| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BULDING & IMPROVE | 2014-03-11 | 340,904 | 227,748 | S/L | 10.0000 | 34,091 | 34,091 | ||
| LAND | 2014-03-11 | 4,019,494 | |||||||
| LAND | 2014-03-11 | 2,329,506 | |||||||
| 5310 281ST RD, CAMBRIDGE, KS | 2019-05-21 | 643,433 | |||||||
| 26701 22ND RD, ATLANTA, KS | 2019-05-21 | 557,715 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 26701 22ND RD, ATLANTA, KS | 2019-05 | PURCHASE | 2021-10 | 583,050 | 557,715 | 37,858 | -12,523 | |||
| LPL 0360 | 2021-01 | PURCHASE | 2021-12 | 61,952 | 55,874 | 6,078 | ||||
| LPL 0360 | 2020-01 | PURCHASE | 2021-12 | 111,701 | 57,886 | 53,815 | ||||
| LPL 3053 | 2021-01 | PURCHASE | 2021-12 | 42,554 | 40,895 | 1,659 | ||||
| LPL 3053 | 2020-01 | PURCHASE | 2021-12 | 11,161 | 694 | 10,467 | ||||
| CHARLES SCHWAB | 2021-01 | PURCHASE | 2021-12 | 9,608 | 8,373 | 1,235 | ||||
| CHARLES SCHWAB | 2020-01 | PURCHASE | 2021-12 | 594,142 | 485,537 | 108,605 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LPL FINANCIAL 3053 | 161,194 | 161,194 |
| LPL FINANCIAL 7453 | 43,024 | 43,024 |
| LPL FINANCIAL 0360 | 702,073 | 702,073 |
| TD AMERITRADE 7352 | 372,780 | 372,780 |
| SCHWAB | 2,215,392 | 2,215,392 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SKYBRIDGE | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & IMPROVEMENTS | 340,904 | 261,839 | 79,065 | 340,904 |
| LAND | 6,992,433 | 6,992,433 | 6,992,433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 38,868 | 38,868 |
| 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 | 465,889 |
| 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 | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RANCH BUILDING CIP | 134,050 | 134,050 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSES | 1,292 | |||
| BANK CHARGES | 40 | |||
| INSURANCE | 1,113 | 1,113 | ||
| RANCH MAINTENANCE EXPENSES | 35,438 | 35,438 | ||
| ROYALTY EXPENSES | 8,745 | 8,745 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL ROYALTIES | 126,542 | 126,542 | |
| MISC. INCOME | 7,697 | 7,697 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 332,577 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,105 | 4,105 | ||
| INVESTMENT EXPENSES | 17,368 | 17,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 252 | 252 | ||
| PROPERTY TAXES | 7,502 | 7,502 | ||
| OTHER TAXES | 2,500 | 2,500 | ||
| PAYROLL TAXES | 1,534 | 767 |