| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Financial statement preparation | 21,000 | 0 | 0 | 21,000 |
| Tax compliance | 2,500 | 0 | 0 | 2,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings | 2001-01-01 | 902,233 | 293,149 | SL | 39.0000 | 23,131 | |||
| Equipment | 2001-01-01 | 197,739 | 189,456 | SL | 5.0000 | 3,318 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 202,839 | 197,874 | 4,965 | 4,965 |
| Buildings | 902,233 | 316,280 | 585,953 | 585,953 |
| Land | 75,319 | 75,319 | 75,319 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance & counsel | 1,118 | 0 | 0 | 781 |
| Item No. | 1 |
|---|---|
| Lender's Name | Clark County Arkansas |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 10,000,000 |
| Balance Due | 4,800,000 |
| Date of Note | 2006-12 |
| Maturity Date | 2021-12 |
| Repayment Terms | Semi-annual payments of P&I |
| Interest Rate | 4.2500 |
| Security Provided by Borrower | 12,838 acres of timber land |
| Purpose of Loan | Acquire timber land |
| Description of Lender Consideration | Cash |
| Consideration FMV | 10000000 |
| Description | Amount |
|---|---|
| Audit adjustment to correct fixed asset balance | 609,019 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bond issuance costs amortization | 7,750 | |||
| Computer service and programming | 8,400 | 8,400 | ||
| Conservation and wildlife expenses | 96,028 | 96,028 | ||
| Dues and subscriptions | 4,077 | 4,077 | ||
| Insurance | 52,099 | 52,099 | ||
| Office supplies | 3,105 | 3,105 | ||
| Other expenses | 1,017 | 1,017 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Hunting License Fees | 71,423 | 71,423 | |
| Royalties | 7,511 | 7,511 |
| Description | Amount |
|---|---|
| Adjustment to reflect timber and related land at FMV | 62,486,445 |
| Unrealized increase in value of timber and related land | 886,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 39,911 | |||
| Property tax | 145,822 | 145,822 | ||
| State tax | 925 | 925 |