| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 11,003 | 11,003 | 11,003 |
| 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 | 89,603 | 15.0000 | 17,500 | 107,103 |
| 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 | 215,227 | S/L | 39.0000 | 53,253 | |||
| FURNITURE & EQUIP | 2009-12-01 | 43,057 | 36,332 | 200DB | 7.0000 | 4,483 | |||
| FACILITY CONSTRUCTION | 2009-12-31 | 13,925 | 1,785 | S/L | 39.0000 | 357 | |||
| VEHICLES | 2009-12-01 | 14,060 | 2,025 | 200DB | 5.0000 | ||||
| GARDEN IN DVLPMNT | 2010-12-01 | 626,178 | 169,694 | 150DB | 15.0000 | 45,649 | |||
| GARDEN IN DVLPMNT | 2009-12-01 | 4,763 | 1,291 | 150DB | 15.0000 | 365 | |||
| NURSERY - BOST ST | 2010-12-01 | 105,977 | 28,720 | 150DB | 15.0000 | 7,725 | |||
| NURSERY - BOST ST | 2009-12-01 | 9,843 | 2,667 | 150DB | 15.0000 | 756 | |||
| PARKING LOT | 2010-12-01 | 54,665 | 10,220 | S/L | 15.0000 | 2,963 | |||
| LAND | 2009-12-01 | 1,070,984 | |||||||
| 210 HARMON CT - LOT 69 | 2009-12-01 | 10,690 | |||||||
| APPLE PROPERTY | 2009-12-01 | 31,576 | 4,048 | S/L | 39.0000 | 810 | |||
| BOST ST LAND | 2009-12-01 | 34,869 | |||||||
| 216 HARMON CT | 2010-12-01 | 41,789 | 4,660 | S/L | 39.0000 | 1,072 | |||
| BUILDINGS | 2011-12-31 | 462,786 | 36,093 | S/L | 39.0000 | 11,867 | |||
| NURSERY (BOST ST) | 2011-12-22 | 6,795 | 530 | S/L | 39.0000 | 174 | |||
| GARDEN IN DEVPMNT | 2011-01-24 | 299 | 81 | 150DB | 15.0000 | 22 | |||
| PARKING LOT | 2011-12-31 | 27,200 | 7,371 | 150DB | 15.0000 | 1,983 | |||
| FURNITURE & EQUIP | 2011-12-31 | 35,656 | 23,126 | 200DB | 7.0000 | 3,580 | |||
| PARKING LOT LIGHTING | 2012-10-04 | 12,361 | 7,605 | 150DB | 15.0000 | 475 | |||
| GARDEN IN DVLPMNT | 2012-02-09 | 3,400 | 2,092 | 150DB | 15.0000 | 131 | |||
| FURN & EQUIP 2012 | 2012-05-10 | 4,234 | 3,308 | 200DB | 7.0000 | 265 | |||
| 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 | 795 | 200DB | 7.0000 | 83 | |||
| 3000 GALLON RAIN BARREL | 2013-12-02 | 3,036 | 1,990 | 200DB | 7.0000 | 299 | |||
| 10 IN X 50 FT ROLL | 2013-12-02 | 54 | 35 | 200DB | 7.0000 | 6 | |||
| GUTTERS ON GREENHOUSE | 2013-12-20 | 335 | 220 | 200DB | 7.0000 | 33 | |||
| SERVER | 2013-12-02 | 3,036 | 2,171 | 200DB | 5.0000 | 346 | |||
| 3000 GALLON RAIN CONTAINMENT | 2014-01-02 | 3,419 | 1,954 | 200DB | 7.0000 | 418 | |||
| CISTERN COMPONENTS | 2014-09-01 | 875 | 500 | 200DB | 7.0000 | 107 | |||
| HOURGLASS GARDEN | 2014-12-22 | 120,352 | 63,185 | 150DB | 15.0000 | 5,717 | |||
| ROCK GARDEN | 2014-11-21 | 11,445 | 6,009 | 150DB | 15.0000 | 544 | |||
| HOURGLASS GARDEN | 2015-09-01 | 13,799 | S/L | 15.0000 | 7,130 | ||||
| CCTV SURVELIANCE SYSTEM | 2015-10-21 | 4,100 | 200DB | 7.0000 | 2,123 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SUNTRUST INVESTMENT | 1,224,863 | 1,224,863 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT ASSETS | 402,764 | 47,494 | 355,270 | 402,764 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 4,000,802 | 894,017 | 3,106,785 | 3,982,903 |
| LAND | 1,116,543 | 1,116,543 | 1,116,543 |
| Item No. | 1 |
|---|---|
| Lender's Name | BBT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 550,000 |
| Balance Due | 488,806 |
| 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 | BBT |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 407,369 |
| Balance Due | 627,196 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP | ||||
| MERCHANT FEES | 600 | 600 | ||
| SPECIAL EVENTS | ||||
| MERCHANT FEES | 2,000 | 2,000 | ||
| JANITORIAL EXP | ||||
| REPAIRS | ||||
| PROGRAM EXP | ||||
| ADVERTISING | 3,000 | 3,000 | ||
| EXPENSES | ||||
| ADVERTISING | 13,727 | 13,727 | 13,727 | |
| BANK CHARGES | 39 | 39 | 39 | |
| REPAIRS | 20,525 | 20,525 | 20,525 | |
| COMPUTER | 4,173 | 4,173 | 4,173 | |
| EQUIPMENT LEASE | 3,824 | 3,824 | 3,824 | |
| DISCOUNTS | 542 | 542 | 542 | |
| DUES & SUBSCRIPTIONS | 3,522 | 3,522 | 3,522 | |
| AUTOMOBILE INS | 1,288 | 1,288 | 1,288 | |
| GENERAL LIABILITY INS | 3,775 | 3,775 | 3,775 | |
| PROPERTY INS | 7,465 | 7,465 | 7,465 | |
| WORKERS COMP | 4,916 | 4,916 | 4,916 | |
| GENERAL SUPPLIES | 3,230 | 3,230 | 3,230 | |
| POSTAGE & SHIPPING | 963 | 963 | 963 | |
| PLANT & GARDEN SUPPLIES | 6,602 | 6,602 | 6,602 | |
| TRAINING | 647 | 647 | 647 | |
| PROGRAM EXP | 13,960 | 13,960 | 13,960 | |
| JANITORIAL EXP | 6,450 | 6,450 | 6,450 | |
| INVESTMENT FEES | 14,913 | 14,913 | ||
| ROUNDING | -4 | |||
| INVESTMENT DEPRECIATION | 3,917 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 16,820 | 16,820 | |
| MEMBERSHIP DUES | 11,415 | 11,415 | |
| SPECIAL EVENTS | 72,545 | 72,545 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BB&T CREDIT CARD | 150 | 714 |
| AMERICAN EXPRESS CC | 1,697 | 84 |
| SALES TAX PAYABLE | 295 | |
| HEALTH INSURANCE PAYABLE | 361 | -89 |
| EVENT DEPOSIT | 14,200 | 11,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 7,500 | 7,500 | 7,500 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 17,401 | 8,906 | 8,495 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 3,197 | 3,197 | 3,197 | |
| LICENSES | 565 | 565 | 565 | |
| INCOME TAX | 44 | 44 |