| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 5,500 | 5,500 | ||
| General Consultations | 1,050 | 1,050 |
| Contractor | Explanation |
|---|---|
| Pareto Asset Management | Real estate asset management: $451,346 Real estate sales commissions: $1,216,281 |
| 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 | 2011-03-06 | 2,480 | L | 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 - BLDG | 290,500 | L | 0 | ||||||
| PID 035.0 - LAND - | 123,000 | L | 0 | ||||||
| PID 035.1 - BLDG | 2011-03-06 | 287,000 | L | 0 | |||||
| PID 039.0 - LAND - | 3,668,004 | L | 0 | ||||||
| PID 040.0 - LAND - | 800,831 | L | 0 | ||||||
| PID 055.0 - LAND - | 801,863 | 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 070.0 - LAND - | 35,696,855 | L | 0 | ||||||
| PID 070.1 - LAND - | 962,768 | L | 0 | ||||||
| PID 070.2 - LAND - | 437,916 | L | 0 | ||||||
| PID 071.0 - LAND - | 6,617,633 | 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 | ||||||
| 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 072.0 - LAND - | 3,742,353 | L | 0 | ||||||
| PID 073.0 - LAND - | 12,535,155 | L | 0 | ||||||
| PID 102.1- MINERAL | 10,900 | L | 0 | ||||||
| PID 102.2- MINERAL | 39,100 | L | 0 | ||||||
| FURNITURE & FIXT | 8,831 | 8,831 | SL | 7 | 0 | ||||
| CARRYING COSTS '18 | 3,936 | L | |||||||
| CARRYING COSTS '18 | 219,668 | L | 0 | ||||||
| CARRYING COSTS '19 | 4,079 | L | |||||||
| CARRYING COSTS '19 | 222,634 | L | 0 | ||||||
| CARRYING COSTS '20 | 3,931 | L | |||||||
| CARRYING COSTS '20 | 201,670 | L | 0 | ||||||
| CARRYING COSTS '21 | 5,541 | L | |||||||
| CARRYING COSTS '21 | 166,740 | L | 0 | ||||||
| CARRYING COSTS '22 | 10,167 | L | |||||||
| CARRYING COSTS '22 | 140,483 | L | 0 | ||||||
| CARRYING COSTS '23 | 2023-12-31 | 143,373 | L | ||||||
| CARRYING COSTS '23 | 2023-12-31 | 258,683 | L | 0 | |||||
| PID 070.0 - LAND | 2023-12-31 | 29,045 | L | 0 | |||||
| PID 070.1 - LAND | 2023-12-31 | 331 | L | 0 | |||||
| PID 070.2 - LAND | 2023-12-31 | 716 | L | 0 | |||||
| PID 071.0 - LAND | 2023-12-31 | 2,943 | L | 0 | |||||
| PID 028.0 - LAND | 2023-12-31 | 12,231 | L | 0 | |||||
| PID 091.0 - LAND | 2023-12-31 | 15,703 | L | 0 | |||||
| PID 092.0 - LAND | 2023-12-31 | 16,640 | L | 0 | |||||
| PID 093.0 - LAND | 2023-12-31 | 12,231 | L | 0 | |||||
| PID 094.0 - LAND | 2023-12-31 | 12,231 | L | 0 | |||||
| PID 095.0 - LAND | 2023-12-31 | 12,231 | L | ||||||
| PID 096.0 - LAND | 2023-12-31 | 12,231 | L | 0 | |||||
| COMPUTER EQUIP | 2017-12-21 | 3,944 | 3,944 | SL | 5 | 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 | ||
| PID 002.0 - LAND - | 372,300 | 372,300 | ||
| PID 004.0 - LAND - | 1,442,549 | 1,442,549 | ||
| PID 005.0 - LAND - | 282,962 | 282,962 | ||
| PID 006.0 - LAND - | 59,000 | 59,000 | ||
| PID 007.0 - MOBILE | 2,480 | 2,480 | ||
| PID 008.0 - LAND - | 489,519 | 489,519 | ||
| PID 009.0 - LAND - | 55,140 | 55,140 | ||
| PID 017.0 - LAND - | 83,979 | 83,979 | ||
| PID 018.0 - LAND - | 206,460 | 206,460 | ||
| PID 018.5 - LAND - | 403,480 | 403,480 | ||
| PID 019.0 - LAND - | 1,384,278 | 1,384,278 | ||
| PID 020.0 - LAND - | 684,108 | 684,108 | ||
| PID 021.0 - LAND - | 841,106 | 841,106 | ||
| PID 022.0 - LAND - | 69,712 | 69,712 | ||
| PID 023.0 - LAND - | 20,458 | 20,458 | ||
| PID 024.0 - LAND - | 20,200 | 20,200 | ||
| PID 028.0 - LAND - | 769,249 | 769,249 | ||
| PID 032.0 - LAND - | 601,631 | 601,631 | ||
| PID 033.0 - LAND - | 691,631 | 691,631 | ||
| PID 034.0 - LAND - | 124,500 | 124,500 | ||
| PID 034.1 - BLDG | 290,500 | 290,500 | ||
| PID 035.0 - LAND - | 123,000 | 123,000 | ||
| PID 035.1 - BLDG | 287,000 | 287,000 | ||
| PID 039.0 - LAND - | 3,668,004 | 3,668,004 | ||
| PID 040.0 - LAND - | 800,831 | 800,831 | ||
| PID 055.0 - LAND - | 801,863 | 801,863 | ||
| PID 056.0 - LAND - | 54,000 | 54,000 | ||
| PID 057.0 - LAND - | 3,483,074 | 3,483,074 | ||
| PID 059.0 - LAND - | 2,124,026 | 2,124,026 | ||
| PID 070.0 - LAND - | 35,696,855 | 35,696,855 | ||
| PID 070.1 - LAND - | 962,768 | 962,768 | ||
| PID 070.2 - LAND - | 437,916 | 437,916 | ||
| PID 071.0 - LAND - | 6,617,633 | 6,617,633 | ||
| PID 090.0 - LAND - | 805,741 | 805,741 | ||
| PID 091.0 - LAND - | 470,800 | 470,800 | ||
| PID 092.0 - LAND - | 470,800 | 470,800 | ||
| PID 093.0 - LAND - | 552,077 | 552,077 | ||
| PID 094.0 - LAND - | 520,052 | 520,052 | ||
| PID 095.0 - LAND - | 584,562 | 584,562 | ||
| PID 096.0 - LAND - | 584,562 | 584,562 | ||
| PID 098.0 - LAND - | 26,000 | 26,000 | ||
| PID 099.0 - LAND - | 17,250 | 17,250 | ||
| PID 065.0 - LAND - | ||||
| PID 066.0 - LAND - | ||||
| PID 067.0 - LAND - | ||||
| PID 068.0 - LAND - | ||||
| PID 069.0 - LAND - | ||||
| PID 072.0 - LAND - | ||||
| PID 073.0 - LAND - | ||||
| PID 102.1- MINERAL | ||||
| PID 102.2- MINERAL | 39,100 | 39,100 | ||
| FURNITURE & FIXT | 8,831 | 8,831 | ||
| CARRYING COSTS '18 | ||||
| CARRYING COSTS '18 | 219,668 | 219,668 | ||
| CARRYING COSTS '19 | ||||
| CARRYING COSTS '19 | 222,634 | 222,634 | ||
| CARRYING COSTS '20 | ||||
| CARRYING COSTS '20 | 201,670 | 201,670 | ||
| CARRYING COSTS '21 | ||||
| CARRYING COSTS '21 | 166,740 | 166,740 | ||
| CARRYING COSTS '22 | ||||
| CARRYING COSTS '22 | 140,483 | 140,483 | ||
| CARRYING COSTS '23 | ||||
| CARRYING COSTS '23 | 258,683 | 258,683 | ||
| PID 070.0 - LAND | 29,045 | 29,045 | ||
| PID 070.1 - LAND | 331 | 331 | ||
| PID 070.2 - LAND | 716 | 716 | ||
| PID 071.0 - LAND | 2,943 | 2,943 | ||
| PID 028.0 - LAND | 12,231 | 12,231 | ||
| PID 091.0 - LAND | 15,703 | 15,703 | ||
| PID 092.0 - LAND | 16,640 | 16,640 | ||
| PID 093.0 - LAND | 12,231 | 12,231 | ||
| PID 094.0 - LAND | 12,231 | 12,231 | ||
| PID 095.0 - LAND | 12,231 | 12,231 | ||
| PID 096.0 - LAND | 12,231 | 12,231 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIP | 3,944 | 3,944 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL CONSULTATIONS | 4,843 | 4,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET START-UP COSTS | 9,170 | 9,170 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 135,466 | 135,466 | ||
| AMORTIZATION EXPENSE | 1,429 | |||
| BANK CHARGES | 247 | 247 | ||
| HOA FEES & UTILITIES | 67,909 | 67,909 | ||
| OFFICE EXPENSE | 2,418 | 2,418 | ||
| PROPERTY INSURANCE | 16,469 | 16,469 | ||
| PROPERTY MAINTENANCE | 61,717 | 61,717 | ||
| REGISTERED AGENT FEE | 1,179 | 1,179 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Class Action Lawsuit Proceeds | 3 | 3 | |
| Hunting lease income | 47,240 | 47,240 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Employee Recruiting/Temp Agenc | 6,060 | 6,060 | ||
| Investment Management Services | 52,360 | 52,360 | ||
| REAL ESTATE MGMT SERVICES | 451,346 | 451,346 | ||
| CONSULTING FEES | 1,500 | 1,500 | ||
| FORESTRY SERVICES | 22,349 | 22,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRANCHISE TAXES | 900 | 900 | ||
| Property Taxes | 17,106 | 17,106 |