| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,070 | 4,035 | 4,035 |
| 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 | 170,882 | 15.0000 | 13,061 | 183,943 |
| 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 | 519,508 | 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 | 258,075 | S/L | 39.0000 | 22,360 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,586,787 | 18,724,610 | 5,862,177 | 19,805,000 | |
| EQUIPMENT | 64,775 | 61,932 | 2,843 | 15,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRUIST INSURED DEPOSIT CASH PGMS | AT COST | 24,308 | 24,308 |
| TRUIST FIXED INCOME MUTUAL FUNDS | AT COST | 226,168 | 220,579 |
| TRUIST EQUITY MUTUAL FUNDS | AT COST | 49,138 | 58,595 |
| KEBO OIL & GAS | AT COST | 683 | 683 |
| BROWN CASH | AT COST | 35 | 35 |
| BROWN EQUITY MUTUAL FUNDS | AT COST | 22,054 | 29,876 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 835,606 | 1,427,308 | 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 | 801,726 |
| 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 | 99,697 |
| 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 | 35,238 | 39,815 | 39,815 |
| LOAN COSTS, NET OF AMORT | 57,174 | 37,794 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (NS&J) | ||||
| BANK CHARGES | 75 | |||
| CLEANING & MAINTENANCE | 174,826 | |||
| INSURANCE | 44,657 | |||
| MANAGEMENT FEES | 140,233 | |||
| PERSONAL PROPERTY TAXES | 472 | |||
| POSTAGE | 35 | |||
| REAL ESTATE TAXES | 284,365 | |||
| REPAIRS & MAINTENANCE | 15,367 | |||
| SNOW REMOVAL | 32,111 | |||
| UTILITIES | 60,431 | |||
| INVESTMENT DEPRECIATION | 636,039 | |||
| FARM | ||||
| INSURANCE | 10,483 | 10,483 | ||
| PAYROLL TAXES | 2,047 | 2,047 | ||
| REAL ESTATE TAXES | 16,584 | 16,584 | ||
| REPAIRS & MAINTENANCE | 90,265 | 90,265 | ||
| SUPPLIES | 3,119 | 3,119 | ||
| UTILITIES | 19,187 | 19,187 | ||
| WAGES | 26,761 | 26,761 | ||
| BANK FEES | 10 | 10 | ||
| EVENT DIRECT EXPENSE | 4,661 | 4,661 | ||
| INVESTMENT DEPRECIATION | 15,420 | 15,420 | ||
| COMMERCIAL (HC&W) | ||||
| BANK CHARGES | 10 | 10 | ||
| INSURANCE | 516 | 516 | ||
| MANAGEMENT FEES | 10,089 | 10,089 | ||
| REAL ESTATE TAXES | 7,858 | 7,858 | ||
| REPAIRS & MAINTENANCE | 212 | 212 | ||
| LEASING FEES | 11,856 | 11,856 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 3,117 | 1,060 | 1,590 | |
| INSURANCE | 7,864 | 2,674 | 4,011 | |
| TELEPHONE/INTERNET | 4,710 | 1,601 | 2,355 | |
| RENTAL EXPENSES | 735,525 | |||
| PROFESSIONAL FEES | 650 | 650 | ||
| PERMITS | 50 | |||
| OTHER | 120 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO OIL & GAS | 324 | 324 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 42,561 | 41,990 |
| 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 | 1,769 | 1,769 | ||
| VA CORP TAX | 7,551 | |||
| FEDERAL CORPORATE TAX | 22,190 |