| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,406 | 2,203 | 0 | 2,203 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MAGNOLIA BARN | 2015-09-01 | 305,000 | 18,249 | SL | 39.000000000000 | 7,821 | 7,821 | 7,821 | |
| SWEET DADDY BARN & CHAPEL | 2015-10-15 | 195,000 | 11,250 | SL | 39.000000000000 | 5,000 | 5,000 | 5,000 | |
| IMPROVEMENTS TO MAGNOLIA BARN | 2016-05-17 | 43,120 | 4,552 | SL | 15.000000000000 | 2,875 | 2,875 | 2,875 | |
| CHAPEL | 2016-12-28 | 19,667 | 1,311 | SL | 15.000000000000 | 1,311 | 1,311 | 1,311 | |
| GUARD HOUSE | 2016-12-28 | 7,409 | 494 | SL | 15.000000000000 | 494 | 494 | 494 | |
| FARM EQUIPMENT | 2016-06-30 | 49,521 | 4,952 | SL | 15.000000000000 | 3,301 | 3,301 | 3,301 | |
| FORD TRUCK | 2016-06-30 | 25,420 | 5,447 | SL | 7.000000000000 | 3,631 | 3,631 | 3,631 | |
| DODGE VAN | 2016-06-30 | 38,132 | 8,171 | SL | 7.000000000000 | 5,447 | 5,447 | 5,447 | |
| CARRIAGE | 2016-06-30 | 4,500 | 450 | SL | 15.000000000000 | 300 | 300 | 300 | |
| LAND - 15 ACRES | 2015-10-15 | 120,000 | L | 0 | 0 | 0 | |||
| NORVELL REFRIGERATOR | 2017-10-31 | 5,700 | 190 | SL | 5.000000000000 | 1,140 | 1,140 | 1,140 | |
| IMPROVEMENTS TO MAGNOLIA BARN | 2017-02-08 | 16,555 | 1,012 | SL | 15.000000000000 | 1,104 | 1,104 | 1,104 | |
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2017-03-02 | 2,586 | 144 | SL | 15.000000000000 | 172 | 172 | 172 | |
| CABINS - 4 | 2017-06-30 | 476,146 | 6,104 | SL | 39.000000000000 | 12,209 | 12,209 | 12,209 | |
| CABIN FURNISHINGS | 2017-06-30 | 59,638 | 4,260 | SL | 7.000000000000 | 8,520 | 8,520 | 8,520 | |
| CATERING KITCHEN EQUIPMENT | 2017-06-30 | 24,291 | 2,429 | SL | 5.000000000000 | 4,858 | 4,858 | 4,858 | |
| GOLF CARTS | 2017-12-29 | 17,000 | SL | 5.000000000000 | 3,400 | 3,400 | 3,400 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2018-06-30 | 31,862 | SL | 39.000000000000 | 408 | 408 | 408 | ||
| IMPROVEMENTS TO SWEET DADDY BARN | 2018-06-30 | 48,200 | SL | 39.000000000000 | 618 | 618 | 618 | ||
| IMPROVEMENTS TO CATERING KITCHEN | 2018-06-30 | 591,790 | SL | 39.000000000000 | 7,587 | 7,587 | 7,587 | ||
| CATERING KITCHEN EQUIPMENT | 2018-03-08 | 32,402 | SL | 5.000000000000 | 5,400 | 5,400 | 5,400 | ||
| CATERING KITCHEN FURNITURE | 2018-06-30 | 10,525 | SL | 7.000000000000 | 752 | 752 | 752 | ||
| THOMAS KITCHEN | 2018-06-30 | 134,357 | SL | 39.000000000000 | 1,723 | 1,723 | 1,723 | ||
| THOMAS KITCHEN EQUIPMENT | 2018-07-16 | 30,902 | SL | 5.000000000000 | 2,575 | 2,575 | 2,575 | ||
| FARM EQUIPMENT - LAWNMOWER | 2018-05-02 | 9,709 | SL | 7.000000000000 | 925 | 925 | 925 | ||
| FARM EQUIPMENT - ATV | 2018-06-11 | 8,898 | SL | 7.000000000000 | 742 | 742 | 742 | ||
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 2018-07-23 | 7,465 | SL | 39.000000000000 | 80 | 80 | 80 | ||
| CABIN FURNISHINGS - 10 TV'S | 2018-04-30 | 9,275 | SL | 5.000000000000 | 1,237 | 1,237 | 1,237 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STIFEL INVESTMENT ACCOUNT | 46,338 | 32,973 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MAGNOLIA BARN | 305,000 | 26,070 | 278,930 | |
| SWEET DADDY BARN & CHAPEL | 195,000 | 16,250 | 178,750 | |
| IMPROVEMENTS TO MAGNOLIA BARN | 43,120 | 7,427 | 35,693 | |
| CHAPEL | 19,667 | 2,622 | 17,045 | |
| GUARD HOUSE | 7,409 | 988 | 6,421 | |
| FARM EQUIPMENT | 49,521 | 8,253 | 41,268 | |
| FORD TRUCK | 25,420 | 9,078 | 16,342 | |
| DODGE VAN | 38,132 | 13,618 | 24,514 | |
| CARRIAGE | 4,500 | 750 | 3,750 | |
| LAND - 15 ACRES | 120,000 | 0 | 120,000 | |
| NORVELL REFRIGERATOR | 5,700 | 1,330 | 4,370 | |
| IMPROVEMENTS TO MAGNOLIA BARN | 16,555 | 2,116 | 14,439 | |
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2,586 | 316 | 2,270 | |
| CABINS - 4 | 476,146 | 18,313 | 457,833 | |
| CABIN FURNISHINGS | 59,638 | 12,780 | 46,858 | |
| CATERING KITCHEN EQUIPMENT | 24,291 | 7,287 | 17,004 | |
| GOLF CARTS | 17,000 | 3,400 | 13,600 | |
| IMPROVEMENTS TO MAGNOLIA BARN | 31,862 | 408 | 31,454 | |
| IMPROVEMENTS TO SWEET DADDY BARN | 48,200 | 618 | 47,582 | |
| IMPROVEMENTS TO CATERING KITCHEN | 591,790 | 7,587 | 584,203 | |
| CATERING KITCHEN EQUIPMENT | 32,402 | 5,400 | 27,002 | |
| CATERING KITCHEN FURNITURE | 10,525 | 752 | 9,773 | |
| THOMAS KITCHEN | 134,357 | 1,723 | 132,634 | |
| THOMAS KITCHEN EQUIPMENT | 30,902 | 2,575 | 28,327 | |
| FARM EQUIPMENT - LAWNMOWER | 9,709 | 925 | 8,784 | |
| FARM EQUIPMENT - ATV | 8,898 | 742 | 8,156 | |
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 7,465 | 80 | 7,385 | |
| CABIN FURNISHINGS - 10 TV'S | 9,275 | 1,237 | 8,038 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 12,386 | 12,386 | 12,386 | 0 |
| BANK FEES | 6 | 6 | 6 | 0 |
| INSURANCE | 10,364 | 10,364 | 10,364 | 0 |
| MAINTENANCE EXPENSE | 48,285 | 48,285 | 48,285 | 0 |
| UTILITIES | 41,198 | 41,198 | 41,198 | 0 |
| RENTAL EXPENSES | 75,144 | 75,144 | 75,144 | 0 |
| OFFICE EXPENSE | 97 | 97 | 97 | 0 |
| UNIFORMS | 4,574 | 4,574 | 4,574 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSIT PAYABLE | 23,000 | 19,000 |
| RSVP WEDDING MANAGER | 121 | 121 |
| FORD LOAN | 14,012 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 1,021 | 1,021 | 1,021 | 0 |
| PAYROLL TAXES | 9,627 | 9,627 | 9,627 | 0 |