| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 2013-06-01 | 1,007,962 | 194,914 | SL | 39.000000000000 | 25,845 | |||
| EQUIPMENT | 2013-06-01 | 203,424 | 101,712 | 200DB | 7.000000000000 | 0 | |||
| OFFICE EQUIPMENT | 2013-06-01 | 1,332 | 666 | 200DB | 5.000000000000 | 0 | |||
| COMPUTER SOFTWARE | 2013-06-01 | 162 | 81 | SL | 3.000000000000 | 0 | |||
| WATER EASEMENT RIGHTS | 2013-06-01 | 12,900 | 0 | 0 | 0.000000000000 | 0 | |||
| BUILDING IMPROVEMENTS | 2014-06-01 | 1,199,055 | 201,124 | SL | 39.000000000000 | 30,745 | |||
| SNACK SHACK | 2014-09-01 | 99,837 | 16,107 | SL | 39.000000000000 | 2,560 | |||
| RANCH STORE | 2014-11-01 | 170,275 | 26,742 | SL | 39.000000000000 | 4,366 | |||
| BUILDING IMPROVEMENTS | 2014-06-01 | 4,144 | 1,032 | 150DB | 15.000000000000 | 122 | |||
| COMPUTERS | 2014-06-01 | 2,646 | 1,323 | 200DB | 5.000000000000 | 0 | |||
| COMPUTER SOFTWARE | 2014-06-01 | 60 | 30 | SL | 3.000000000000 | 0 | |||
| GENERATOR | 2014-04-12 | 2,200 | 1,051 | 200DB | 7.000000000000 | 49 | |||
| SHOWERHOUSE | 1991-01-01 | 3,958 | 3,958 | SL | 27.500000000000 | 0 | |||
| MAINHOUSE | 1991-01-01 | 6,632 | 6,632 | SL | 27.500000000000 | 0 | |||
| TOOL SHED | 1991-01-01 | 244 | 244 | SL | 27.500000000000 | 0 | |||
| BUNKHOUSE | 1991-01-01 | 635 | 635 | SL | 27.500000000000 | 0 | |||
| SHOWERHOUSE | 1992-01-01 | 12,428 | 12,428 | SL | 27.500000000000 | 0 | |||
| MAINHOUSE | 1992-01-01 | 3,073 | 3,073 | SL | 27.500000000000 | 0 | |||
| MAINHOUSE | 1993-01-01 | 42,049 | 42,049 | SL | 27.500000000000 | 0 | |||
| MAINHOUSE | 1994-01-01 | 4,468 | 4,376 | SL | 27.500000000000 | 92 | |||
| LODGE | 1995-06-01 | 23,511 | 21,824 | SL | 27.500000000000 | 861 | |||
| LODGE | 1996-01-01 | 110,745 | 98,989 | SL | 27.500000000000 | 4,625 | |||
| SHOP BUILDINGS | 1997-01-01 | 28,448 | 28,448 | 200DB | 7.000000000000 | 0 | |||
| IRRIGATION LINES | 1997-01-01 | 6,726 | 6,726 | 150DB | 15.000000000000 | 0 | |||
| BUILDINGS | 1997-06-01 | 382,810 | 327,708 | SL | 27.500000000000 | 13,921 | |||
| PROPANE TANKS | 1997-09-01 | 24,912 | 24,912 | 150DB | 15.000000000000 | 0 | |||
| MANUFACTURED HOMES | 1997-10-01 | 42,523 | 42,523 | 200DB | 7.000000000000 | 0 | |||
| BUILDINGS | 1997-12-01 | 382,810 | 320,417 | SL | 27.500000000000 | 13,995 | |||
| BUILDING IMPROVEMNT | 1998-12-01 | 1,904,236 | 1,904,236 | 150DB | 15.000000000000 | 0 | |||
| BUILDING IMPROVEMNT | 1998-12-01 | 1,430,934 | 1,430,934 | 150DB | 15.000000000000 | 0 | |||
| EQUIPMNT & FURNITURE | 1999-12-03 | 62,208 | 62,208 | 200DB | 7.000000000000 | 0 | |||
| BUILDING IMPROVEMNT | 1999-12-03 | 73,930 | 73,930 | 200DB | 7.000000000000 | 0 | |||
| PONDEROSA CABIN | 2001-09-01 | 29,645 | 20,751 | SL | 27.500000000000 | 1,084 | |||
| BLDGS 17 & 21 | 2002-12-18 | 279,728 | 183,513 | SL | 27.500000000000 | 10,173 | |||
| BUILDING IMPROVEMNT | 2003-06-01 | 118,717 | 75,728 | SL | 27.500000000000 | 4,317 | |||
| BUILDING IMPROVEMNT | 2004-09-01 | 166,153 | 69,404 | SL | 39.000000000000 | 4,261 | |||
| COMMERCIAL PROPERTY | 2005-01-01 | 170,000 | 30,691 | SL | 39.000000000000 | 1,923 | |||
| BUILDING IMPROVEMNT | 2008-06-01 | 103,937 | 88,596 | 150DB | 15.000000000000 | 6,136 | |||
| COMPUTER | 2012-06-01 | 3,605 | 3,605 | 200DB | 5.000000000000 | 0 | |||
| APPLIANCES & EQUIPMNT | 2012-06-01 | 64,353 | 64,353 | 200DB | 7.000000000000 | 0 | |||
| TELEPHONE | 2012-09-01 | 530 | 530 | 200DB | 7.000000000000 | 0 | |||
| BUILDING | 2012-09-01 | 461,986 | 98,223 | SL | 39.000000000000 | 11,846 | |||
| WATER RESOURCES PROJECT | 2015-06-01 | 112,067 | 49,201 | 150DB | 15.000000000000 | 6,617 | |||
| MINISTRY BUILDING | 2015-06-01 | 1,036,261 | 147,248 | SL | 39.000000000000 | 26,571 | |||
| FURNISHINGS & EQUIPMNT | 2015-06-01 | 17,684 | 7,658 | 200DB | 7.000000000000 | 789 | |||
| TELEPHONE SYSTEM | 2015-06-01 | 4,386 | 964 | 150DB | 15.000000000000 | 129 | |||
| SECURITY EQUIPMENT | 2015-06-01 | 7,535 | 3,263 | 200DB | 7.000000000000 | 336 | |||
| STORAGE UNITS | 2015-06-01 | 6,125 | 2,652 | 200DB | 7.000000000000 | 273 | |||
| CARPORTS | 2015-06-01 | 3,168 | 696 | 150DB | 15.000000000000 | 93 | |||
| GENERAL BUILDING IMPROVEMENTS | 2015-06-01 | 7,582 | 1,665 | 150DB | 15.000000000000 | 224 | |||
| BUILDING | 2016-06-01 | 183,207 | 21,337 | SL | 39.000000000000 | 4,698 | |||
| COMPUTER HARDWARE | 2017-06-01 | 3,681 | 1,522 | 200DB | 5.000000000000 | 212 | |||
| FURNISHINGS | 2017-06-01 | 2,831 | 1,171 | 200DB | 5.000000000000 | 163 | |||
| BUILDING IMPROVEMENTS | 2017-06-01 | 127,060 | 11,539 | SL | 39.000000000000 | 3,258 | |||
| HOSANNA HOUSE | 2018-06-01 | 79,418 | 5,175 | SL | 39.000000000000 | 2,036 | |||
| COMPUTERS & HEATERS | 2018-06-01 | 3,883 | 2,765 | 200DB | 5.000000000000 | 447 | |||
| TRAILER & BOX | 2021-11-02 | 10,699 | 200DB | 7.000000000000 | 382 | ||||
| SITE PREPARATION | 2021-12-31 | 30,000 | SL | 39.000000000000 | 32 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PRIOR YEARS DEPRECIABLE ASSETS | 5,850,934 | 5,124,878 | 726,056 | |
| BUILDING IMPROVEMENTS-13 | 1,007,962 | 220,759 | 787,203 | |
| PERSONAL PROPERTIES-13 | 204,918 | 204,918 | 0 | |
| BUILDING IMPROVEMENTS-14 | 1,473,311 | 284,870 | 1,188,441 | |
| PERSONAL PROPERTIES-14 | 4,906 | 3,806 | 1,100 | |
| BUILDING IMPROVEMENTS-15 | 1,047,011 | 181,872 | 865,139 | |
| PERSONAL PROPERTIES-15 | 35,730 | 33,930 | 1,800 | |
| WATER RESOURCES PROJECT | 112,067 | 55,818 | 56,249 | |
| BUILDING IMPROVEMENTS-16 | 183,207 | 26,035 | 157,172 | |
| BUILDING IMPROVEMNTS-17 | 127,060 | 14,797 | 112,263 | |
| PERSONAL PROPERTIES-17 | 6,512 | 6,325 | 187 | |
| PERSONAL PROPERTY-18 | 3,883 | 3,212 | 671 | |
| BUILDING IMPROVEMENTS-18 | 79,418 | 7,211 | 72,207 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHRISTOPHER JAMES |
| Lender's Title | Trustee |
| Original Amount of Loan | 0 |
| Balance Due | 11030 |
| Date of Note | 2021-12 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATING EXPENSES |
| Description of Lender Consideration | CASH |
| Consideration FMV | 20000 |
| Item No. | 2 |
|---|---|
| Lender's Name | CHISTOPHER JAMES |
| Lender's Title | Trustee |
| Original Amount of Loan | 64000 |
| Balance Due | 0 |
| Date of Note | 2020-12 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATING EXPENSES |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CHRISTOPHER JAMES |
| Lender's Title | Trustee |
| Original Amount of Loan | 0 |
| Balance Due | 0 |
| Date of Note | 2019-12 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATING EXPENSES |
| Description of Lender Consideration | CASH |
| Consideration FMV | 5300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| US CITRUS LLC | 2,250,000 | 2,250,000 | 2,250,000 |
| MISCELLANEOUS REIMB | 3,050 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 2,629 | |||
| Building Repairs | 15,103 | |||
| Vehicle Expenses | 74 | |||
| REAL PROPERTY TAX | 223 | |||
| ADS & BROCHURES | 53 |
| Description | Amount |
|---|---|
| INVESTMENT LOANS | 643,443 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CARTER PHILLIPS | 0 | 50,000 |
| OTHER LOANS | 30,000 | 0 |
| JAMES CHARITABLE UNITRUST | 30,000 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSES | 5,896 | 5,896 | ||
| WORKERS COMP INS | 3,341 | 3,341 | ||
| EMPLOYEE BENEFITS | 8,944 | 8,944 | ||
| EMPLOYEE BACKGROUND | 50 | 50 | ||
| BANK & CREDIT CARD EXP | 119 | 119 | ||
| OFFICE SUPPLIES | 816 | |||
| GENERAL SUPPLIES | 322 | 322 |