| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,260 | 1,630 | 1,630 |
| 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 | 66,394 | 15 | 13,061 | 79,455 |
| 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 | 234,203 | S/L | 39.0000 | 35,663 | |||
| LAND | 2009-06-02 | 762,914 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 79,193 | S/L | 39.0000 | 22,360 |
| Employee | Explanation |
|---|---|
| JULIANA M MACDOWELL | |
| HELENE W MCCARRON | |
| CELESTE W BARSTIS |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 460,959 | 462,589 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,784,585 | 14,163,626 | 10,620,959 | 17,923,991 | |
| 40,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INSURED DEPOSIT CASH PGMS | AT COST | 67,012 | 67,012 |
| VARIOUS MUTUAL FUNDS | AT COST | 1,148,048 | 1,402,472 |
| 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 | 371,419 | 1,891,495 | 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 | 5670915 |
| 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 | 1346925 |
| 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 | 32,818 | 38,004 | 38,004 |
| UTILITY DEPOSIT | 90 | 90 | 90 |
| DUE FROM TENANT | 189 | 189 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| OFFICE EXPENSE | 691 | |||
| PROFESSIONAL FEES | 925 | |||
| REPAIRS | 30,692 | |||
| INSURANCE | 37,015 | |||
| CLEANING & MAINTENANCE | 201,392 | |||
| REAL ESTATE TAXES | 288,050 | |||
| UTILITIES | 40,567 | |||
| MANAGEMENT FEES | 154,383 | |||
| ASSOCIATION FEES | 5,482 | |||
| LEASING FEES | 660 | |||
| POSTAGE | 488 | |||
| BANK CHARGES | 1,536 | |||
| SNOW REMOVAL | 81,751 | |||
| PERSONAL PROPERTY TAXES | 510 | |||
| INVESTMENT DEPRECIATION | 641,216 | |||
| FARM | ||||
| SUPPLIES | 3,585 | 3,585 | ||
| INSURANCE | 2,626 | 2,626 | ||
| OFFICE EXPENSES | 3,606 | 3,606 | ||
| REAL ESTATE TAXES | 4,934 | 4,934 | ||
| REPAIRS | 13,514 | 13,514 | ||
| UTILITIES | 6,400 | 6,400 | ||
| WAGES | 24,761 | 24,761 | ||
| PAYROLL TAXES | 1,894 | 1,894 | ||
| SMALL TOOLS | 1,598 | 1,598 | ||
| INVESTMENT DEPRECIATION | 27,638 | 27,638 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 1,372 | 467 | 700 | |
| INSURANCE | 4,503 | 1,531 | 2,297 | |
| TELEPHONE | 2,248 | 764 | 1,146 | |
| EMPLOYEE FUNCTION | 2,025 | 689 | ||
| RENTAL EXPENSES | 402,607 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO | 434 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 30,694 | 38,943 |
| PAYROLL LIABILITIES | 64 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 8,895 | 8,895 | ||
| APPRAISAL FEE | 2,500 | 2,500 |