - | 691,631 | 691,631 | 112,737 | |
| PID 034.0 - LAND - | 124,500 | 124,500 | 5,175 | |
| PID 034.1 - BUILDI | 290,500 | 0 | 290,500 | 12,075 |
| PID 035.0 - LAND - | 123,000 | 123,000 | 123,000 | |
| PID 035.1 - BUILDI | 287,000 | 0 | 287,000 | 293,717 |
| PID 039.0 - LAND - | 3,668,004 | 3,668,004 | 3,698,759 | |
| PID 040.0 - LAND - | 800,831 | 800,831 | 801,000 | |
| PID 055.0 - LAND - | 961,081 | 961,081 | 961,081 | |
| PID 056.0 - LAND - | 54,000 | 54,000 | 54,000 | |
| PID 057.0 - LAND - | 3,483,074 | 3,483,074 | 3,489,507 | |
| PID 059.0 - LAND - | 2,124,026 | 2,124,026 | 2,131,629 | |
| PID 065.0 - LAND - | 121,754 | 121,754 | 124,850 | |
| PID 066.0 - LAND - | 779,097 | 779,097 | 792,312 | |
| PID 067.0 - LAND - | 76,046 | 76,046 | 76,631 | |
| PID 068.0 - LAND - | 86,020 | 86,020 | 86,611 | |
| PID 069.0 - LAND - | 28,000 | 28,000 | 28,000 | |
| PID 070.0 - LAND - | 35,577,639 | 35,577,639 | 35,577,639 | |
| PID 070.1 - LAND - | 957,875 | 957,875 | 1,015,357 | |
| PID 070.2 - LAND - | 436,175 | 436,175 | 475,831 | |
| PID 071.0 - LAND - | 6,593,806 | 6,593,806 | 6,608,417 | |
| PID 072.0 - LAND - | 3,737,600 | 3,737,600 | 3,742,353 | |
| PID 073.0 - LAND - | 12,518,761 | 12,518,761 | 12,535,155 | |
| PID 090.0 - LAND - | 805,741 | 805,741 | 805,741 | |
| PID 091.0 - LAND - | 470,800 | 470,800 | 545,106 | |
| PID 092.0 - LAND - | 470,800 | 470,800 | 545,096 | |
| PID 093.0 - LAND - | 552,077 | 552,077 | 631,455 | |
| PID 094.0 - LAND - | 520,052 | 520,052 | 599,791 | |
| PID 095.0 - LAND - | 584,562 | 584,562 | 671,450 | |
| PID 096.0 - LAND - | 584,562 | 584,562 | 623,975 | |
| PID 098.0 - LAND - | 26,000 | 26,000 | 26,540 | |
| PID 099.0 - LAND - | 17,250 | 17,250 | 17,250 | |
| PID 61.0 - LAND - | 42,199 | |||
| PID 102.1 MINERAL | 10,900 | 0 | 10,900 | 0 |
| PID 102.2 MINERAL | 39,100 | 0 | 39,100 | 0 |
| CARRYING COSTS '20 | 205,601 | 205,601 | 0 | |
| CARRYING COSTS '21 | 172,281 | 172,281 | 172,281 | |
| PID 70.0 - LAND - | 63,494 | 63,494 | 63,494 | |
| PID 70.0 - LAND - | 11,930 | 11,930 | 11,930 | |
| PID 70.1 - LAND - | 3,718 | 3,718 | 3,718 | |
| PID 70.2 - LAND - | 1,121 | 1,121 | 1,121 | |
| PID 71.0 - LAND - | 14,468 | 14,468 | 14,468 | |
| PID 72.0 - LAND - | 4,753 | 4,753 | 4,753 | |
| PID 73.0 - LAND - | 16,394 | 16,394 | 16,394 | |
| FURNITURE&FIXTURES | 8,831 | 8,831 | 8,831 | |
| CARRYING COSTS '18 | 565 | |||
| CARRYING COSTS '18 | 223,604 | 223,604 | 223,604 | |
| CARRYING COSTS '19 | 551 | |||
| CARRYING COSTS '19 | 226,713 | 226,713 | 226,163 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIP - S | 3,944 | 3,156 | 788 | 3,944 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 35,327 | 35,327 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET START-UP COSTS | 12,030 | 12,030 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 109,908 | 109,908 | ||
| HOA FEES & UTILITIES | 48,189 | 48,189 | ||
| AMORTIZATION EXPENSE | 1,429 | |||
| OFFICE EXPENSE | 59 | 59 | ||
| Property insurance | 17,898 | 17,898 | ||
| Property Maintenance | 19,780 | 19,780 | ||
| REGISTERED AGENT FEES | 2,292 | 2,292 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Class Action Lawsuit Proceeds | 8 | 8 | |
| Hunting Lease Income | 30,722 | 30,722 | |
| Earnest Money Forfeiture | 94,238 | 94,238 | |
| Timber Income | 121,041 | 121,041 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Appraisal Services | 29,225 | 29,225 | ||
| Investment Management Services | 512,354 | 512,354 | ||
| FORESTRY SERVICES | 61,795 | 61,795 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCHISE TAXES | 300 | 300 | ||
| Property Taxes | 10,020 | 10,020 |