| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,595 | 2,798 | 2,797 |
| 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 | 33,891 | SL | 39.000000000000 | 7,821 | 7,821 | ||
| SWEET DADDY BARN & CHAPEL | 2015-10-15 | 195,000 | 21,250 | SL | 39.000000000000 | 5,000 | 5,000 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2016-05-17 | 43,120 | 10,302 | SL | 15.000000000000 | 2,875 | 2,875 | ||
| CHAPEL | 2016-12-28 | 19,667 | 3,933 | SL | 15.000000000000 | 1,311 | 1,311 | ||
| GUARD HOUSE | 2016-12-28 | 7,409 | 1,482 | SL | 15.000000000000 | 494 | 0 | ||
| FARM EQUIPMENT | 2016-06-30 | 49,521 | 11,554 | SL | 15.000000000000 | 3,301 | 0 | ||
| FORD TRUCK | 2016-06-30 | 25,420 | 12,709 | SL | 7.000000000000 | 3,631 | 0 | ||
| DODGE VAN | 2016-06-30 | 38,132 | 19,065 | SL | 7.000000000000 | 5,447 | 0 | ||
| CARRIAGE | 2016-06-30 | 4,500 | 1,050 | SL | 15.000000000000 | 300 | 300 | ||
| LAND - 15 ACRES | 2015-10-15 | 120,000 | L | 0 | 0 | ||||
| NORVELL REFRIGERATOR | 2017-10-31 | 5,700 | 2,470 | SL | 5.000000000000 | 1,140 | 1,140 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2017-02-08 | 16,555 | 3,220 | SL | 15.000000000000 | 1,104 | 1,104 | ||
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2017-03-02 | 2,586 | 488 | SL | 15.000000000000 | 172 | 172 | ||
| CABINS - 4 | 2017-06-30 | 476,146 | 30,522 | SL | 39.000000000000 | 12,209 | 12,209 | ||
| CABIN FURNISHINGS | 2017-06-30 | 59,638 | 21,300 | SL | 7.000000000000 | 8,520 | 8,520 | ||
| CATERING KITCHEN EQUIPMENT | 2017-06-30 | 23,091 | 11,538 | SL | 5.000000000000 | 4,618 | 4,618 | ||
| GOLF CARTS | 2017-12-29 | 17,000 | 6,800 | SL | 5.000000000000 | 3,400 | 0 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2018-06-30 | 31,862 | 1,225 | SL | 39.000000000000 | 817 | 817 | ||
| IMPROVEMENTS TO SWEET DADDY BARN | 2018-06-30 | 48,200 | 1,854 | SL | 39.000000000000 | 1,236 | 1,236 | ||
| IMPROVEMENTS TO CATERING KITCHEN | 2018-06-30 | 591,790 | 22,761 | SL | 39.000000000000 | 15,174 | 15,174 | ||
| CATERING KITCHEN EQUIPMENT | 2018-03-08 | 32,402 | 11,880 | SL | 5.000000000000 | 6,480 | 6,480 | ||
| CATERING KITCHEN FURNITURE | 2018-06-30 | 10,525 | 2,256 | SL | 7.000000000000 | 1,504 | 1,504 | ||
| THOMAS KITCHEN | 2018-06-30 | 134,357 | 5,168 | SL | 39.000000000000 | 3,445 | 3,445 | ||
| THOMAS KITCHEN EQUIPMENT | 2018-07-16 | 30,902 | 8,755 | SL | 5.000000000000 | 6,180 | 6,180 | ||
| FARM EQUIPMENT - LAWNMOWER | 2018-05-02 | 9,709 | 2,312 | SL | 7.000000000000 | 1,387 | 0 | ||
| FARM EQUIPMENT - ATV | 2018-06-11 | 8,898 | 2,013 | SL | 7.000000000000 | 1,271 | 0 | ||
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 2018-07-23 | 7,465 | 271 | SL | 39.000000000000 | 191 | 191 | ||
| CABIN FURNISHINGS - 10 TV'S | 2018-04-30 | 9,275 | 3,092 | SL | 5.000000000000 | 1,855 | 1,855 | ||
| CHAPEL LAND IMPROVEMENTS | 2019-05-24 | 57,333 | 1,672 | SL | 20.000000000000 | 2,867 | 2,867 | ||
| CABIN IMPROVEMENTS | 2019-05-17 | 2,012 | 30 | SL | 39.000000000000 | 52 | 52 | ||
| CATERING KITCHEN REFRIDGERATOR | 2019-09-11 | 382 | 25 | SL | 5.000000000000 | 76 | 76 | ||
| CATERING KITCHEN FLOORING | 2019-02-06 | 718 | 17 | SL | 39.000000000000 | 18 | 18 | ||
| MAGNOLIA BARN IMPROVEMENTS | 2020-06-30 | 150,988 | SL | 39.000000000000 | 1,936 | 1,936 | |||
| CHAPEL IMPROVEMENTS | 2020-06-12 | 5,178 | SL | 39.000000000000 | 77 | 77 | |||
| CHAPEL FANS | 2020-07-09 | 640 | SL | 7.000000000000 | 46 | 46 | |||
| CABINS IMPROVMENTS | 2020-05-15 | 11,424 | SL | 39.000000000000 | 195 | 195 | |||
| CATERING KITCHEN EQUIPMENT | 2017-06-30 | 400 | 200 | SL | 5.000000000000 | 80 | 80 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MAGNOLIA BARN | 305,000 | 41,712 | 263,288 | 263,288 |
| SWEET DADDY BARN & CHAPEL | 195,000 | 26,250 | 168,750 | 168,750 |
| IMPROVEMENTS TO MAGNOLIA BARN | 43,120 | 13,177 | 29,943 | 29,943 |
| CHAPEL | 19,667 | 5,244 | 14,423 | 14,423 |
| CARRIAGE | 4,500 | 1,350 | 3,150 | 3,150 |
| NORVELL REFRIGERATOR | 5,700 | 3,610 | 2,090 | 2,090 |
| IMPROVEMENTS TO MAGNOLIA BARN | 16,555 | 4,324 | 12,231 | 12,231 |
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2,586 | 660 | 1,926 | 1,926 |
| CABINS - 4 | 476,146 | 42,731 | 433,415 | 433,415 |
| CABIN FURNISHINGS | 59,638 | 29,820 | 29,818 | 29,818 |
| CATERING KITCHEN EQUIPMENT | 23,091 | 16,156 | 6,935 | 6,935 |
| IMPROVEMENTS TO MAGNOLIA BARN | 31,862 | 2,042 | 29,820 | 29,820 |
| IMPROVEMENTS TO SWEET DADDY BARN | 48,200 | 3,090 | 45,110 | 45,110 |
| IMPROVEMENTS TO CATERING KITCHEN | 591,790 | 37,935 | 553,855 | 553,855 |
| CATERING KITCHEN EQUIPMENT | 32,402 | 18,360 | 14,042 | 14,042 |
| CATERING KITCHEN FURNITURE | 10,525 | 3,760 | 6,765 | 6,765 |
| THOMAS KITCHEN | 134,357 | 8,613 | 125,744 | 125,744 |
| THOMAS KITCHEN EQUIPMENT | 30,902 | 14,935 | 15,967 | 15,967 |
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 7,465 | 462 | 7,003 | 7,003 |
| CABIN FURNISHINGS - 10 TV'S | 9,275 | 4,947 | 4,328 | 4,328 |
| CHAPEL LAND IMPROVEMENTS | 57,333 | 4,539 | 52,794 | 52,794 |
| CABIN IMPROVEMENTS | 2,012 | 82 | 1,930 | 1,930 |
| CATERING KITCHEN REFRIDGERATOR | 382 | 101 | 281 | 281 |
| CATERING KITCHEN FLOORING | 718 | 35 | 683 | 683 |
| MAGNOLIA BARN IMPROVEMENTS | 150,988 | 1,936 | 149,052 | 149,052 |
| CHAPEL IMPROVEMENTS | 5,178 | 77 | 5,101 | 5,101 |
| CHAPEL FANS | 640 | 46 | 594 | 594 |
| CABINS IMPROVMENTS | 11,424 | 195 | 11,229 | 11,229 |
| CATERING KITCHEN EQUIPMENT | 400 | 280 | 120 | 120 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GUARD HOUSE | 7,409 | 1,976 | 5,433 | 5,433 |
| FARM EQUIPMENT | 49,521 | 14,855 | 34,666 | 34,666 |
| FORD TRUCK | 25,420 | 16,340 | 9,080 | 9,080 |
| DODGE VAN | 38,132 | 24,512 | 13,620 | 13,620 |
| LAND - 15 ACRES | 120,000 | 0 | 120,000 | 120,000 |
| GOLF CARTS | 17,000 | 10,200 | 6,800 | 6,800 |
| FARM EQUIPMENT - LAWNMOWER | 9,709 | 3,699 | 6,010 | 6,010 |
| FARM EQUIPMENT - ATV | 8,898 | 3,284 | 5,614 | 5,614 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARMING EXPENSES | 16,386 | 0 | 16,386 | |
| ANIMAL-RELATED EXPENSES | 31,642 | 0 | 31,642 | |
| FARM MAINTENANCE | 59,572 | 0 | 59,572 | |
| FARM UTILITIES | 38,980 | 0 | 38,980 | |
| PARK IMPROVEMENTS | 24,450 | 0 | 24,450 | |
| ADVERTISING | 13,608 | 13,608 | 0 | |
| BANK FEES | 25 | 25 | 0 | |
| UNIFORMS | 5,096 | 5,096 | 0 | |
| UTILITIES | 1,210 | 1,210 | 0 | |
| SUPPLIES | 15,946 | 15,946 | 0 | |
| CLEANING | 14,560 | 14,560 | 0 | |
| ADMINISTRATIVE EXPENSES | 3,756 | 3,756 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSIT PAYABLE | 29,030 | 36,000 |
| RSVP WEDDING MANAGER | 151 | 0 |
| SBA PAYROLL LOAN | 0 | 19,044 |