| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 13,828 | 13,828 | 15,170 | |
| GIFT SHOP | 1,342 | 1,342 |
| 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 | 54,605 | 15 | 17,499 | 72,104 |
| Person Name | Explanation |
|---|---|
| GREGORY M CIENER | |
| DAVID B CIENER | |
| JOHN G WOLFE III | |
| JOE PINNIX | |
| KATHLEEN P LYON | |
| DUANE LONG | |
| JANE VEACH |
| 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 | 108,723 | S/L | 39.0000 | 53,252 | |||
| FURNITURE & EQUIP | 2009-12-01 | 43,057 | 27,366 | 200DB | 7.0000 | 4,483 | |||
| FACILITY CONSTRUCTION | 2009-12-31 | 13,925 | 1,071 | S/L | 39.0000 | 357 | |||
| VEHICLES | 2009-12-01 | 14,060 | 810 | 200DB | 5.0000 | 810 | |||
| GARDEN IN DVLPMNT | 2010-12-01 | 626,178 | 62,618 | 150DB | 15.0000 | 56,356 | |||
| GARDEN IN DVLPMNT | 2009-12-01 | 4,763 | 476 | 150DB | 15.0000 | 429 | |||
| NURSERY - BOST ST | 2010-12-01 | 105,977 | 10,598 | 150DB | 15.0000 | 9,538 | |||
| NURSERY - BOST ST | 2009-12-01 | 9,843 | 984 | 150DB | 15.0000 | 886 | |||
| PARKING LOT | 2010-12-01 | 54,665 | 3,644 | S/L | 15.0000 | 3,402 | |||
| LAND | 2009-12-01 | 1,070,984 | |||||||
| 210 HARMON CT - LOT 69 | 2009-12-01 | 10,690 | |||||||
| APPLE PROPERTY | 2009-12-01 | 31,576 | 2,429 | S/L | 39.0000 | 810 | |||
| BOST ST LAND | 2009-12-01 | 34,869 | |||||||
| 216 HARMON CT | 2010-12-01 | 41,789 | 2,517 | S/L | 39.0000 | 1,072 | |||
| BUILDINGS | 2011-12-31 | 462,786 | 12,361 | S/L | 39.0000 | 11,866 | |||
| NURSERY (BOST ST) | 2011-12-22 | 6,795 | 181 | S/L | 39.0000 | 175 | |||
| GARDEN IN DEVPMNT | 2011-01-24 | 299 | 30 | 150DB | 15.0000 | 27 | |||
| PARKING LOT | 2011-12-31 | 27,200 | 2,720 | 150DB | 15.0000 | 2,448 | |||
| FURNITURE & EQUIP | 2011-12-31 | 35,656 | 11,097 | 200DB | 7.0000 | 7,017 | |||
| PARKING LOT LIGHTING | 2012-10-04 | 12,361 | 6,489 | 150DB | 15.0000 | 587 | |||
| GARDEN IN DVLPMNT | 2012-02-09 | 3,400 | 1,785 | 150DB | 15.0000 | 162 | |||
| FURN & EQUIP 2012 | 2012-05-10 | 4,234 | 2,420 | 200DB | 7.0000 | 518 | |||
| LAND - 225 S MAIN ST | 2007-10-22 | 250,000 | |||||||
| HOUSE - 225 S MAIN ST | 2007-10-22 | 152,764 | 35,743 | STRAIGHT LINE | 20.0000 | ||||
| DELL PC - KITTY | 2013-01-02 | 1,085 | 200DB | 7.0000 | 678 | ||||
| 3000 GALLON RAIN BARREL | 2013-12-02 | 3,036 | 200DB | 7.0000 | 1,572 | ||||
| 10 IN X 50 FT ROLL | 2013-12-02 | 54 | 200DB | 7.0000 | 28 | ||||
| GUTTERS ON GREENHOUSE | 2013-12-20 | 335 | 200DB | 7.0000 | 173 | ||||
| SERVER | 2013-12-02 | 3,036 | 200DB | 5.0000 | 1,594 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SUNTRUST INVESTMENT | 1,340,784 | 1,340,784 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT ASSETS | 402,764 | 39,660 | 363,104 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 3,846,812 | 488,923 | 3,357,889 | 4,242,029 |
| LAND | 1,116,543 | 1,116,543 | 1,116,543 |
| Item No. | 1 |
|---|---|
| Lender's Name | SUNTRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | BBT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 550000 |
| Balance Due | 529319 |
| 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. | 3 |
|---|---|
| Lender's Name | BBT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 407369 |
| Balance Due | 407369 |
| Date of Note | 2013-07 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | PROPERTY |
| 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 |
|---|---|---|---|---|
| GIFT SHOP | ||||
| DISCOUNTS | 842 | 842 | ||
| MERCHANT FEES | 3,113 | 3,113 | ||
| UTILITIES | 2,207 | 2,207 | ||
| REPAIRS | 1,786 | 1,786 | ||
| SUPPLIES | 466 | 466 | ||
| SPECIAL EVENTS | ||||
| MERCHANT FEES | 1,038 | 1,038 | ||
| JANITORIAL EXP | 8,955 | 8,955 | ||
| REPAIRS | 13,798 | 13,798 | ||
| ADVERTISING | 5,413 | 5,413 | ||
| EXPENSES | ||||
| ADVERTISING | 20,580 | 20,580 | 25,993 | |
| APPAREL | 414 | 414 | 414 | |
| BANK CHARGES | 384 | 384 | 384 | |
| REPAIRS | 11,175 | 11,175 | 21,973 | |
| COMPUTER | 3,540 | 3,540 | 3,540 | |
| EQUIPMENT LEASE | 1,021 | 1,021 | 1,021 | |
| DISCOUNTS | 842 | |||
| DUES & SUBSCRIPTIONS | 2,864 | 2,864 | 3,902 | |
| DEVELOPMENT & FUNDRAISING | 12,592 | 12,592 | 12,592 | |
| AUTOMOBILE INS | 1,288 | 1,288 | 1,288 | |
| GENERAL LIABILITY INS | 4,556 | 4,556 | 4,556 | |
| PROPERTY INS | 7,464 | 7,464 | 7,464 | |
| WORKERS COMP | 6,425 | 6,425 | 6,425 | |
| GENERAL SUPPLIES | 6,310 | 6,310 | 6,310 | |
| POSTAGE & SHIPPING | 1,652 | 1,652 | 1,652 | |
| PLANT & GARDEN SUPPLIES | 11,563 | 11,563 | 11,563 | |
| TRAINING | 523 | 523 | 523 | |
| PROGRAM EXP | 8,399 | 8,399 | 8,399 | |
| JANITORIAL EXP | 4,299 | 4,299 | 13,254 | |
| INVESTMENT FEES | 5,505 | 5,505 | ||
| INVESTMENT DEPRECIATION | 3,917 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIPS | 8,182 | 8,182 | |
| PROGRAMS | 20,455 | 20,455 | |
| SPECIAL EVENTS | 83,075 | 83,075 |
| Description | Amount |
|---|---|
| ADJ | 430 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SUNTRUST CREDIT CARD | 1,904 | 338 |
| AMERICAN EXPRESS CC | 2,302 | |
| SALES TAX PAYABLE | 191 | |
| PAYROLL LIABILITIES | 11,161 | |
| HEALTH INSURANCE PAYABLE | 601 | 304 |
| EVENT DEPOSIT | 9,000 | 10,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING | 34,388 | 34,388 | 34,388 | |
| OUTSIDE SERVICES | 4,267 | 4,267 | 4,267 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 19,667 | 4,087 | 15,580 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 3,291 | 3,291 | 3,291 | |
| LICENSES | 850 | 850 | 850 | |
| INCOME TAX | 840 | 840 |