| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP COMPUTERS | 2019-02-04 | 5,154 | 2,883 | SL | 14.29 % | 737 | |||
| LAPTOPS, IPAD & DESKTOP COMPUTERS | 2019-05-09 | 12,843 | 6,728 | SL | 14.29 % | 1,835 | |||
| SONICWALL TX37005 | 2022-05-03 | 1,548 | 344 | SL | 33.33 % | 516 | |||
| COMPUTER EQUIPMENT | 2022-05-13 | 5,910 | 788 | SL | 20.00 % | 1,182 | |||
| WEBSITE DESIGN | 2022-11-30 | 8,200 | 228 | SL | 33.33 % | 2,733 | |||
| BUILDING - 21 N GREENWOOD | 2022-03-31 | 28,747,444 | 552,835 | SL | 2.56 % | 737,084 | |||
| REFRIGERATOR W/ ICE CUBER & BIN | 2022-04-12 | 5,260 | 789 | SL | 20.00 % | 1,052 | |||
| PORTABLE BAR - VISTA | 2022-09-26 | 5,321 | 190 | SL | 14.29 % | 760 | |||
| LOAN COSTS | 2022-12-05 | 161,472 | 1,346 | SL | 10.00 % | 16,147 | |||
| TENANT IMPROVEMENTS - 4TH FL | 2022-11-01 | 1,588,624 | 17,651 | SL | 6.67 % | 105,961 | |||
| TENANT IMPROVEMENTS | 2023-12-14 | 798,769 | SL | 0.83 % | 6,630 | ||||
| 21 N GREENWOOD | 2023-07-12 | 301,896 | SL | 1.18 % | 3,553 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH 217 | 4,792,266 | 10,274,652 |
| MERRILL LYNCH 352 | 1,960,507 | 2,332,036 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 10,581 | 2,791 | 7,790 | |
| Buildings | 28,747,444 | 1,289,919 | 27,457,525 | 31,774,844 |
| Improvements | 1,588,624 | 123,612 | 1,465,012 | |
| Land | 730,571 | 730,571 | ||
| Miscellaneous | 161,472 | 17,493 | 143,979 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXERBOTICS (PARTNERSHIP) | AT COST | 100,079 | 100,079 |
| GREENARCH LLC | AT COST | 230,525 | 8,853,300 |
| OTHER HOLDINGS @ P3K | AT COST | 668,680 | 668,680 |
| PERRY PRESTON GROUP (P3K LLC) | AT COST | 1,121,607 | 1,121,607 |
| ONETULSA LLC | AT COST | 29,974 | 29,974 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 71,886 | 56,205 | 15,681 | |
| Buildings | 301,896 | 3,553 | 298,343 | |
| Improvements | 798,769 | 6,630 | 792,139 | |
| Land | 1,106,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 165,500 | 115,850 | 0 | 49,150 |
| Item No. | 1 |
|---|---|
| Lender's Name | OKLAHOMA FIDELITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 20,000,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF AMERICA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 4,495,712 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDEND INCOME | 13,159 | 14,793 | 13,159 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,136 | |||
| CLEANING | 2,400 | |||
| CORPORATE EVENT | 744 | |||
| DUES AND SUBSCRIPTIONS | 3,734 | |||
| EMPLOYEE BENEFITS | 97,349 | |||
| INSURANCE | 11,963 | 5,982 | 5,981 | |
| MEALS & ENTERTAINMENT | 612 | |||
| NONDEDUCTIBLE CHARITABLE CONT | 733 | 540 | ||
| OFFICE EXPENSES | 31,997 | 15,999 | 15,998 | |
| PAYROLL FEES | 50 | |||
| PENALTIES AND INTEREST | 775 | |||
| Rental Expenses | 2,569,513 | |||
| REPAIRS AND MAINTENANCE | 18 | |||
| TELEPHONE EXPENSE | 6,768 | |||
| UTILITIES | 1,573 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXERBOTICS LLC | 1,641 | ||
| GREENARCH LLC | -95,452 | ||
| MISCELLANEOUS INCOME | 1,266 | 1,266 | |
| P3K LLC | -15,176 | ||
| Rental Income - Noninvestment Property | 717,863 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO COST BASIS | 1,813 |
| DIFFERENCE IN VALUE OF LAND DONATION | 549,848 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 3,308 | 6,361 |
| CREDIT CARD PAYABLE | 7,344 | 3,985 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER FEES | 92,176 | 92,176 | 0 | 0 |
| PROFESSIONAL FEES | 153,057 | 114,256 | 0 | 38,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 51,362 | |||
| FOREIGN TAXES | 7,278 | 7,278 | ||
| PAYROLL TAXES | 40,220 | 8,503 | 26,745 | |
| STATE TAXES | 1,104 |