| Col. 1 | Col. 2 (80% × Col. 1) exclusion of policyholder's share | Col. 3 (20% × Col. 1) company's share | |
|---|---|---|---|
| Interest wholly tax-exempt | $10,000 | $8,000 | $2,000 |
| Interest partially tax-exempt | 78,000 | 62,400 | 15,600 |
| Dividends received | 50,000 | 120,000 | 30,000 |
| Other items of investment yield | 662,000 | 529,600 | 132,400 |
| Investment yield | 900,000 | 720,000 | 180,000 |
| Gross amount (sum of items under sec. 809(c)) | $12,000,000 | |
| Total | 12,180,000 | |
| Less: | ||
| Deductions under sec. 809(d)(8): | ||
| Company's share of interest wholly tax-exempt | $2,000 | |
| 30/52 of company's share of interest partially tax-exempt (30/52 ×$15,600) | 9,000 | |
| 85% of company's share of dividends received (but not to exceed 85% of gain from operations as computed under sec. 809(d)(8)(B)) (85%×$30,000) | 25,500 | |
| All other deductions under sec. 809(d) | 6,963,500 | |
| 7,000,000 | ||
| Gain from operations | 5,180,000 |