| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,430 | 1,715 | 0 | 1,715 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2007-05-21 | 66,191 | 11,400 | 15 | 4,413 | 15,813 | ||
| LOAN COSTS | 2007-11-27 | 195,915 | 27,210 | 15 | 13,061 | 40,271 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FARM EQUIPMENT | 2009-06-02 | 54,775 | 7,825 | 57 | 24.49 % | 13,414 | |||
| PARKING LOT - JAMESWAY | 2009-09-30 | 100,000 | 5,000 | 66 | 9.50 % | 9,500 | 9,500 | ||
| GREENHOUSE - KENTLAND | 2009-06-02 | 502 | 7 | 87 | 2.56 % | 13 | |||
| GREENHOUSE - KENTLAND | 2009-06-02 | 376 | 5 | 87 | 2.56 % | 10 | |||
| GARAGE - VINYL - KENTLAND | 2009-06-02 | 1,966 | 27 | 87 | 2.56 % | 50 | |||
| RT 608 HOUSE - KENTLAND | 2009-06-02 | 125,334 | 1,741 | 87 | 2.56 % | 3,214 | 3,214 | ||
| CEDAR HALL - KENTLAND | 2009-06-02 | 86,085 | 1,196 | 87 | 2.56 % | 2,207 | 2,207 | ||
| BARN W/ APARTMENT | 2009-06-02 | 92,355 | 1,283 | 87 | 2.56 % | 2,368 | 2,368 | ||
| CABIN - KENTLAND | 2009-06-02 | 33,418 | 464 | 87 | 2.56 % | 857 | 857 | ||
| MAIN HOUSE - KENTLAND | 2009-06-02 | 872,050 | 12,112 | 87 | 2.56 % | 22,359 | |||
| IMPROVEMENTS | 1998-12-31 | 27,200 | 7,698 | 87 | 2.56 % | 697 | 697 | ||
| GREENHOUSE - KENTLAND | 2006-05-21 | 800 | 75 | 87 | 2.56 % | 21 | |||
| GREENHOUSE - KENTLAND | 2006-05-21 | 600 | 55 | 87 | 2.56 % | 15 | |||
| GARAGE - VINYL - KENTLAND | 2006-05-21 | 3,136 | 290 | 87 | 2.56 % | 80 | |||
| RT 608 HOUSE - KENTLAND | 2006-05-21 | 199,900 | 18,582 | 87 | 2.56 % | 5,125 | 5,125 | ||
| CEDAR HALL - KENTLAND | 2006-05-21 | 137,300 | 12,763 | 87 | 2.56 % | 3,520 | 3,520 | ||
| BARN - KENTLAND | 2006-05-21 | 147,300 | 13,692 | 87 | 2.56 % | 3,777 | 3,777 | ||
| CABIN - KENTLAND | 2006-05-21 | 53,300 | 4,955 | 87 | 2.56 % | 1,367 | 1,367 | ||
| BUILDOUT - SOMERSET | 1997-12-31 | 25,000 | 7,719 | 87 | 2.56 % | 641 | 641 | ||
| BUILDOUT - SOMERSET | 1997-12-31 | 790,000 | 243,920 | 87 | 2.56 % | 20,256 | 20,256 | ||
| BUILDOUT - SOUTHPARK | 1997-12-31 | 30,250 | 9,341 | 87 | 2.56 % | 776 | 776 | ||
| BUILDOUT - SOUTHPARK | 1997-12-31 | 945,000 | 291,780 | 87 | 2.56 % | 24,230 | 24,230 | ||
| MAIN HOUSE - KENTLAND | 2006-05-21 | 1,390,864 | 127,213 | 87 | 2.56 % | 35,662 | |||
| BUILDOUT - SOMERSET | 2001-06-01 | 449,151 | 98,373 | 87 | 2.56 % | 11,516 | 11,516 | ||
| BUILDOUT - SOMERSET | 2000-06-01 | 410,223 | 99,228 | 87 | 2.56 % | 10,518 | 10,518 | ||
| IMPROVEMENTS - SOMERSET | 1996-01-01 | 8,500 | 3,042 | 87 | 2.56 % | 218 | 218 | ||
| BUILDING - SOMERSET | 1992-01-01 | 7,100,000 | 4,047,752 | 87 | 3.18 % | 225,397 | 225,397 | ||
| BUILDOUT - JAMESWAY | 2001-06-01 | 47,251 | 10,350 | 87 | 2.56 % | 1,212 | 1,212 | ||
| BUILDOUT - JAMESWAY | 2000-06-01 | 31,036 | 7,594 | 87 | 2.56 % | 796 | 796 | ||
| BUILDING - JAMESWAY | 1991-03-01 | 4,200,000 | 2,505,555 | 87 | 3.18 % | 133,333 | 133,333 | ||
| IMPROVEMENTS - SOUTHPARK | 1996-01-01 | 137,429 | 60,898 | 87 | 3.18 % | 4,363 | 4,363 | ||
| BUILDING - SOUTHPARK | 1991-01-01 | 2,440,000 | 1,455,608 | 87 | 3.18 % | 77,460 | 77,460 | ||
| IMPROVEMENTS - NORTHPARK | 1996-01-01 | 830,116 | 297,103 | 87 | 2.56 % | 21,284 | 21,284 | ||
| BUILDING - NORTHPARK | 1991-03-01 | 2,000,000 | 1,193,121 | 87 | 3.18 % | 63,499 | 63,499 | ||
| BUILDING - CHATHAM SQ | 1990-01-26 | 499,999 | 316,799 | 87 | 3.18 % | 15,873 | 15,873 | ||
| BUILDING - WENDY'S | 1988-02-11 | 700,000 | 486,111 | 87 | 3.18 % | 22,222 | 22,222 |
| Employee | Explanation |
|---|---|
| CELESTE M WALKER | |
| HELENE W MCCARRON | |
| JULIANA MACDOWELL |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 316,660 | 332,318 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 172,019 | 172,019 | ||
| Land | 2,526,323 | 2,526,323 | ||
| Buildings | 21,365,332 | 11,990,060 | 9,375,272 | 17,866,115 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PIMCO COMMODITY REAL RETURN STRATEGY FUN | AT COST | 19,754 | 23,530 |
| VARIOUS MUTUAL FUNDS | AT COST | 327,732 | 429,275 |
| PRIME MONEY MARKET | AT COST | 38,403 | 38,403 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,976,664 | 1,976,664 | ||
| Improvements | 100,000 | 14,500 | 85,500 | |
| Buildings | 2,607,486 | 211,324 | 2,396,162 | 3,950,000 |
| Machinery and Equipment | 54,775 | 21,239 | 33,536 |
| Item No. | 1 |
|---|---|
| Lender's Name | SUN LIFE ASSURANCE CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1680130 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PROTECTIVE LIFE INSURANCE CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6946186 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 90 | 90 | |
| Net Intangible Assets | 223,496 | 206,022 | |
| LOAN ESCROW ACCOUNTS | 46,326 | 51,244 | 51,244 |
| FARM CLEARING ACCT | 501 | 504 | 504 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 3,773 | 1,283 | 2,490 | |
| Rental Expenses | 870,455 | 870,455 | ||
| OFFICE SUPPLIES & EXPENSES | 2,806 | 954 | 1,852 | |
| INTERNET | 685 | 233 | 452 | |
| INSURANCE | 10,983 | 10,983 | ||
| Amortization | 17,474 | 17,474 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 30,068 | 28,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 11,961 | 11,961 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE | 16,261 | 16,261 | ||
| PAYROLL TAXES | 52,718 | 26,760 | 25,958 | |
| INVESTMENT EXCISE TAX | 199 |