| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2014-03-11 | 336,000 | |||||||
| BLDG & IMPROVE | 2014-03-11 | 504,000 | 10,499 | S/L | 39.0000 | 12,923 | 12,923 | ||
| FURNITURE & FIXTURES | 2014-03-11 | 680 | 57 | S/L | 7.0000 | 97 | 97 | ||
| BULDING & IMPROVE | 2014-03-11 | 340,904 | 23,206 | S/L | 10.0000 | 34,090 | 34,090 | ||
| LAND | 2014-03-11 | 6,349,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LPL FINANCIAL 3053 | 208,745 | 208,745 |
| LPL FINANCIAL 7453 | 8,414 | 8,414 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 336,000 | 336,000 | 336,000 | |
| LAND IMPROVEMENTS - | 504,000 | 23,422 | 480,578 | 504,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SKY BRIDGE K-1 | 25,000 | 25,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 680 | 154 | 526 | |
| BUILDING & IMPROVEMENTS | 340,904 | 57,296 | 283,608 | |
| LAND | 6,349,000 | 6,349,000 | 6,349,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 926 | 926 |
| Item No. | 1 |
|---|---|
| Lender's Name | CALCO NOTE PAYABLE |
| Lender's Title | CALCO NOTE PAYABLE |
| Relationship to Insider | |
| Original Amount of Loan | 820,000 |
| Balance Due | 760,847 |
| Date of Note | 2014-04 |
| Maturity Date | 2029-04 |
| Repayment Terms | MONTHLY PAYMENTS 6919.63 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | KS LAND |
| Purpose of Loan | MORTGAGE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 11,402 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VOLTAIRE ST, SAN DIEGO, CA | ||||
| INSURANCE | 1,374 | 1,374 | ||
| MANAGEMENT FEES | 5,850 | 5,850 | ||
| OUTSIDE SERVICES | 10,058 | 10,058 | ||
| GARDENER | 4,215 | 4,215 | ||
| REPAIRS | 2,003 | 2,003 | ||
| UTILITIES | 5,940 | 5,940 | ||
| EXPENSES | ||||
| BANK FEES | 100 | 50 | 50 | |
| INSURANCE | 412 | 206 | 206 | |
| PENALTIES | 139 | 139 | ||
| ROYALTY EXPENSES | 3,690 | 3,690 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL ROYALTIES | 257,469 | 257,469 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 3,500 | 1,750 | 1,750 | |
| INVESTMENT EXPENSES | 2,392 | 2,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 16,961 | 16,961 | ||
| PROPERTY TAX | 11,700 | 11,700 | ||
| VOLTAIRE ST, SAN DIEGO, CA | 2,050 |