| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 23,000 | 23,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 31,727 | 28,660 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ESTATE OF JANE ROSS PASSTHROUGH K1 | DONATION | 15,288 | -15,288 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AT COST | 30,644,984 | 93,131,429 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 617,366 | 617,366 | 617,366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 881 | 881 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5485000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS & REPAYMENTS | 7,884 | 949 | 949 |
| TIMBERLAND IMPROVEMENTS-NET | 539,889 | 609,015 | 609,015 |
| PREPAID INSURANCE | 2,685 | 2,685 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AMORTIZATION-TSI | 99,811 | 99,811 | ||
| AMORTIZATION-BOND COSTS | 7,750 | 7,750 | ||
| INSURANCE | 42,349 | 42,349 | ||
| COMPUTER SERVICE | 7,200 | 7,200 | ||
| DUES | 3,747 | 3,747 | ||
| OTHER SUPPLIES & MISC. | 694 | 694 | ||
| OFFICE MAINTENANCE | 10,407 | 10,407 | ||
| TIMBERLAND/WILDLIFE MAINTENAN | 8,045 | 8,045 | ||
| RESOURCE MANAGEMENT | 18,998 | 18,998 | ||
| VEHICLE, FUEL & EXPENSE | 21,813 | 21,813 | ||
| OTHER OFFICE | 4,165 | 4,165 | ||
| K1 EXCESS DEDUCTIONS ON TERMI | 1,816 | 1,816 | ||
| K1 NOL DEDUCTION ON TERMINATI | 40,581 | 40,581 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 22,221 | 22,221 | |
| LICENSE FEES | 69,097 | ||
| OTHER INCOME | 3 | 3 | |
| EASEMENT | 195,600 | ||
| ESTATE OF JANE ROSS-DISTRIBUT | 40,349 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INTEREST PAYABLE | 21,746 | 18,521 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY | 148,947 | 148,947 | ||
| PAYROLL | 37,275 | 37,275 | ||
| MISCELLANEOUS TAX | 925 | 925 | ||
| FEDERAL TAX | 28,450 | |||
| SEVERANCE TAX-ROYALTIES | 1,123 | 1,123 |