| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,280 | 1,640 | 1,640 |
| 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 | 92,516 | 15.0000 | 13,061 | 105,577 |
| 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 | 305,529 | S/L | 39.0000 | 35,663 | |||
| LAND | 2009-06-02 | 762,914 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 123,913 | S/L | 39.0000 | 22,360 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 339,347 | 333,300 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,784,585 | 15,535,967 | 9,248,618 | 17,923,991 | |
| 25,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BB&T INSURED DEPOSIT CASH PGMS | AT COST | 12,727 | 12,727 |
| BB&T VARIOUS MUTUAL FUNDS | AT COST | 125,251 | 128,235 |
| KEBO OIL & GAS | AT COST | 790 | 790 |
| BROWN CASH | AT COST | 7,932 | 7,932 |
| BROWN VARIOUS MUTUAL FUNDS | AT COST | 784,734 | 916,435 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 487,466 | 1,775,448 | 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 | 8,000,000 |
| Balance Due | 4,675,100 |
| 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 | 2,000,000 |
| Balance Due | 1,088,937 |
| 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 | 36,739 | 38,333 | 38,333 |
| UTILITY DEPOSIT | 1,395 | 3,249 | 3,249 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| REPAIRS | 90,196 | |||
| INSURANCE | 28,893 | |||
| CLEANING & MAINTENANCE | 172,803 | |||
| UTILITIES | 45,093 | |||
| MANAGEMENT FEES | 159,591 | |||
| ASSOCIATION FEES | 3,879 | |||
| LEASING FEES | 2,934 | |||
| POSTAGE | 331 | |||
| BANK CHARGES | 884 | |||
| SNOW REMOVAL | 59,544 | |||
| PERSONAL PROPERTY TAXES | 975 | |||
| FEES & PERMITS | 76 | |||
| REAL ESTATE TAXES | 282,316 | |||
| INVESTMENT DEPRECIATION | 640,191 | |||
| FARM | ||||
| SUPPLIES | 2,272 | 2,272 | ||
| INSURANCE | 3,778 | 3,778 | ||
| OFFICE EXPENSES | 2,772 | 2,772 | ||
| REAL ESTATE TAXES | 5,129 | 5,129 | ||
| REPAIRS | 6,308 | 6,308 | ||
| UTILITIES | 6,547 | 6,547 | ||
| WAGES | 25,261 | 25,261 | ||
| PAYROLL TAXES | 1,932 | 1,932 | ||
| ADVERTISING | 1,395 | 1,395 | ||
| INVESTMENT DEPRECIATION | 28,202 | 28,202 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 2,352 | 799 | 1,199 | |
| INSURANCE | 15,966 | 5,428 | 8,143 | |
| TELEPHONE | 2,427 | 825 | 1,238 | |
| RENTAL EXPENSES | 446,286 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 41,269 | 41,769 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,566 | 6,566 |