| 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 |
|---|---|---|---|---|---|---|---|---|
| PROTECTIVE LIFE REFI | 2007-11-27 | 195,915 | 40,271 | 15 | 13,062 | 53,333 |
| Person Name | Explanation |
|---|---|
| LEO J WALKER | |
| SHEILA O STEDMAN | |
| ALEXANDRA W HOFFMAN | |
| WILLIAM B WALKER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2006-05-21 | 1,216,800 | |||||||
| MAIN HOUSE | 2006-05-21 | 1,390,864 | 162,876 | S/L | 39.0000 | 35,664 | |||
| LAND | 2009-06-02 | 762,914 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 34,472 | S/L | 39.0000 | 22,360 |
| Employee | Explanation |
|---|---|
| JULIANA M MACDOWELL | |
| HELENE W MCCARRON | |
| CELESTE W BARSTIS |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LONG-TERM GAIN/LOSS FROM PASS-THROUGH ENTITY | 38,461 | 38,461 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 342,487 | 360,244 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,781,084 | 12,788,377 | 11,992,707 | 18,462,573 | |
| 45,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH | AT COST | 3,548 | 3,548 |
| PRIME MONEY MARKET | AT COST | 16,687 | 16,687 |
| PIMCO COMMODITY REAL RETURN STRATEGY | AT COST | 11,919 | 10,331 |
| COHEN & STEERS REALTY SHARES | AT COST | 13,127 | 14,761 |
| VARIOUS MUTUAL FUNDS | AT COST | 330,897 | 394,862 |
| KEBO OIL & GAS | AT COST | 600 | 600 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 255,372 | 2,007,542 | 3,950,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | PROTECTIVE LIFE INSURANCE CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8000000 |
| Balance Due | 6547819 |
| Date of Note | 2007-11 |
| Maturity Date | 2022-11 |
| Repayment Terms | MONTHLY PRINCIPAL & INTERE |
| Interest Rate | 0.0638 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | REFINANCE EXISTING LOANS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SUN LIFE ASSURANCE CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2000000 |
| Balance Due | 1575672 |
| Date of Note | 2007-05 |
| Maturity Date | 2022-05 |
| Repayment Terms | MONTHLY PRINCIPAL & INTERE |
| Interest Rate | 0.0603 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | REFINANCE EXISTING LOANS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FARM CLEARING ACCT | 504 | ||
| LOAN ESCROW ACCOUNTS | 51,244 | 44,584 | 44,584 |
| UTILITY DEPOSIT | 90 | 90 | 90 |
| NET INTANGIBLE ASSETS | 206,022 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| OFFICE EXPENSE | 1,293 | |||
| PROFESSIONAL FEES | 2,100 | |||
| REPAIRS | 57,561 | |||
| INSURANCE | 39,577 | |||
| CLEANING & MAINTENANCE | 173,331 | |||
| REAL ESTATE TAXES | 278,307 | |||
| UTILITIES | 38,460 | |||
| COMMISSIONS | 24,693 | |||
| MANAGEMENT FEES | 170,935 | |||
| INVESTMENT DEPRECIATION | 642,837 | |||
| FARM | ||||
| SUPPLIES | 3,437 | 3,437 | ||
| INSURANCE | 2,846 | 2,846 | ||
| OFFICE EXPENSES | 1,098 | 1,098 | ||
| REAL ESTATE TAXES | 4,855 | 4,855 | ||
| REPAIRS | 10,006 | 10,006 | ||
| UTILITIES | 7,063 | 7,063 | ||
| WAGES | 22,555 | 22,555 | ||
| PAYROLL TAXES | 1,725 | 1,725 | ||
| INVESTMENT DEPRECIATION | 32,208 | 32,208 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 3,088 | 1,050 | 1,575 | |
| INSURANCE | 6,030 | 2,050 | 3,075 | |
| TELEPHONE | 1,603 | 545 | 818 | |
| EMPLOYEE FUNCTION | 3,153 | 1,072 | ||
| RENTAL EXPENSES | 369,454 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ESTATE OF WILLIAM H LOREN | 2,506 | 2,506 | |
| MISCELLANEOUS | 257 | ||
| ESTATE OF WILLIAM H LOREN | 720 | ||
| KEBO | 704 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 28,887 | 31,577 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 10,735 | 10,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 3,908 |