| 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 | 3,620 | SL | 14.28 % | 736 | |||
| LAPTOPS, IPAD & DESKTOP COMPUTERS | 2019-05-09 | 12,843 | 8,563 | SL | 14.28 % | 1,834 | |||
| SONICWALL TX37005 | 2022-05-03 | 1,548 | 860 | SL | 33.33 % | 516 | |||
| COMPUTER EQUIPMENT | 2022-05-13 | 5,910 | 1,970 | SL | 20.00 % | 1,182 | |||
| WEBSITE DESIGN | 2022-11-30 | 8,200 | 2,961 | SL | 33.33 % | 2,733 | |||
| BUILDING - 21 N GREENWOOD | 2022-03-31 | 28,747,444 | 1,289,919 | SL | 2.56 % | 737,084 | |||
| REFRIGERATOR W/ ICE CUBER & BIN | 2022-04-12 | 5,260 | 1,841 | SL | 20.00 % | 1,052 | |||
| PORTABLE BAR - VISTA | 2022-09-26 | 5,321 | 950 | SL | 14.29 % | 760 | |||
| LOAN COSTS | 2022-12-05 | 161,472 | 17,493 | SL | 10.00 % | 16,147 | |||
| TENANT IMPROVEMENTS - 4TH FL | 2022-11-01 | 1,588,624 | 123,612 | SL | 6.67 % | 105,961 | |||
| TENANT IMPROVEMENTS | 2023-12-14 | 798,769 | 6,630 | SL | 6.67 % | 53,278 | |||
| 21 N GREENWOOD | 2023-07-12 | 301,896 | 3,553 | SL | 2.56 % | 7,741 | |||
| 21 N GREENWOOD | 2024-10-02 | 5,000 | SL | 0.54 % | 27 | ||||
| TENANT IMPROVEMENTS -3RD & 4TH FL | 2024-12-01 | 268,838 | SL | 0.83 % | 2,231 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH 217 | 3,382,873 | 7,849,404 |
| MERRILL LYNCH 352 | 1,668,957 | 1,943,285 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 10,581 | 4,603 | 5,978 | |
| Buildings | 28,752,444 | 2,027,030 | 26,725,414 | 31,402,999 |
| Improvements | 1,857,462 | 231,804 | 1,625,658 | |
| Land | 730,571 | 730,571 | ||
| Miscellaneous | 161,472 | 33,640 | 127,832 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXERBOTICS (PARTNERSHIP) | AT COST | 84,261 | 84,261 |
| GREENARCH LLC | AT COST | 174,366 | 9,880,500 |
| 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 | 63,206 | 8,680 | |
| Buildings | 301,896 | 11,294 | 290,602 | |
| Improvements | 798,769 | 59,908 | 738,861 | |
| Land | 1,038,143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 262,000 | 183,400 | 0 | 78,600 |
| Item No. | 1 |
|---|---|
| Lender's Name | OKLAHOMA FIDELITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| 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 | |
| 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 | 14,793 | 20,595 | 20,595 |
| Description | Amount |
|---|---|
| GAIN ON PENDING TRANSACTIONS - TIMING | 92,469 |
| NONDEDUCTIBLE EXPENSES FROM K1'S | 3 |
| PRIOR PERIOD ADJUSTMENT FOR ACCRUED INTEREST PAID | 93,604 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 482 | |||
| CLEANING | 2,200 | |||
| DUES AND SUBSCRIPTIONS | 2,535 | |||
| HEALTH INSURANCE | 127,167 | |||
| INSURANCE | 3,384 | 1,692 | 1,692 | |
| MEALS & ENTERTAINMENT | 654 | |||
| MISCELLANEOUS/ROUNDING | 5 | |||
| OFFICE EXPENSES | 31,736 | 15,868 | 15,868 | |
| PENALTIES AND INTEREST | 52 | |||
| RENT | 35,520 | |||
| Rental Expenses | 2,604,902 | |||
| TELEPHONE EXPENSE | 6,648 | |||
| UTILITIES | 1,773 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXERBOTICS LLC | 39 | ||
| GREENARCH LLC | -67,406 | ||
| MISCELLANEOUS INCOME | 628 | 628 | |
| Rental Income - Noninvestment Property | 671,913 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS OR LOSSES ON INVESTMENTS | 47,190 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 6,361 | 3,313 |
| CREDIT CARD PAYABLE | 3,985 | 1,788 |
| DIRECT DEPOSIT PAYABLE | -23,729 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER FEES | 77,850 | 77,850 | 0 | 0 |
| PROFESSIONAL FEES | 35,521 | 35,521 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 40,000 | |||
| FOREIGN TAXES | 8,393 | 8,393 | ||
| PAYROLL TAXES | 48,962 | 11,556 | 25,390 | |
| PROPERTY TAX | 3,879 | |||
| STATE TAXES | 1,040 |