| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BARN | 2007-07-01 | 444,877 | 88,976 | SL | 40.000000000000 | 11,122 | 0 | 0 | |
| FARM BUILDING | 2007-07-01 | 6,726 | 2,690 | SL | 20.000000000000 | 336 | 0 | 0 | |
| IMPROVEMENTS | 2007-07-01 | 395,784 | 79,158 | SL | 40.000000000000 | 9,895 | 0 | 0 | |
| COW BARN | 2014-07-01 | 100,972 | 2,524 | SL | 40.000000000000 | 2,524 | 0 | 0 | |
| LAND | 2007-07-01 | 22,911 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS | 2007-07-01 | 111,532 | 59,483 | SL | 15.000000000000 | 7,435 | 0 | 0 | |
| HOUSE | 2007-07-01 | 18,169 | 3,633 | SL | 40.000000000000 | 454 | 0 | 0 | |
| GLENDALE ESTATES - PRIOR FULLY DEPRECIATED ASSETS | 2001-01-01 | 454,552 | 454,552 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BARN AND IMPROVEMENTS | 2014-07-31 | 26,124 | 599 | SL | 40.000000000000 | 653 | 0 | 0 | |
| BARN AND IMPROVEMENTS | 2014-08-31 | 12,000 | 250 | SL | 40.000000000000 | 300 | 0 | 0 | |
| NEW BARN | 2014-10-01 | 11,007 | 206 | SL | 40.000000000000 | 275 | 0 | 0 | |
| NEW BARN | 2014-10-01 | 850 | 16 | SL | 40.000000000000 | 21 | 0 | 0 | |
| NEW BARN | 2014-10-14 | 5,000 | 94 | SL | 40.000000000000 | 125 | 0 | 0 | |
| NEW BARN | 2014-11-20 | 3,845 | 56 | SL | 40.000000000000 | 96 | 0 | 0 | |
| NEW BARN | 2014-12-26 | 4,000 | 50 | SL | 40.000000000000 | 100 | 0 | 0 | |
| NEW BARN | 2015-03-20 | 2,965 | 19 | SL | 40.000000000000 | 74 | 0 | 0 | |
| BARN AND IMPROVEMENTS | 2015-12-31 | 3,659 | SL | 40.000000000000 | 46 | 0 | 0 | ||
| BARN AND IMPROVEMENTS | 2016-06-30 | 14,956 | SL | 40.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BARN | 444,877 | 100,098 | 344,779 | |
| FARM BUILDING | 6,726 | 3,026 | 3,700 | |
| IMPROVEMENTS | 395,784 | 89,053 | 306,731 | |
| COW BARN | 100,972 | 5,048 | 95,924 | |
| LAND | 22,911 | 0 | 22,911 | |
| LAND IMPROVEMENTS | 111,532 | 66,918 | 44,614 | |
| HOUSE | 18,169 | 4,087 | 14,082 | |
| GLENDALE ESTATES - PRIOR FULLY DEPRECIATED ASSETS | 454,552 | 454,552 | 0 | |
| BARN AND IMPROVEMENTS | 26,124 | 1,252 | 24,872 | |
| BARN AND IMPROVEMENTS | 12,000 | 550 | 11,450 | |
| NEW BARN | 11,007 | 481 | 10,526 | |
| NEW BARN | 850 | 37 | 813 | |
| NEW BARN | 5,000 | 219 | 4,781 | |
| NEW BARN | 3,845 | 152 | 3,693 | |
| NEW BARN | 4,000 | 150 | 3,850 | |
| NEW BARN | 2,965 | 93 | 2,872 | |
| BARN AND IMPROVEMENTS | 3,659 | 46 | 3,613 | |
| BARN AND IMPROVEMENTS | 14,956 | 0 | 14,956 |
| Item No. | 1 |
|---|---|
| Lender's Name | LDB CHARITABLE REMAINDER TRUST |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 1,597,710 |
| Date of Note | 2006-12 |
| Maturity Date | 2016-12 |
| Repayment Terms | PRINCIPAL & INTEREST DUE 2016 |
| Interest Rate | 4.900000000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | ACQUISITION OF REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 1604552 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SMALL TOOLS & EQUIPMENT | 3,306 | 0 | 0 | 3,306 |
| MISCELLANEOUS | 831 | 0 | 0 | 831 |
| FUEL | 5,609 | 0 | 0 | 5,609 |
| REPAIRS & MAINTENANCE | 8,633 | 0 | 0 | 8,633 |
| SUPPLIES | 1,100 | 0 | 0 | 1,100 |
| FEED | 643 | 0 | 0 | 643 |