| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 11,857 | 11,857 | 11,857 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| MASTER PLAN | 2010-12-01 | 262,490 | 19,606 | 15 | 17,499 | 37,105 |
| Person Name | Explanation |
|---|---|
| GREGORY M CIENER | |
| DAVID B CIENER | |
| JOHN G WOLFE III | |
| JOE PINNIX | |
| F TODD LASSEIGNE | |
| KATHLEEN P LYON |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 2010-12-01 | 2,076,834 | 2,219 | S/L | 39.0000 | 53,252 | |||
| FURNITURE & EQUIP | 2009-12-01 | 43,057 | 12,302 | 200DB | 7.0000 | 8,787 | |||
| FACILITY CONSTRUCTION | 2009-12-31 | 13,925 | 357 | S/L | 39.0000 | 357 | |||
| VEHICLES | 2009-12-01 | 14,060 | |||||||
| GARDEN IN DVLPMNT | 2010-12-01 | 626,178 | |||||||
| GARDEN IN DVLPMNT | 2009-12-01 | 4,763 | |||||||
| NURSERY - BOST ST | 2010-12-01 | 105,977 | |||||||
| NURSERY - BOST ST | 2009-12-01 | 9,843 | |||||||
| PARKING LOT | 2010-12-01 | 54,665 | |||||||
| LAND | 2009-12-01 | 1,070,984 | |||||||
| 210 HARMON CT - LOT 69 | 2009-12-01 | 10,690 | |||||||
| APPLE PROPERTY | 2009-12-01 | 31,576 | 810 | S/L | 39.0000 | 809 | |||
| BOST ST LAND | 2009-12-01 | 34,869 | |||||||
| 216 HARMON CT | 2010-12-01 | 41,789 | 374 | S/L | 39.0000 | 1,072 | |||
| BUILDINGS | 2011-12-31 | 462,786 | S/L | 39.0000 | 494 | ||||
| NURSERY (BOST ST) | 2011-12-22 | 6,795 | S/L | 39.0000 | 7 | ||||
| GARDEN IN DEVPMNT | 2011-01-24 | 299 | |||||||
| PARKING LOT | 2011-12-31 | 27,200 | |||||||
| FURNITURE & EQUIP | 2011-12-31 | 35,656 | 200DB | 7.0000 | 1,273 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SUNTRUST INVESTMENT | 1,899,693 | 1,875,046 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT ASSETS | 402,764 | 31,826 | 370,938 | 402,764 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INSURANCE CASH VALUE | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 2,976,286 | 119,295 | 2,856,991 | 2,976,286 |
| LAND | 1,959,528 | 1,959,528 | 1,959,528 |
| Item No. | 1 |
|---|---|
| Lender's Name | SUNTRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 1500000 |
| Date of Note | 2009-02 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | INVESTMENT PORTFOLIO |
| Purpose of Loan | PROPERTY AND MASTER PLAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | ||||
| INVESTMENT DEPRECIATION | 7,638 | 7,638 | 7,638 | |
| EXPENSES | ||||
| ADVERTISING | 28,372 | 28,372 | 28,372 | |
| APPAREL SUPPLIES | 1,396 | 1,396 | 1,396 | |
| BANK CHARGES | 1,472 | 1,472 | 1,472 | |
| REPAIRS | 11,912 | 11,912 | 11,912 | |
| CONTRIBUTIONS | 100 | 100 | 100 | |
| COMPUTER | 2,459 | 2,459 | 2,459 | |
| EQUIPMENT LEASE | 4,045 | 4,045 | 4,045 | |
| DISCOUNTS | 437 | 437 | 437 | |
| DUES & SUBSCRIPTIONS | 4,369 | 4,369 | 4,369 | |
| DEVELOPMENT & FUNDRAISING | 2,742 | 2,742 | 2,742 | |
| AUTOMOBILE INS | 877 | 877 | 877 | |
| GENERAL LIABILITY INS | 5,289 | 5,289 | 5,289 | |
| PROPERTY INS | 5,198 | 5,198 | 5,198 | |
| WORKERS COMP | 5,416 | 5,416 | 5,416 | |
| GENERAL SUPPLIES | 15,891 | 15,891 | 15,891 | |
| POSTAGE & SHIPPING | 2,993 | 2,993 | 2,993 | |
| PLANT & GARDEN SUPPLIES | 24,843 | 24,843 | 24,843 | |
| OUTSIDE SERVICES | 39,304 | 39,304 | 39,304 | |
| RENT | 832 | 832 | 832 | |
| TRAINING | 125 | 125 | 125 | |
| PROGRAM EXP | 5,765 | 5,765 | 5,765 | |
| INVESTMENT FEES | 9,507 | 9,507 | ||
| ROUNDING | 1 | 1 | 1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIPS | 14,375 | 14,375 | |
| PLANT SALES | 9,771 | 9,771 | |
| INCREASE IN CASH VALUES | 5,949 | 5,949 | 5,949 |
| SPECIAL EVENTS | 39,963 | 39,963 |
| Description | Amount |
|---|---|
| ADJ | 25 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SUNTRUST CREDIT CARD | 2,915 | |
| SALES TAX PAYABLE | 102 | |
| PAYROLL LIABILITIES | 4,486 | |
| HEALTH INSURANCE PAYABLE | 10,758 | |
| EVENT DEPOSIT | 2,500 | |
| BANK OVERDRAFT | 13,179 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 4,576 | 2,762 | 1,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 25,981 | 25,981 | 25,981 | |
| LICENSES | 175 | 175 | 175 |