| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESA, LLC | 800 | 800 | ||
| NOVELLI ENNIS COMPANY | 3,900 | 3,900 |
| 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 | 213,763 | 55,161 | STRAIGHT LINE | 040 | 4,862 | 4,862 | |||
| BUILDINGS LEASEHOLDS | 1,162,037 | 166,060 | STRAIGHT LINE | 040 | 33,335 | 33,335 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BLDG - 411 WEST 8TH ST | 1997-11 | P | 2011-06 | STEVE TRAMMELL | 130,000 | 287,130 | 414 | 20,229 | 34,208 | |
| BLDG - 812 3RD AVE | 1999-02 | P | 2011-01 | WO RETIRED LEASEHOLDS | 83,400 | 30,500 | 11,200 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 213,763 | 33,427 | 180,336 | 180,336 |
| BLDGS LEASEHOLD IMPROVEMENTS | 1,162,037 | 149,641 | 1,012,396 | 1,012,396 |
| LAND | 133,705 | 133,705 | 133,705 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MORROW NIX | 87 | 87 | ||
| CAPITAL CITY BANK | 253 | 253 |
| Item No. | 1 |
|---|---|
| Lender's Name | CITY OF WEST POINT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3400 |
| Balance Due | 397810 |
| Date of Note | 2009-10 |
| Maturity Date | 2028-06 |
| Repayment Terms | |
| Interest Rate | 0000000.0100 |
| Security Provided by Borrower | HOOD BUILDING |
| Purpose of Loan | BLDG RESTORATION |
| Description of Lender Consideration | WEST POINT, GA |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CAPITAL CITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 90000 |
| Balance Due | 139934 |
| Date of Note | 2009-07 |
| Maturity Date | 2012-07 |
| Repayment Terms | |
| Interest Rate | 0000000.0500 |
| Security Provided by Borrower | COMMERICAL REAL ESTATE |
| Purpose of Loan | COMMERCIAL BLDG RESTORATION |
| Description of Lender Consideration | WEST POINT, GA |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 1,000 | 1,000 | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVELOPMENT INCENTIVES | 124,053 | 9,306 | 114,747 | |
| FUNDRAISING | 3,865 | 3,865 | ||
| INSURANCE | 13,572 | 13,572 | ||
| MISC EXPENSE | 155 | 155 | ||
| REPAIRS MAINT | 3,475 | 3,475 | ||
| UTILITIES | 3,262 | 3,262 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DOWNTOWN RENTAL | 88,589 | 88,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 2,243 | 3,723 |
| DEPOSITS | 2,375 | 1,375 |
| UNEARNED RENT | 71,667 | 51,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CITY OF WEST POINT | 4,688 | 4,683 | ||
| CAPITAL CITY BANK | 1,200 | 5 | 1,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate tax not included in line 20 | 9,170 | 0 | 9,170 | 0 |