| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL FEES | 12,250 | 12,250 | 12,250 |
| 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 | 142,101 | 15.0000 | 17,500 | 159,601 |
| 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 | 374,984 | S/L | 39.0000 | 53,252 | |||
| FURNITURE & EQUIP | 2009-12-01 | 43,057 | 43,057 | 200DB | 7.0000 | ||||
| FACILITY CONSTRUCTION | 2009-12-31 | 13,925 | 2,856 | S/L | 39.0000 | 357 | |||
| VEHICLES | 2009-12-01 | 14,060 | 2,025 | 200DB | 5.0000 | ||||
| GARDEN IN DVLPMNT | 2010-12-01 | 626,178 | 301,834 | 150DB | 15.0000 | 43,246 | |||
| GARDEN IN DVLPMNT | 2009-12-01 | 4,763 | 2,387 | 150DB | 15.0000 | 366 | |||
| NURSERY - BOST ST | 2010-12-01 | 105,977 | 51,084 | 150DB | 15.0000 | 7,319 | |||
| NURSERY - BOST ST | 2009-12-01 | 9,843 | 4,933 | 150DB | 15.0000 | 756 | |||
| PARKING LOT | 2010-12-01 | 54,665 | 18,530 | S/L | 15.0000 | 2,409 | |||
| LAND | 2009-12-01 | 1,070,984 | |||||||
| 210 HARMON CT - LOT 69 | 2009-12-01 | 10,690 | |||||||
| APPLE PROPERTY | 2009-12-01 | 31,576 | 6,477 | S/L | 39.0000 | 810 | |||
| BOST ST LAND | 2009-12-01 | 34,869 | |||||||
| 216 HARMON CT | 2010-12-01 | 41,789 | 7,875 | S/L | 39.0000 | 1,071 | |||
| BUILDINGS | 2011-12-31 | 462,786 | 71,692 | S/L | 39.0000 | 11,867 | |||
| NURSERY (BOST ST) | 2011-12-22 | 6,795 | 1,053 | S/L | 39.0000 | 174 | |||
| GARDEN IN DEVPMNT | 2011-01-24 | 299 | 141 | 150DB | 15.0000 | 19 | |||
| PARKING LOT | 2011-12-31 | 27,200 | 12,829 | 150DB | 15.0000 | 1,691 | |||
| FURNITURE & EQUIP | 2011-12-31 | 35,656 | 32,932 | 200DB | 7.0000 | 2,724 | |||
| PARKING LOT LIGHTING | 2012-10-04 | 12,361 | 8,894 | 150DB | 15.0000 | 365 | |||
| GARDEN IN DVLPMNT | 2012-02-09 | 3,400 | 2,446 | 150DB | 15.0000 | 101 | |||
| FURN & EQUIP 2012 | 2012-05-10 | 4,234 | 3,951 | 200DB | 7.0000 | 189 | |||
| 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 | 984 | 200DB | 7.0000 | 48 | |||
| 3000 GALLON RAIN BARREL | 2013-12-02 | 3,036 | 2,655 | 200DB | 7.0000 | 132 | |||
| 10 IN X 50 FT ROLL | 2013-12-02 | 54 | 47 | 200DB | 7.0000 | 3 | |||
| GUTTERS ON GREENHOUSE | 2013-12-20 | 335 | 293 | 200DB | 7.0000 | 15 | |||
| SERVER | 2013-12-02 | 3,036 | 2,891 | 200DB | 5.0000 | 145 | |||
| 3000 GALLON RAIN CONTAINMENT | 2014-01-02 | 3,419 | 2,885 | 200DB | 7.0000 | 153 | |||
| CISTERN COMPONENTS | 2014-09-01 | 875 | 738 | 200DB | 7.0000 | 39 | |||
| HOURGLASS GARDEN | 2014-12-22 | 120,352 | 78,677 | 150DB | 15.0000 | 4,168 | |||
| ROCK GARDEN | 2014-11-21 | 11,445 | 7,482 | 150DB | 15.0000 | 396 | |||
| HOURGLASS GARDEN | 2015-09-01 | 13,799 | 8,050 | S/L | 15.0000 | 460 | |||
| CCTV SURVELIANCE SYSTEM | 2015-10-21 | 4,100 | 3,091 | 200DB | 7.0000 | 289 | |||
| 225 S MAIN ST RENOVATIONS | 2017-12-31 | 33,007 | 35 | S/L | 39.0000 | 847 | |||
| STAGE CONSTRUCTION | 2017-12-31 | 9,120 | 10 | S/L | 39.0000 | 234 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERITRADE | 311,032 | 311,032 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT ASSETS | 402,764 | 59,245 | 343,519 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 4,042,929 | 1,351,783 | 2,691,146 | |
| 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 | 550,000 |
| Balance Due | 419,047 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS TO ACCOUNT | 587 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP | ||||
| MERCHANT FEES | ||||
| SPECIAL EVENTS | ||||
| MERCHANT FEES | ||||
| JANITORIAL EXP | 3,000 | 3,000 | ||
| PROGRAM EXP | ||||
| ADVERTISING | 5,000 | 5,000 | ||
| EXPENSES | ||||
| ADVERTISING | 8,422 | 8,422 | 8,422 | |
| APPAREL | ||||
| BANK CHARGES | 176 | 176 | 176 | |
| REPAIRS | 11,801 | 904 | 11,801 | 10,897 |
| COMPUTER SOFTWARE | 2,320 | 2,320 | 2,320 | |
| EQUIPMENT LEASE | ||||
| DISCOUNTS | 1,418 | 1,418 | 1,418 | |
| MERCHANT FEES | 6,488 | 6,488 | 6,488 | |
| PROFESSIONAL MEMBERSHIPS | 1,182 | 1,182 | 1,182 | |
| AUTOMOBILE INS | 1,288 | 1,288 | 1,288 | |
| GENERAL LIABILITY INS | 4,653 | 4,653 | 4,653 | |
| PROPERTY INS | 7,464 | 7,464 | 7,464 | |
| WORKERS COMP | 6,277 | 6,277 | 6,277 | |
| GENERAL SUPPLIES | 2,550 | 2,550 | 2,550 | |
| POSTAGE & SHIPPING | 1,129 | 1,129 | 1,129 | |
| PLANT & GARDEN SUPPLIES | 17,663 | 17,663 | 17,663 | |
| TRAINING | ||||
| PROGRAM EXP | 16,394 | 16,394 | 16,394 | |
| JANITORIAL EXP | 4,558 | 4,558 | 4,558 | |
| INVESTMENT FEES | 3,511 | 3,511 | ||
| ROUNDING | -5 | -5 | -5 | |
| INVESTMENT DEPRECIATION | 3,917 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 33,147 | 33,147 | |
| MEMBERSHIP DUES | 7,400 | 7,400 | |
| SPECIAL EVENTS | 107,435 | 107,435 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BB&T CREDIT CARD | 11 | 352 |
| CITICARD | 562 | 681 |
| HEALTH INSURANCE PAYABLE | -1,000 | -570 |
| EVENT DEPOSIT | 16,265 | 18,265 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 1,626 | 1,626 | 1,626 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP | 22,196 | 12,576 | 9,620 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 75 | 75 | 75 | |
| PROPERTY TAX | 2,600 | 1,745 | 2,600 | 855 |
| INCOME TAX | 171 | 171 |