| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALEXANDER, LANKFORD & HIERS, INC. | 27,195 | 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 | 223 | 84.000000000000 | 1,336 | 0 | 1,336 | 1,559 |
| REFORESTATION | 2023-03-07 | 149 | 84.000000000000 | 18 | 0 | 18 | 18 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 8,552,677 | 7,773,248 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REFORESTATION | 9,353 | 1,559 | 7,794 | 7,794 |
| REFORESTATION | 149 | 18 | 131 | 131 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| METTAUER LAW FIRM, LLC | 3,300 | 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 | |
| REFORESTATION | 436,552 | 426,371 | |
| AMORTIZATION - LAND IMPROVEMENTS | -25,420 | -25,420 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 3,283 |
| PENALTY | 282 |
| FEDERAL EXCISE TAX | 17,380 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 8,705 | 8,705 | 0 | 0 |
| SEVERANCE TAXES/OTHER DEDUCTIONS | 39,551 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 13,324 | 13,324 | 0 | 0 |
| REFORESTATION EXPENSE | 10,000 | 10,000 | 0 | 0 |
| AMORTIZATION | 1,354 | 0 | 1,354 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 252,784 | 252,784 | 252,784 |
| INCOME FROM PASSTHROUGHS | 16,634 | 16,634 | 16,634 |
| Description | Amount |
|---|---|
| DEPLETION | 37,918 |
| UNREALIZED GAIN ON LAND VALUE | 1,780,158 |
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL INCOME TAX PAYABLE | 0 | 777 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 54,018 | 0 | 0 | 0 |
| OUTSIDE SERVICES | 2,373 | 0 | 0 | 0 |
| OFFICE & MEETING EXPENSE | 466 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 24,453 | 24,453 | 0 | 0 |