| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALEXANDER, LANKFORD & HIERS, INC. | 37,000 | 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 | 1,559 | 84.000000000000 | 1,336 | 0 | 1,336 | 2,895 |
| REFORESTATION | 2023-03-07 | 149 | 18 | 84.000000000000 | 21 | 0 | 21 | 39 |
| REFORESTATION | 2024-03-04 | 41,153 | 84.000000000000 | 4,899 | 0 | 4,899 | 4,899 | |
| REFORESTATION | 2024-03-16 | 10,332 | 84.000000000000 | 1,107 | 0 | 1,107 | 1,107 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 9,094,248 | 8,293,230 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REFORESTATION | 9,353 | 2,895 | 6,458 | 6,458 |
| REFORESTATION | 149 | 39 | 110 | 110 |
| REFORESTATION | 41,153 | 4,899 | 36,254 | 36,254 |
| REFORESTATION | 10,332 | 1,107 | 9,225 | 9,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| METTAUER LAW FIRM, LLC | 150 | 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 | 426,371 | 455,783 | |
| AMORTIZATION - LAND IMPROVEMENTS | -25,420 | -25,420 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 4,630 |
| FEDERAL EXCISE TAX | 17,373 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 9,694 | 9,694 | 0 | 0 |
| SEVERANCE TAXES/OTHER DEDUCTIONS | 29,782 | 0 | 0 | 0 |
| REPAIRS & MAINTENANCE | 111,830 | 111,830 | 0 | 0 |
| REFORESTATION EXPENSE | 10,000 | 10,000 | 0 | 0 |
| MISCELLANEOUS EXPENSE | 6,526 | 6,526 | 0 | 0 |
| OFFICE EXPENSE | 474 | 474 | 0 | 0 |
| AMORTIZATION | 7,363 | 0 | 7,363 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 206,284 | 206,284 | 206,284 |
| INCOME FROM PASSTHROUGHS | 23,046 | 23,046 | 23,046 |
| Description | Amount |
|---|---|
| DEPLETION | 30,943 |
| UNREALIZED GAIN ON LAND VALUE | 376,660 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL INCOME TAX PAYABLE | 777 | 1,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 48,973 | 0 | 0 | 0 |
| OUTSIDE SERVICES | 37,202 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 24,399 | 24,399 | 0 | 0 |