| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,729 | 5,365 | 5,364 |
| 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 | 41,712 | SL | 39.000000000000 | 7,821 | 7,821 | ||
| SWEET DADDY BARN & CHAPEL | 2015-10-15 | 195,000 | 26,250 | SL | 39.000000000000 | 5,000 | 5,000 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2016-05-17 | 43,120 | 13,177 | SL | 15.000000000000 | 2,875 | 2,875 | ||
| CHAPEL | 2016-12-28 | 19,667 | 5,244 | SL | 15.000000000000 | 1,311 | 1,311 | ||
| GUARD HOUSE | 2016-12-28 | 7,409 | 1,976 | SL | 15.000000000000 | 494 | 0 | ||
| FARM EQUIPMENT | 2016-06-30 | 49,521 | 14,855 | SL | 15.000000000000 | 3,301 | 0 | ||
| FORD TRUCK | 2016-06-30 | 25,420 | 16,340 | SL | 7.000000000000 | 3,631 | 0 | ||
| DODGE VAN | 2016-06-30 | 38,132 | 24,512 | SL | 7.000000000000 | 5,447 | 0 | ||
| CARRIAGE | 2016-06-30 | 4,500 | 1,350 | SL | 15.000000000000 | 300 | 300 | ||
| LAND - 15 ACRES | 2015-10-15 | 120,000 | L | 0 | 0 | ||||
| NORVELL REFRIGERATOR | 2017-10-31 | 5,700 | 3,610 | SL | 5.000000000000 | 1,140 | 1,140 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2017-02-08 | 16,555 | 4,324 | SL | 15.000000000000 | 1,104 | 1,104 | ||
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2017-03-02 | 2,586 | 660 | SL | 15.000000000000 | 172 | 172 | ||
| CABINS - 4 | 2017-06-30 | 476,146 | 42,731 | SL | 39.000000000000 | 12,209 | 12,209 | ||
| CABIN FURNISHINGS | 2017-06-30 | 59,638 | 29,820 | SL | 7.000000000000 | 8,520 | 8,520 | ||
| CATERING KITCHEN EQUIPMENT | 2017-06-30 | 23,091 | 16,156 | SL | 5.000000000000 | 4,618 | 4,618 | ||
| GOLF CARTS | 2017-12-29 | 17,000 | 10,200 | SL | 5.000000000000 | 3,400 | 0 | ||
| IMPROVEMENTS TO MAGNOLIA BARN | 2018-06-30 | 31,862 | 2,042 | SL | 39.000000000000 | 817 | 817 | ||
| IMPROVEMENTS TO SWEET DADDY BARN | 2018-06-30 | 48,200 | 3,090 | SL | 39.000000000000 | 1,236 | 1,236 | ||
| IMPROVEMENTS TO CATERING KITCHEN | 2018-06-30 | 591,790 | 37,935 | SL | 39.000000000000 | 15,174 | 15,174 | ||
| CATERING KITCHEN EQUIPMENT | 2018-03-08 | 32,402 | 18,360 | SL | 5.000000000000 | 6,480 | 6,480 | ||
| CATERING KITCHEN FURNITURE | 2018-06-30 | 10,525 | 3,760 | SL | 7.000000000000 | 1,504 | 1,504 | ||
| THOMAS KITCHEN | 2018-06-30 | 134,357 | 8,613 | SL | 39.000000000000 | 3,445 | 3,445 | ||
| THOMAS KITCHEN EQUIPMENT | 2018-07-16 | 30,902 | 14,935 | SL | 5.000000000000 | 6,180 | 6,180 | ||
| FARM EQUIPMENT - LAWNMOWER | 2018-05-02 | 9,709 | 3,699 | SL | 7.000000000000 | 1,387 | 0 | ||
| FARM EQUIPMENT - ATV | 2018-06-11 | 8,898 | 3,284 | SL | 7.000000000000 | 1,271 | 0 | ||
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 2018-07-23 | 7,465 | 462 | SL | 39.000000000000 | 191 | 191 | ||
| CABIN FURNISHINGS - 10 TV'S | 2018-04-30 | 9,275 | 4,947 | SL | 5.000000000000 | 1,855 | 1,855 | ||
| CHAPEL LAND IMPROVEMENTS | 2019-05-24 | 57,333 | 4,539 | SL | 20.000000000000 | 2,867 | 2,867 | ||
| CABIN IMPROVEMENTS | 2019-05-17 | 2,012 | 82 | SL | 39.000000000000 | 52 | 52 | ||
| CATERING KITCHEN REFRIDGERATOR | 2019-09-11 | 382 | 101 | SL | 5.000000000000 | 76 | 76 | ||
| CATERING KITCHEN FLOORING | 2019-02-06 | 718 | 35 | SL | 39.000000000000 | 18 | 18 | ||
| MAGNOLIA BARN IMPROVEMENTS | 2020-06-30 | 150,988 | 1,936 | SL | 39.000000000000 | 3,871 | 3,871 | ||
| CHAPEL IMPROVEMENTS | 2020-06-12 | 5,178 | 77 | SL | 39.000000000000 | 133 | 133 | ||
| CHAPEL FANS | 2020-07-09 | 640 | 46 | SL | 7.000000000000 | 91 | 91 | ||
| CABINS IMPROVMENTS | 2020-05-15 | 11,424 | 195 | SL | 39.000000000000 | 293 | 293 | ||
| CATERING KITCHEN EQUIPMENT | 2017-06-30 | 400 | 280 | SL | 5.000000000000 | 80 | 80 | ||
| MAGNOLIA BARN IMPROVEMENTS | 2021-06-30 | 16,057 | SL | 39.000000000000 | 206 | 206 | |||
| SWEET DADDY BARN STORAGE BUILDING | 2021-06-30 | 36,140 | SL | 39.000000000000 | 463 | 463 | |||
| CABIN IMPROVEMENTS - FLOOR & PLUMBING | 2021-06-30 | 14,127 | SL | 39.000000000000 | 181 | 181 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MAGNOLIA BARN | 305,000 | 49,533 | 255,467 | 255,467 |
| SWEET DADDY BARN & CHAPEL | 195,000 | 31,250 | 163,750 | 163,750 |
| IMPROVEMENTS TO MAGNOLIA BARN | 43,120 | 16,052 | 27,068 | 27,068 |
| CHAPEL | 19,667 | 6,555 | 13,112 | 13,112 |
| CARRIAGE | 4,500 | 1,650 | 2,850 | 2,850 |
| NORVELL REFRIGERATOR | 5,700 | 4,750 | 950 | 950 |
| IMPROVEMENTS TO MAGNOLIA BARN | 16,555 | 5,428 | 11,127 | 11,127 |
| IMPROVEMENTS TO CHAPEL - HANDICAPPED RAMP | 2,586 | 832 | 1,754 | 1,754 |
| CABINS - 4 | 476,146 | 54,940 | 421,206 | 421,206 |
| CABIN FURNISHINGS | 59,638 | 38,340 | 21,298 | 21,298 |
| CATERING KITCHEN EQUIPMENT | 23,091 | 20,774 | 2,317 | 2,317 |
| IMPROVEMENTS TO MAGNOLIA BARN | 31,862 | 2,859 | 29,003 | 29,003 |
| IMPROVEMENTS TO SWEET DADDY BARN | 48,200 | 4,326 | 43,874 | 43,874 |
| IMPROVEMENTS TO CATERING KITCHEN | 591,790 | 53,109 | 538,681 | 538,681 |
| CATERING KITCHEN EQUIPMENT | 32,402 | 24,840 | 7,562 | 7,562 |
| CATERING KITCHEN FURNITURE | 10,525 | 5,264 | 5,261 | 5,261 |
| THOMAS KITCHEN | 134,357 | 12,058 | 122,299 | 122,299 |
| THOMAS KITCHEN EQUIPMENT | 30,902 | 21,115 | 9,787 | 9,787 |
| IMPROVEMENTS TO CHAPEL - ROOM ADDITION | 7,465 | 653 | 6,812 | 6,812 |
| CABIN FURNISHINGS - 10 TV'S | 9,275 | 6,802 | 2,473 | 2,473 |
| CHAPEL LAND IMPROVEMENTS | 57,333 | 7,406 | 49,927 | 49,927 |
| CABIN IMPROVEMENTS | 2,012 | 134 | 1,878 | 1,878 |
| CATERING KITCHEN REFRIDGERATOR | 382 | 177 | 205 | 205 |
| CATERING KITCHEN FLOORING | 718 | 53 | 665 | 665 |
| MAGNOLIA BARN IMPROVEMENTS | 150,988 | 5,807 | 145,181 | 145,181 |
| CHAPEL IMPROVEMENTS | 5,178 | 210 | 4,968 | 4,968 |
| CHAPEL FANS | 640 | 137 | 503 | 503 |
| CABINS IMPROVMENTS | 11,424 | 488 | 10,936 | 10,936 |
| CATERING KITCHEN EQUIPMENT | 400 | 360 | 40 | 40 |
| MAGNOLIA BARN IMPROVEMENTS | 16,057 | 206 | 15,851 | 15,851 |
| SWEET DADDY BARN STORAGE BUILDING | 36,140 | 463 | 35,677 | 35,677 |
| CABIN IMPROVEMENTS - FLOOR & PLUMBING | 14,127 | 181 | 13,946 | 13,946 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GUARD HOUSE | 7,409 | 2,470 | 4,939 | 4,939 |
| FARM EQUIPMENT | 49,521 | 18,156 | 31,365 | 31,365 |
| FORD TRUCK | 25,420 | 19,971 | 5,449 | 5,449 |
| DODGE VAN | 38,132 | 29,959 | 8,173 | 8,173 |
| LAND - 15 ACRES | 120,000 | 0 | 120,000 | 120,000 |
| GOLF CARTS | 17,000 | 13,600 | 3,400 | 3,400 |
| FARM EQUIPMENT - LAWNMOWER | 9,709 | 5,086 | 4,623 | 4,623 |
| FARM EQUIPMENT - ATV | 8,898 | 4,555 | 4,343 | 4,343 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARMING EXPENSES | 16,856 | 0 | 16,856 | |
| ANIMAL-RELATED EXPENSES | 39,040 | 0 | 39,040 | |
| FARM MAINTENANCE | 45,279 | 0 | 45,279 | |
| FARM UTILITIES | 47,274 | 0 | 47,274 | |
| PARK IMPROVEMENTS | 7,000 | 0 | 7,000 | |
| ADVERTISING | 9,972 | 9,972 | 0 | |
| BANK FEES | 110 | 110 | 0 | |
| UNIFORMS | 4,140 | 4,140 | 0 | |
| UTILITIES | 687 | 687 | 0 | |
| SUPPLIES | 21,827 | 21,827 | 0 | |
| CLEANING | 19,377 | 19,377 | 0 | |
| ADMINISTRATIVE EXPENSES | 12,765 | 12,765 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSIT PAYABLE | 36,000 | 37,059 |
| SBA PAYROLL LOAN | 19,044 | 19,044 |
| RSVP WEDDING MANAGER | 0 | 241 |