| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 37,550 | 13,875 | 13,875 | 23,675 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1998 CARGO VAN | 1998-01 | PURCHASED | 2010-07 | 17,269 | 0 | 17,269 | ||||
| 2002 BUICK CENTURY | 2002-08 | PURCHASED | 2010-07 | 17,985 | 0 | 17,985 | ||||
| 2006 CHRYSLER PACIFICA | 2006-07 | PURCHASED | 2011-02 | 10,500 | 19,819 | 0 | 10,500 | 19,819 | ||
| 2006 DODGE SPRINTER VAN | 2006-09 | PURCHASED | 2011-04 | 31,590 | 0 | 31,590 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DEPRECIATION EXPENSE | 990-PF, PART I, LINE 19 | THE SCHEDULE BELOW LISTS FOR EACH TYPE OF ASSET THE DESCRIPTION OF THE PROPERTY, THE DATE ACQUIRED, THE COST OR OTHER BASIS, THE PRIOR-YEAR ACCUMULATED DEPRECIATION, THE METHOD OF COMPUTATION, THE LIFE, AND THE DEPRECIATION THIS YEAR IN THIS RESPECTIVE ORDER. AUTOMOBILES VARIOUS 161,611 82,647 SL 3YRS 20,769MAGNOLIA BUILDING 1990 427,011 289,416 SL 30YRS 14,234MAGNOLIA BLD IMPROV. VARIOUS 536,338 134,412 SL VARIOUS 13,549CEMVEST, LLC CONDO 2008 370,000 24,667 SL 30YRS 12,333OTTLEY BUILDING 2009 2,167,262 50,938 SL 39YRS 55,571OTTLEY IMPROVEMENTS VARIOUS 866,269 5,286 SL 39YRS 17,364OTTLEY BLDG. IMPROV. VARIOUS 260,454 5,714 SL 39YRS 6,511CEMVEST, LLC FURN. 2008 4,866 1,159 SL 7YRS 695MAGNOLIA EQUIP. VARIOUS 394,842 343,757 200DB VARIOUS 19,883OTTLEY EQUIP. VARIOUS 95,390 5,221 200DB VARIOUS 13,843MAGNOLIA LAND 100,000OTTLEY LAND 700,000OTTLEY RIGHT OF WAY 102,288 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO ADVISORS | 253,351 | 253,351 |
| MERRILL LYNCH | 835,539 | 835,539 |
| MORGAN STANLEY | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO ADVISORS | 5,943,742 | 5,943,742 |
| MERRILL LYNCH | 4,195,206 | 4,195,206 |
| SEAHORSE POWER COMPANY | 128,355 | 128,355 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTTLEY BUILDING - RENTAL PORTION | 1,419,557 | 69,765 | 1,349,792 | 1,349,792 |
| OTTLEY IMPROVEMENTS - RENTAL PORTION | 567,406 | 14,835 | 552,571 | 552,571 |
| OTTLEY BUILDING IMPROVEMENTS - RENTAL PORTION | 170,597 | 8,008 | 162,589 | 162,589 |
| LAND - OTTLEY - RENTAL PORTION | 458,500 | 0 | 458,500 | 458,500 |
| RIGHT OF WAY - OTTLEY - RENTAL PORTION | 66,999 | 0 | 66,999 | 66,999 |
| CEMVEST, LLC - SKYPOINT FURNITURE - RENTAL PORTION | 4,866 | 1,854 | 3,012 | 3,012 |
| CEMVEST, LLC - SKYPOINT CONDO - RENTAL PORTION | 370,000 | 37,000 | 333,000 | 333,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT - CDI | AT COST | 0 | 0 |
| GREENMONT CAPITAL PARTNERS I, LP | AT COST | 55,567 | 55,567 |
| SJF VENTURES II, LP | AT COST | 96,618 | 96,618 |
| ENTERPRISE PRODUCTS PARTNERS L.P. | AT COST | 6,596 | 6,596 |
| ONEOK PARTNERS, L.P. | AT COST | 19,852 | 19,852 |
| PROSHARES ULTRASHORT DJ-UBS CRUDE OIL | AT COST | 19,157 | 19,157 |
| UNREALIZED GAIN ADJUSTMENT | AT COST | 98,174 | 98,174 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOMOBILES | 161,611 | 103,416 | 58,195 | 58,195 |
| MAGNOLIA BUILDING | 427,011 | 303,650 | 123,361 | 123,361 |
| MAGNOLIA BUILDING IMPROVEMENTS | 536,338 | 147,961 | 388,377 | 388,377 |
| OTTLEY BUILDING | 747,705 | 36,746 | 710,959 | 710,959 |
| OTTLEY IMPROVEMENTS | 298,863 | 7,815 | 291,048 | 291,048 |
| OTTLEY BUILDING IMPROVEMENTS | 89,857 | 4,218 | 85,639 | 85,639 |
| MAGNOLIA FURNITURE, FIXTURES & COMPUTERS | 394,842 | 363,640 | 31,202 | 31,202 |
| OTTLEY FURNITURE, FIXTURES & COMPUTERS | 95,390 | 19,063 | 76,327 | 76,327 |
| LAND - MAGNOLIA | 100,000 | 0 | 100,000 | 100,000 |
| LAND - OTTLEY | 241,500 | 0 | 241,500 | 241,500 |
| RIGHT OF WAY - OTTLEY | 35,289 | 0 | 35,289 | 35,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 10,452 | 0 | 0 | 10,452 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 902 | 0 | 0 | 902 |
| AUTO EXPENSE | 1,454 | 0 | 0 | 1,454 |
| BUILDING MAINTENANCE | 75,768 | 0 | 0 | 75,768 |
| PUBLIC & COMMUNITY RELATIONS | 61,942 | 0 | 0 | 61,942 |
| CURRICULUM DEVELOPMENT | 2,145 | 0 | 0 | 2,145 |
| DUES & SUBSCRIPTIONS | 953 | 0 | 0 | 953 |
| EQUIPMENT EXPENSE | 8,103 | 0 | 0 | 8,103 |
| INSURANCE | 37,421 | 0 | 0 | 37,421 |
| INVESTMENT FEES | 47,781 | 47,781 | 47,781 | 0 |
| MISCELLANEOUS | -1,713 | 0 | 0 | 15,969 |
| OFFICE SUPPLIES | 20,866 | 0 | 0 | 20,866 |
| PARK EXPENSE | 38,432 | 0 | 0 | 38,432 |
| POSTAGE | 1,834 | 0 | 0 | 1,834 |
| TRAINING & TEACHING MATERIALS | 29,288 | 0 | 0 | 29,288 |
| TELEPHONE | 20,548 | 0 | 0 | 20,548 |
| COMPUTER SOFTWARE SUPPORT | 18,026 | 0 | 0 | 18,026 |
| BAD DEBT EXPENSE | 9,706 | 0 | 0 | 9,706 |
| COMMUNITY EVENTS | 56,052 | 0 | 0 | 56,052 |
| INVESTMENT EXPENSES | 7,110 | 7,110 | 7,110 | 0 |
| WEBSITE DEVELOPMENT | 8,125 | 0 | 0 | 8,125 |
| EVALUATION STUDY | 129,383 | 0 | 0 | 129,383 |
| BUILDING MAINTENANCE - CV OTTLEY RENTAL | 13,317 | 13,317 | 13,317 | 0 |
| INSURANCE - CV OTTLEY RENTAL | 4,278 | 4,278 | 4,278 | 0 |
| BUILDING MAINTENANCE - SKYPOINT RENTAL | 934 | 934 | 934 | 0 |
| INSURANCE - SKYPOINT RENTAL | 468 | 468 | 468 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TEACHING SEMINARS | 104,928 | 104,928 | |
| CATALYTIC DEVICES INTERNATIONAL, LLC | -3,314 | -3,314 | |
| GREENMONT CAPITAL PARTNERS I, L.P. | -154 | -154 | |
| ENTERPRISE PRODUCTS PARTNERS, LP | -222 | -222 | |
| ONEOK PARTNERS, L.P. | -4,981 | -4,981 | |
| OTHER INCOME | 1,130 | 1,130 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 1,418,173 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 29,430 | 0 | 0 | 29,430 |
| CONTRACT SERVICES | 2,095 | 0 | 0 | 2,095 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 19,614 | 0 | 0 | 19,614 |
| FOREIGN TAXES PAID | 1,231 | 1,231 | 1,231 | 0 |
| FEDERAL EXCISE TAX | 6,819 | 0 | 0 | 6,819 |
| LICENSES & FEES - CV OTTLEY RENTAL | 69 | 69 | 69 | 0 |
| REAL ESTATE TAXES - CV OTTLEY RENTAL | 16,200 | 16,200 | 16,200 | 0 |
| REAL ESTATE TAXES - SKYPOINT RENTAL | 1,962 | 1,962 | 1,962 | 0 |
| LICENSES & FEES - SKYPOINT RENTAL | 5,458 | 5,458 | 5,458 | 0 |