| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALEXANDER, LANKFORD & HIERS, INC. | 19,975 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| REFORESTATION | 2022-10-28 | 9,353 | 84.000000000000 | 223 | 0 | 223 | 223 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 9,370,124 | 8,446,394 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REFORESTATION | 9,353 | 223 | 9,130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| METTAUER LAW FIRM, LLC | 44 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND IMPROVEMENTS | 67,305 | 67,305 | 67,305 |
| REFORESTATION | 500,657 | 436,552 | 436,552 |
| AMORTIZATION - LAND IMPROVEMENTS | -25,420 | -25,420 | -25,420 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 3,575 |
| PENALTY | 424 |
| FEDERAL EXCISE TAX | 16,877 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 7,800 | 7,800 | 0 | 0 |
| SEVERANCE TAXES/OTHER DEDUCTIONS | 51,420 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 22,220 | 22,220 | 0 | 0 |
| MISCELLANEOUS | 1 | 1 | 0 | 0 |
| REFORESTATION EXPENSE | 10,000 | 10,000 | 0 | 0 |
| AMORTIZATION | 223 | 0 | 223 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 694,819 | 694,819 | 694,819 |
| INCOME FROM PASSTHROUGHS | 18,023 | 18,023 | 18,023 |
| Description | Amount |
|---|---|
| DEPLETION | 104,223 |
| UNREALIZED GAIN ON LAND VALUE | 191,404 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 1,263 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 66,024 | 0 | 0 | 0 |
| COMMISSIONS | 34,558 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 29,357 | 29,357 | 0 | 0 |