| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,210 | 3,605 | 3,605 |
| 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 | 53,333 | 15 | 13,061 | 66,394 |
| 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 | 198,540 | S/L | 39.0000 | 35,663 | |||
| LAND | 2009-06-02 | 762,914 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 56,832 | S/L | 39.0000 | 22,361 |
| 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 | 33,296 | 33,296 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 407,543 | 419,715 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,781,084 | 13,477,302 | 11,303,782 | 17,923,991 | |
| 40,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH | AT COST | 92,181 | 92,181 |
| PRIME MONEY MARKET | AT COST | ||
| PIMCO COMMODITY REAL RETURN STRATEGY | AT COST | ||
| COHEN & STEERS REALTY SHARES | AT COST | ||
| VARIOUS MUTUAL FUNDS | AT COST | 1,535,637 | 1,647,007 |
| 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 | 313,396 | 1,949,518 | 3,950,000 | |
| 1,979,714 | 1,979,714 |
| Item No. | 1 |
|---|---|
| Lender's Name | PROTECTIVE LIFE INSURANCE CO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8000000 |
| Balance Due | 6123301 |
| 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 | 1464737 |
| 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 |
|---|---|---|---|
| LOAN ESCROW ACCOUNTS | 44,584 | 32,818 | 32,818 |
| UTILITY DEPOSIT | 90 | 90 | 90 |
| NET INTANGIBLE ASSETS |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| OFFICE EXPENSE | 1,621 | |||
| PROFESSIONAL FEES | 2,095 | |||
| REPAIRS | 35,929 | |||
| INSURANCE | 33,456 | |||
| CLEANING & MAINTENANCE | 182,316 | |||
| REAL ESTATE TAXES | 287,165 | |||
| UTILITIES | 42,763 | |||
| COMMISSIONS | 37,637 | |||
| MANAGEMENT FEES | 153,421 | |||
| ASSOCIATION FEES | 11,371 | |||
| INVESTMENT DEPRECIATION | 641,982 | |||
| FARM | ||||
| SUPPLIES | 4,806 | 4,806 | ||
| INSURANCE | 4,117 | 4,117 | ||
| OFFICE EXPENSES | 7,102 | 7,102 | ||
| REAL ESTATE TAXES | 4,934 | 4,934 | ||
| REPAIRS | 4,164 | 4,164 | ||
| UTILITIES | 6,509 | 6,509 | ||
| WAGES | 24,761 | 24,761 | ||
| PAYROLL TAXES | 1,894 | 1,894 | ||
| INVESTMENT DEPRECIATION | 29,469 | 29,469 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 1,921 | 653 | 979 | |
| INSURANCE | 10,468 | 3,559 | 5,338 | |
| TELEPHONE | 2,101 | 714 | 1,072 | |
| EMPLOYEE FUNCTION | 3,222 | 1,095 | ||
| RENTAL EXPENSES | 373,965 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ESTATE OF WILLIAM H LOREN | 2,123 | 2,123 | |
| MISCELLANEOUS | 1,145 | ||
| ESTATE OF WILLIAM H LOREN | 103 | ||
| KEBO | 794 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 31,577 | 30,694 |
| PAYROLL LIABILITIES | 64 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 9,729 | 9,729 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 346 |