| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE-ACCOUNTING | 35,438 | 17,719 | 17,719 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ACCUM - BUILDING | 169,805 | 33,961 | 33,961 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FROM K-1 -CMC VENTURES LLC | PURCHASE | 665,509 | -665,509 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,358,436 | 781,850 | 576,586 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE-LEGAL FEES | 1,285 | 1,285 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING | 1 | ||
| INV - REFUSE LEASING 100% D/E 2012 | 113,281 | 78,694 | |
| INV - NEW WYOMING VENTURES 25% | 2,281,856 | 2,281,856 | |
| INVESTMENT - NWV OUTSIDE BASIS | 38,957 | 38,957 | |
| INV. IN CYGNUS SRSC LLC | 495,048 | 482,222 | 482,222 |
| INV - HIGH POINTE | 1,142,705 | 1,175,120 | 1,175,120 |
| INV. - EVERGREEN TENNIS | 1,558,417 | 1,575,661 | |
| INV - CMC VENTURES | 776,372 | 50,131 | 50,131 |
| INV. - CMC VENTURES - ADD'L BASIS | -433,961 | -433,961 | |
| INV - HARBISON PROPERTIES | 521,846 | 521,846 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE-BASIC SERVICE | 3,229 | 3,299 | ||
| REPAIRS &MAINTENANCE | 900 | 900 | ||
| OFFICE SUPPLIES | 51 | 51 | ||
| MISCELLANEOUS | 1,919 | 1,919 | ||
| NON-DEDUCTIBLE EXPENSES - FRO | 37,920 | 37,920 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHILD CARE INCOME | 325,511 | 325,511 | |
| INCOME - REFUSE LEASING - D/E | -45,587 | -45,587 | -45,587 |
| INCOME - EVERGREEN TENNIS CTR | -103,756 | -103,756 | -103,756 |
| K-1 INCOME - HIGH POINTE ON P | 32,265 | 32,265 | 32,265 |
| K- I INCOME - CMC VENTURES LL | -60,732 | -60,732 | -60,732 |
| K-1 INCOME - CYGNUS SRSC LLC | 27,940 | 27,940 | 27,940 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE - KINDERCARE | 82,158 | 135,823 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GEORGIA CAPITAL | 1,000,000 | 2007-12 | 2008-12 | AT LIQUIDATION OF HOLDINGS | 13.00 % | HARBISON PROPERTIES REAL ESTATE | NONE | LOAN | |||
| M KLAESS | 125,000 | 125,000 | 2014-03 | 2022-04 | MONTHLY FO 96 MONTHS | 6.00 % | NONE | SHORTFALL FROM DEED IN LIEU OF FORE | SHORTFALL FROM DEED IN LIEU OF F | 125,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES-PROPERTY & OTHERS | 124 | 124 |