| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land from Claude Simpson Estate per Sch B detail. | 5,450,261 | 0 | 5,450,261 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Brokerage Account 59346248 | 28,414,151 | 30,698,171 | |
| Bradley Co. Financial Stock | 352,500 | 352,500 | |
| First Citizens Stock | 1,025,035 | 1,025,035 | |
| South Mouse Creek Mitigation LLC | 192,446 | 192,446 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan to Claude Simpson Estate for Norcross Group | 3,460,056 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance on Real Estate | 1,818 | 1,818 | ||
| Office Expenses | 173 | 173 | ||
| Travel Expenses | 500 | 500 | ||
| Loss from South Mouse Creek Mitigation | -1,362 | -1,362 | ||
| Loss from Energy Transfer LP | 25,274 | 25,274 | ||
| Loss from Magellan Midstream Partners LP | 16,062 | 16,062 | ||
| Other Deductions from Energy Transfer LP | 750 | 750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest Income- SCC ST Note | 70,833 | 70,833 | |
| Interest Income- Ross ST Note | 50,600 | 50,600 | |
| Interest Income- Ricky Stanton | 2,736 | 2,736 | |
| Hunting Permit Fees | 1,000 | 1,000 | |
| Other Income- Magellan Midstream Partners LP | 348 | 348 | |
| 2018 and 2019 Property Tax Reimb from SCC | 19,616 | 19,616 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Summers Taylor | No relationship-Arm's Length Transaction | 5,000,000 | 2,333,333 | 2018-03 | 2023-03 | Five Years-Monthly Principal and Interest | 4.500000 % | Assets of Borrower | Note Upon Sale of Business | Assets of Borrower | 2,333,333 |
| Summers Taylor | No relationship-Arm's Length Transaction | 3,200,000 | 1,600,000 | 2018-05 | 2023-05 | Five Years-Monthly Principal and Interest | 4.500000 % | Assets of Borrower | Note Upon Sale of Business | Assets of Borrower | 1,600,000 |
| Ricky Stanton | No relationship-Arm's Length Transaction | 60,000 | 53,348 | 2018-09 | 2023-09 | Five Years-Monthly Principal and Interest | 5.000000 % | 1685 6th Street, NE, Cleveland, TN | Note Upon Sale of Real Estate | 1685 6th Street, NE, Cleveland, TN | 53,348 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 24,614 | 24,614 | ||
| Foreign Taxes Paid | 1,445 | 1,445 |