| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 14,290 | 14,290 | 14,290 |
| 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 | 37,105 | 15 | 17,500 | 54,605 |
| Person Name | Explanation |
|---|---|
| GREGORY M CIENER | |
| DAVID B CIENER | |
| JOHN G WOLFE III | |
| JOE PINNIX | |
| 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 | 55,471 | S/L | 39.0000 | 53,252 | |||
| FURNITURE & EQUIP | 2009-12-01 | 43,057 | 21,089 | 200DB | 7.0000 | 6,277 | |||
| FACILITY CONSTRUCTION | 2009-12-31 | 13,925 | 714 | S/L | 39.0000 | 357 | |||
| VEHICLES | 2009-12-01 | 14,060 | 200DB | 5.0000 | 810 | ||||
| GARDEN IN DVLPMNT | 2010-12-01 | 626,178 | 150DB | 15.0000 | 62,618 | ||||
| GARDEN IN DVLPMNT | 2009-12-01 | 4,763 | 150DB | 15.0000 | 476 | ||||
| NURSERY - BOST ST | 2010-12-01 | 105,977 | 150DB | 15.0000 | 10,598 | ||||
| NURSERY - BOST ST | 2009-12-01 | 9,843 | 150DB | 15.0000 | 984 | ||||
| PARKING LOT | 2010-12-01 | 54,665 | S/L | 15.0000 | 3,644 | ||||
| LAND | 2009-12-01 | 1,070,984 | |||||||
| 210 HARMON CT - LOT 69 | 2009-12-01 | 10,690 | |||||||
| APPLE PROPERTY | 2009-12-01 | 31,576 | 1,619 | S/L | 39.0000 | 810 | |||
| BOST ST LAND | 2009-12-01 | 34,869 | |||||||
| 216 HARMON CT | 2010-12-01 | 41,789 | 1,446 | S/L | 39.0000 | 1,071 | |||
| BUILDINGS | 2011-12-31 | 462,786 | 494 | S/L | 39.0000 | 11,867 | |||
| NURSERY (BOST ST) | 2011-12-22 | 6,795 | 7 | S/L | 39.0000 | 174 | |||
| GARDEN IN DEVPMNT | 2011-01-24 | 299 | 150DB | 15.0000 | 30 | ||||
| PARKING LOT | 2011-12-31 | 27,200 | 150DB | 15.0000 | 2,720 | ||||
| FURNITURE & EQUIP | 2011-12-31 | 35,656 | 1,273 | 200DB | 7.0000 | 9,824 | |||
| PARKING LOT LIGHTING | 2012-10-04 | 12,361 | 150DB | 15.0000 | 6,489 | ||||
| GARDEN IN DVLPMNT | 2012-02-09 | 3,400 | 150DB | 15.0000 | 1,785 | ||||
| FURN & EQUIP 2012 | 2012-05-10 | 4,234 | 200DB | 7.0000 | 2,420 | ||||
| LAND - 225 S MAIN ST | 2007-10-22 | 250,000 | |||||||
| HOUSE - 225 S MAIN ST | 2007-10-22 | 152,764 | 31,826 | STRAIGHT LINE | 20.0000 | 3,917 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SUNTRUST INVESTMENT | 1,271,314 | 1,337,851 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT ASSETS |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 4,242,029 | 348,835 | 3,893,194 | 5,354,339 |
| LAND | 1,116,543 | 1,116,543 |
| Item No. | 1 |
|---|---|
| Lender's Name | BBT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 550000 |
| Balance Due | 550000 |
| Date of Note | 2012-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | PROPERTY AND MASTER PLAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SUNTRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 450000 |
| 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 | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPECIAL EVENTS | ||||
| SUPPLIES | 6,000 | 6,000 | ||
| ADVERTISING | 5,000 | 5,000 | ||
| EXPENSES | ||||
| ADVERTISING | 20,749 | 20,749 | 20,749 | |
| BANK CHARGES | 1,908 | 1,908 | 1,908 | |
| REPAIRS | 18,140 | 18,140 | 18,140 | |
| COMPUTER | 3,970 | 3,970 | 3,970 | |
| EQUIPMENT LEASE | 1,847 | 1,847 | 1,847 | |
| DISCOUNTS | 1,361 | 1,361 | 1,361 | |
| DUES & SUBSCRIPTIONS | 5,661 | 5,661 | 5,661 | |
| DEVELOPMENT & FUNDRAISING | 1,039 | 1,039 | 1,039 | |
| AUTOMOBILE INS | 1,219 | 1,219 | 1,219 | |
| GENERAL LIABILITY INS | 4,846 | 4,846 | 4,846 | |
| PROPERTY INS | 5,879 | 5,879 | 5,879 | |
| WORKERS COMP | 5,894 | 5,894 | 5,894 | |
| GENERAL SUPPLIES | 5,577 | 5,577 | 5,577 | |
| POSTAGE & SHIPPING | 2,991 | 2,991 | 2,991 | |
| PLANT & GARDEN SUPPLIES | 12,044 | 12,044 | 12,044 | |
| OUTSIDE SERVICES | 21,564 | 21,564 | 21,564 | |
| TRAINING | 92 | 92 | 92 | |
| PROGRAM EXP | 30,204 | 30,204 | 30,204 | |
| INVESTMENT FEES | 7,437 | 7,437 | 7,437 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIPS | 8,400 | 8,400 | |
| PLANT SALES | 4,221 | 4,221 | |
| PROGRAMS | 24,151 | 24,151 | |
| PROGRAMS | 6,678 | 6,678 | |
| SPECIAL EVENTS | 51,715 | 51,715 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SUNTRUST CREDIT CARD | 2,915 | 1,904 |
| SALES TAX PAYABLE | 102 | |
| PAYROLL LIABILITIES | 4,486 | |
| HEALTH INSURANCE PAYABLE | 10,758 | 601 |
| EVENT DEPOSIT | 2,500 | 9,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 13,540 | 11,224 | 2,316 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 4,291 | 4,291 | 4,291 | |
| LICENSES | 425 | 425 | 425 | |
| INCOME TAX | 3,080 | 3,080 | 3,080 |