| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,725 | 3,362 | 3,363 |
| 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 | 157,821 | 15.0000 | 13,061 | 170,882 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 127.35 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2006-05-21 | 448,729 | |||||||
| MAIN HOUSE | 2006-05-21 | 1,390,864 | 483,845 | S/L | 39.0000 | 35,663 | |||
| 127.35 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2009-06-02 | 281,346 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 235,714 | S/L | 39.0000 | 22,361 | |||
| 117.88 AC LAND | 2006-05-21 | 415,360 | |||||||
| 117.88 AC LAND | 2009-06-02 | 260,424 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 74,930 | 75,388 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,586,787 | 18,074,286 | 6,512,501 | 19,805,000 | |
| EQUIPMENT | 64,775 | 60,795 | 3,980 | 15,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BB&T INSURED DEPOSIT CASH PGMS | AT COST | 16,517 | 16,517 |
| BB&T FIXED INCOME MUTUAL FUNDS | AT COST | 140,192 | 140,077 |
| BB &T EQUITY MUTUAL FUNDS | AT COST | 52,172 | 63,802 |
| KEBO OIL & GAS | AT COST | 683 | 683 |
| BROWN CASH | AT COST | 100 | 100 |
| BROWN EQUITY MUTUAL FUNDS | AT COST | 20,504 | 25,908 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 777,583 | 1,485,331 | 4,000,000 | |
| 730,075 | 730,075 |
| 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 | 1,554,065 |
| 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 | 290,316 |
| 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 | 37,453 | 35,238 | 35,238 |
| LOAN COSTS, NET OF AMORT | 76,554 | 57,174 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (NS&J) | ||||
| BANK CHARGES | 72 | |||
| CLEANING & MAINTENANCE | 157,429 | |||
| INSURANCE | 35,924 | |||
| LEASING FEES | 18,139 | |||
| MANAGEMENT FEES | 136,862 | |||
| PERSONAL PROPERTY TAXES | 493 | |||
| POSTAGE | 135 | |||
| PROFESSIONAL FEES | 100 | |||
| REAL ESTATE TAXES | 284,008 | |||
| REPAIRS & MAINTENANCE | 47,753 | |||
| SNOW REMOVAL | 17,715 | |||
| UTILITIES | 69,742 | |||
| TENNANT REFIT | 179,627 | |||
| INVESTMENT DEPRECIATION | 637,056 | |||
| FARM | ||||
| INSURANCE | 8,891 | 8,891 | ||
| PAYROLL TAXES | 1,990 | 1,990 | ||
| REAL ESTATE TAXES | 11,263 | 11,263 | ||
| REPAIRS | 5,680 | 5,680 | ||
| SUPPLIES | 3,926 | 3,926 | ||
| UTILITIES | 14,802 | 14,802 | ||
| WAGES | 26,011 | 26,011 | ||
| BANK FEES | 53 | 53 | ||
| INVESTMENT DEPRECIATION | 16,142 | 16,142 | ||
| COMMERCIAL (HC&W) | ||||
| BANK CHARGES | 10 | 10 | ||
| INSURANCE | 1,761 | 1,761 | ||
| MANAGEMENT FEES | 11,225 | 11,225 | ||
| REAL ESTATE TAXES | 8,874 | 8,874 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 3,146 | 1,070 | 1,604 | |
| INSURANCE | 6,585 | 2,239 | 3,358 | |
| TELEPHONE/INTERNET | 5,744 | 1,953 | 2,872 | |
| RENTAL EXPENSES | 667,666 | |||
| PROFESSIONAL FEES | 14,948 | 3,098 | ||
| PERMITS | 51 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO OIL & GAS | 120 | 120 |
| Description | Amount |
|---|---|
| FMV OF DISTRIBUTED PROPERTY IN EXCES OF BASIS | 124,216 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 42,561 | 42,561 |
| SBA PPP LOAN | 142,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,365 | 6,365 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 7,209 | 7,209 | ||
| VA CORP TAX | 6,731 | |||
| FEDERAL CORPORATE TAX | 17,536 |