| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 400 | 0 | 0 | 200 |
| 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 | 2021-04-30 | 7,460 | 746 | 15 | 497 | 497 | 0 | 1,243 |
| 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 | 5,700 | SL | 10 | 300 | 300 | 0 | |
| KUBOTA TRACTOR | 2013-06-21 | 33,650 | 31,968 | SL | 10 | 1,682 | 1,682 | 0 | |
| KUBOTA LOADER | 2013-06-21 | 5,500 | 5,225 | SL | 10 | 275 | 275 | 0 | |
| BUSHOG CUTTER | 2013-06-21 | 2,800 | 2,660 | SL | 10 | 140 | 140 | 0 | |
| FENCING | 2014-02-26 | 1,440 | 1,224 | SL | 10 | 144 | 144 | 0 | |
| HAMILTON AG SPRAYER | 2014-05-07 | 1,600 | 1,360 | SL | 10 | 160 | 160 | 0 | |
| BUSH HOG | 2016-06-03 | 9,500 | 6,175 | SL | 10 | 950 | 950 | 0 | |
| TRACTOR EQUIPMENT | 2019-01-17 | 3,914 | 1,369 | SL | 10 | 391 | 391 | 0 | |
| HP ENVY COMPUTER | 2021-07-26 | 1,385 | 416 | SL | 5 | 277 | 277 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Cummins Inc 300 shares comm | 69,981 | 69,981 |
| Atria Group 1000 shs comm | 0 | 0 |
| Lyondellbasell Ind 500 shs com | 45,640 | 45,640 |
| Apple Inc 500 shs comm | 89,640 | 89,640 |
| BHP Group 1000 shs comm | 61,560 | 61,560 |
| Cisco Systems 1000 shs comm | 49,100 | 49,100 |
| Corning Inc 2000 shs comm | 59,140 | 59,140 |
| Dow Inc 1000 shs comm | 53,980 | 53,980 |
| Exxon Mobil 500 shs comm | 0 | 0 |
| Foot Locker 2000 shs comm | 0 | 0 |
| Netapp Inc 1000 shs comm | 77,260 | 77,260 |
| General Mills 1000 shs comm | 61,040 | 61,040 |
| Walt Disney 1000 shs comm | 82,260 | 82,260 |
| New York Cmnty Bank 7000 shs | 66,640 | 66,640 |
| Livent Corp 3000 shs comm | 50,340 | 50,340 |
| IBM 400 shs comm | 56,800 | 56,800 |
| Qualcomm Inc 600 shs comm | 84,468 | 84,468 |
| Sibanye Stillwater 4000 shs co | 0 | 0 |
| Southern Copper 1000 shs comm | 74,270 | 74,270 |
| Paramount Global 1000 shs comm | 0 | 0 |
| Oneok Inc 1000 shs comm | 63,820 | 63,820 |
| Pfizer Inc 2000 shs comm | 55,280 | 55,280 |
| Southern Co 1000 shs comm | 64,420 | 64,420 |
| Suncor Energy 2000 shs comm | 62,380 | 62,380 |
| Verizon Comm 2000 shs comm | 68,480 | 68,480 |
| Rio Tinto 1200 shs comm | 77,472 | 77,472 |
| Zions Bankcorp 2000 shs comm | 59,340 | 59,340 |
| Kraft Heinz 1000 shs comm | 0 | 0 |
| Intel Corp 1000 shares comm | 45,730 | 45,730 |
| Lumen Tech 6000 shares comm | 0 | 0 |
| Petmed Express 1500 shs comm | 0 | 0 |
| Walgreen Boots 800 shs comm | 0 | 0 |
| Wheaton Precious 1000 shs comm | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Land Sumter County Alabama | 3,275,390 | 3,275,390 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Equipment | 64,404 | 59,723 | 4,681 | 15,000 |
| Office equipment | 1,385 | 693 | 692 | 500 |
| Item No. | 1 |
|---|---|
| Lender's Name | First South Farm Credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,264,382 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan fees net | 6,714 | 6,217 | 6,217 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment fees | 12 | 12 | 0 | 0 |
| Postage | 82 | 0 | 0 | 41 |
| Maintenance and repairs | 3,599 | 3,599 | 0 | 0 |
| Utilities | 274 | 274 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Patronage dividends | 8,125 | 8,125 | 0 |
| Royalty income | 40,602 | 40,602 | 0 |
| Description | Amount |
|---|---|
| Unrealized gains and losses | 182,436 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 452 | 452 | 0 | 0 |
| Property taxes | 2,627 | 2,627 | 0 | 0 |
| Excise taxes | 1,286 | 0 | 0 | 0 |
| Royalty production and taxes | 3,877 | 3,877 | 0 | 0 |