| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,730 | 865 | 865 |
| 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 | 131,699 | 15.0000 | 13,061 | 144,760 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BOGUS | 2012-01-01 | 5,000 | |||||||
| LAND | 2006-05-21 | 1,216,800 | |||||||
| MAIN HOUSE | 2006-05-21 | 1,390,864 | 412,519 | S/L | 39.0000 | 35,663 | |||
| LAND | 2009-06-02 | 762,914 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 190,994 | S/L | 39.0000 | 22,360 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 326,205 | 322,736 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,522,478 | 17,384,559 | 7,137,919 | 17,923,991 | |
| 15,000 | ||||
| IMPROVEMENTS IN PROGRESS | 146,060 | 146,060 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BB&T INSURED DEPOSIT CASH PGMS | AT COST | 124,399 | 124,399 |
| BB&T VARIOUS MUTUAL FUNDS | AT COST | 79,004 | 79,640 |
| KEBO OIL & GAS | AT COST | 683 | 683 |
| BROWN CASH | AT COST | 1,568 | 1,568 |
| BROWN VARIOUS MUTUAL FUNDS | AT COST | 343,969 | 378,011 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 661,536 | 1,601,378 | 3,800,000 | |
| 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 | 2,922,561 |
| 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 | 638,823 |
| 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 | 34,489 | 37,203 | 37,203 |
| LOAN COSTS, NET OF AMORT | 66,233 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (NS&J) | ||||
| BANK CHARGES | 161 | |||
| CLEANING & MAINTENANCE | 147,654 | |||
| FEES & PERMITS | 421 | |||
| INSURANCE | 33,929 | |||
| LEASING FEES | 24,724 | |||
| MANAGEMENT FEES | 158,299 | |||
| PERSONAL PROPERTY TAXES | 623 | |||
| POSTAGE | 326 | |||
| PROFESSIONAL FEES | 1,730 | |||
| REAL ESTATE TAXES | 275,813 | |||
| REPAIRS & MAINTENANCE | 17,854 | |||
| SNOW REMOVAL | 30,614 | |||
| UTILITIES | 38,336 | |||
| INVESTMENT DEPRECIATION | 602,099 | |||
| FARM | ||||
| FEES & PERMITS | 450 | 450 | ||
| INSURANCE | 6,444 | 6,444 | ||
| PAYROLL TAXES | 1,971 | 1,971 | ||
| REAL ESTATE TAXES | 6,000 | 6,000 | ||
| REPAIRS | 18,947 | 18,947 | ||
| SUPPLIES | 4,309 | 4,309 | ||
| UTILITIES | 20,163 | 20,163 | ||
| WAGES | 25,761 | 25,761 | ||
| INVESTMENT DEPRECIATION | 22,929 | 22,929 | ||
| COMMERCIAL (HC&W) | ||||
| PROFESSIONAL FEES | 1,800 | 1,800 | ||
| ASSOCIATION FEES | 6,390 | 6,390 | ||
| INSURANCE | 949 | 949 | ||
| MANAGEMENT FEES | 13,118 | 13,118 | ||
| REAL ESTATE TAXES | 15,737 | 15,737 | ||
| REPAIRS & MAINTENANCE | 2,558 | 2,558 | ||
| UTILITIES | 1,923 | 1,923 | ||
| INVESTMENT DEPRECIATION | 38,095 | 38,095 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 4,661 | 1,584 | 2,377 | |
| INSURANCE | 8,965 | 3,048 | 4,572 | |
| TELEPHONE/INTERNET | 5,118 | 1,740 | 2,610 | |
| RENTAL EXPENSES | 530,706 | |||
| PROFESSIONAL FEES | 21,041 | 21,041 | ||
| PERMITS | 4,325 | 4,325 | ||
| ADVERTISING | 6,762 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO OIL & GAS | 152 | 152 |
| Description | Amount |
|---|---|
| FMV OF DISTRIBUTED PROPERTY IN EXCES OF BASIS | 17,465 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 42,077 | 43,477 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,300 | 6,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 8,400 | 8,400 | ||
| VA CORP TAX | 699 | 699 |