| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 350 | 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2021-04-30 | 7,460 | 1,243 | 15.000000000000 | 497 | 497 | 1,740 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FENCING | 2014-02-26 | 1,440 | 1,368 | SL | 10 | 72 | 72 | 0 | |
| HAMILTON AG SPRAYER | 2014-05-07 | 1,600 | 1,520 | SL | 10 | 80 | 80 | 0 | |
| BUSH HOG | 2016-06-03 | 9,500 | 7,125 | SL | 10 | 950 | 950 | 0 | |
| TRACTOR EQUIPMENT | 2019-01-17 | 3,914 | 1,760 | SL | 10 | 391 | 391 | 0 | |
| HP ENVY COMPUTER | 2021-07-26 | 1,385 | 693 | SL | 5 | 277 | 277 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TIMBER | 2012-11 | PURCHASE | 2024-08 | VARIOUS | 211,518 | 173,365 | 0 | 38,153 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CUMMINS INC 300 SHARES COMM | 0 | 0 |
| SEAGATE TECHNOLOGY 600 SHS COM | 49,326 | 49,326 |
| LYONDELLBASELL IND 500 SHS COM | 36,910 | 36,910 |
| APPLE INC 500 SHS COMM | 98,885 | 98,885 |
| BHP GROUP 1000 SHS COMM | 48,780 | 48,780 |
| CISCO SYSTEMS 1000 SHS COMM | 58,880 | 58,880 |
| CORNING INC 2000 SHS COMM | 0 | 0 |
| DOW INC 1000 SHS COMM | 39,850 | 39,850 |
| BP PLC SPON ADR 2000 SHS COMM | 59,120 | 59,120 |
| CVS HEALTH CORP 1000 SHS COMM | 43,510 | 43,510 |
| NETAPP INC 1000 SHS COMM | 0 | 0 |
| GENERAL MILLS 1000 SHS COMM | 63,720 | 63,720 |
| WALT DISNEY 1000 SHS COMM | 67,795 | 67,795 |
| NEW YORK CMNTY BANK 7000 SHS | 0 | 0 |
| LIVENT CORP 3000 SHS COMM | 0 | 0 |
| IBM 400 SHS COMM | 0 | 0 |
| QUALCOMM INC 600 SHS COMM | 91,104 | 91,104 |
| CANADIAN PAC KC LTD 1000 SHS | 67,570 | 67,570 |
| SOUTHERN COPPER 1000 SHS COMM | 0 | 0 |
| CITIGROUP INC 1000 SHS COMM | 64,940 | 64,940 |
| ONEOK INC 1000 SHS COMM | 0 | 0 |
| PFIZER INC 2000 SHS COMM | 53,040 | 53,040 |
| SOUTHERN CO 1000 SHS COMM | 69,620 | 69,620 |
| SUNCOR ENERGY 2000 SHS COMM | 41,352 | 41,352 |
| VERIZON COMM 2000 SHS COMM | 0 | 0 |
| RIO TINTO 1200 SHS COMM | 70,524 | 70,524 |
| ZIONS BANKCORP 2000 SHS COMM | 0 | 0 |
| FMC CORP NEW 1000 SHS | 48,550 | 48,550 |
| INTEL CORP 1000 SHS COMM | 0 | 0 |
| FREEPORT MCMORAN INC 1500 SHS | 53,445 | 53,445 |
| LAM RESEARCH CORP 1000 SHS COM | 63,680 | 63,680 |
| MOLSON COORS BEVERAGE 1000 SHS | 52,260 | 52,260 |
| PBF ENERGY INC 1500 SHS COMM | 38,775 | 38,775 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LAND SUMTER COUNTY ALABAMA | 3,102,026 | 3,102,026 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 64,404 | 61,216 | 3,188 | 15,000 |
| OFFICE EQUIPMENT | 1,385 | 970 | 415 | 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 | 1,187,078 |
| Date of Note | 2021-04 |
| Maturity Date | 2036-12 |
| Repayment Terms | SEMI ANNUAL |
| Interest Rate | 3.700000000000 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | REFINANCE LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES NET | 6,217 | 5,720 | 5,720 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS AND LOSSES | 117,156 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 12 | 121 | 0 | 0 |
| POSTAGE | 84 | 84 | 0 | 42 |
| REFORESTATON EXPENSE | 6,077 | 6,077 | 0 | 0 |
| UTILITIES | 299 | 299 | 0 | 0 |
| MARGIN INTEREST | 164 | 164 | 0 | 0 |
| AMORTIZATION | 497 | 497 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATRONAGE DIVIDENDS | 8,003 | 8,003 | 0 |
| ROYALTY INCOME | 41,342 | 41,342 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 3,750 | 0 | 0 | 0 |
| LAND APPRAISAL | 1,500 | 1,500 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 776 | 776 | 0 | 0 |
| PROPERTY TAXES | 2,654 | 2,654 | 0 | 0 |
| EXCISE TAXES | 1,277 | 1,277 | 0 | 0 |
| ROYALTY PRODUCTION AND TAXES | 3,893 | 3,893 | 0 | 0 |