| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 4,055 | 0 | 0 | 2,027 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2013-05-08 | 6,800 | 2,607 | 20 | 4,193 | 4,193 | 0 | 6,800 |
| LOAN FEES | 2021-04-30 | 7,460 | 0 | 15 | 249 | 249 | 0 | 249 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STORAGE UNIT | 2013-05-08 | 6,000 | 4,500 | SL | 10 | 600 | 600 | 0 | |
| KUBOTA TRACTOR | 2013-06-21 | 33,650 | 25,238 | SL | 10 | 3,365 | 3,365 | 0 | |
| KUBOTA LOADER | 2013-06-21 | 5,500 | 4,125 | SL | 10 | 550 | 550 | 0 | |
| BUSHOG CUTTER | 2013-06-21 | 2,800 | 2,100 | SL | 10 | 280 | 280 | 0 | |
| FENCING | 2014-02-26 | 1,440 | 936 | SL | 10 | 144 | 144 | 0 | |
| HAMILTON AG SPRAYER | 2014-05-07 | 1,600 | 1,040 | SL | 10 | 160 | 160 | 0 | |
| BUSH HOG | 2016-06-03 | 9,500 | 4,275 | SL | 10 | 950 | 950 | 0 | |
| TRACTOR EQUIPMENT | 2019-01-17 | 3,914 | 587 | SL | 10 | 391 | 391 | 0 | |
| HP ENVY COMPUTER | 2021-07-26 | 1,385 | 0 | SL | 5 | 139 | 139 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Gilead Sciences 11000 shs comm | 694,100 | 694,100 |
| Atria Group 1000 shs comm | 47,360 | 47,360 |
| Bed Bath Beyond 3500 shs comm | 0 | 0 |
| Chemours Co 1500 shs comm | 0 | 0 |
| Cisco Systems 1000 shs comm | 49,800 | 49,800 |
| Corning Inc 2000 shs comm | 74,420 | 74,420 |
| Dow Inc 800 shs comm | 45,360 | 45,360 |
| Exxon Mobil 500 shs comm | 30,585 | 30,585 |
| Gap Inc 1500 shs comm | 0 | 0 |
| ATT Inc 1000 shs common | 24,600 | 24,600 |
| Ford Mtr Co 3000 shs common | 44,910 | 44,910 |
| New York Cmnty Bank 3500 shs | 41,300 | 41,300 |
| IBM 400 shs comm | 52,516 | 52,516 |
| Internationl Paper 700 shs com | 0 | 0 |
| Kohls Co 800 shs comm | 0 | 0 |
| Molson Coors 600 shs comm | 0 | 0 |
| Occidental Pete 1200 shs comm | 0 | 0 |
| Olin Corp 1500 shs comm | 0 | 0 |
| Rio Tinto 600 shs comm | 40,158 | 40,158 |
| Schlumbeerger 1000 shs comm | 0 | 0 |
| Suncor Energy 1100 shs comm | 0 | 0 |
| Viacomcbs 1000 shs comm | 30,170 | 30,170 |
| Westbrook Co 1000 shs comm | 0 | 0 |
| Kraft Heinz 1000 shs comm | 35,860 | 35,860 |
| Chevron 300 shs comm | 34,095 | 34,095 |
| WTS Occidental Petroleum warr | 0 | 0 |
| Walt Disney Co 200 shs comm | 0 | 0 |
| Grief Inc 600 shares comm | 36,132 | 36,132 |
| Intel Corp 1000 shares comm | 50,930 | 50,930 |
| Kirkland Lake Gold 1000 shs co | 39,550 | 39,550 |
| Kyndryl Holdings 80 shs comm | 1,448 | 1,448 |
| Lockheed Martin 100 shs comm | 35,211 | 35,211 |
| Lumen Tech 3000 shs comm | 37,620 | 37,620 |
| Petmed Express 1500 shs comm | 34,815 | 34,815 |
| Vista Outdoor 1000 shs comm | 41,890 | 41,890 |
| Walgreen Boots 800 shs comm | 38,872 | 38,872 |
| Wheaton Precious 1000 shs comm | 42,450 | 42,450 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Land Sumter County Alabama | 3,174,894 | 3,174,894 | |
| FLCA 200 shares | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Equipment | 64,404 | 49,241 | 15,163 | 15,000 |
| Office equipment | 1,385 | 139 | 1,246 | 1,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | Regions Investment |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 192,008 |
| Balance Due | 0 |
| Date of Note | 2020-07 |
| Maturity Date | 1936-12 |
| Repayment Terms | SEMI ANNUAL |
| Interest Rate | 5.75 |
| Security Provided by Borrower | Security acct |
| Purpose of Loan | Margin loan |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | First South Farm Credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,410,742 |
| Date of Note | 2021-04 |
| Maturity Date | 1936-12 |
| Repayment Terms | SEMI ANNUAL |
| Interest Rate | 3.70 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | Refinance loan |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | Alabama Ag Credit FLCA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,971,000 |
| Balance Due | 0 |
| Date of Note | 2013-05 |
| Maturity Date | 2033-05 |
| Repayment Terms | semi annual |
| Interest Rate | 4.8 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Purchase land |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan fees net | 4,193 | 0 | 0 |
| Loan fees net | 0 | 7,211 | 7,211 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment fees | 12 | 12 | 0 | 0 |
| Office expense | 218 | 0 | 0 | 109 |
| Postage | 70 | 0 | 0 | 35 |
| Maintenance and repairs | 1,685 | 1,685 | 0 | 0 |
| Services | 1,043 | 1,043 | 0 | 0 |
| Utilities | 281 | 281 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Patronage dividends | 14,883 | 14,883 | 0 |
| Royalty income | 32,240 | 32,240 | 0 |
| Sale of asset | 12,000 | 12,000 | 0 |
| Description | Amount |
|---|---|
| Unrealized gains and losses | 260,471 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 170 | 170 | 0 | 0 |
| Property taxes | 2,449 | 2,449 | 0 | 0 |
| Excise taxes | 2,014 | 0 | 0 | 0 |
| Royalty production and taxes | 2,910 | 2,910 | 0 | 0 |