| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dave B Straley | 630 | 630 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 620 West Table Rock Rd, Alta, WY | 2008-11-30 | 936,000 | 117,000 | Straight Line | 0000000040.000000000000 | 23,400 | 23,400 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 100 Sh 3M | 2008-10 | P | 2013-06 | 11,035 | 5,052 | 5,983 | ||||
| 100 Sh Abbot | 2011-03 | P | 2013-04 | 3,366 | 2,186 | 1,180 | ||||
| 1287 sh Abbvie | 2011-04 | P | 2013-06 | 54,216 | 33,282 | 20,934 | ||||
| 415 sh Activsion | 2012-03 | P | 2013-03 | 6,200 | 5,004 | 1,196 | ||||
| 1000 sh Appied Materials | 2012-11 | P | 2013-02 | 10,991 | 10,285 | 706 | ||||
| 200 Sh Berkshire Hathaway | 2007-12 | P | 2013-02 | 18,491 | 10,161 | 8,330 | ||||
| 463 Sh Body Central | 2012-07 | P | 2013-07 | 5,979 | 5,014 | 965 | ||||
| Call Abbott Labs | 2012-12 | P | 2012-10 | 166 | 166 | |||||
| Call Berkshire Hathaway | 2012-12 | P | 2012-10 | 168 | 168 | |||||
| Call Weight Watchers | 2013-04 | P | 2013-02 | 272 | 272 | |||||
| Call Weight Watchers | 2013-07 | P | 2013-04 | 302 | 302 | |||||
| Call Weight Watchers | 2013-08 | P | 2013-07 | 455 | 455 | |||||
| 250 Sh Carmax | 2004-01 | P | 2013-06 | 11,596 | 4,285 | 7,311 | ||||
| 23 sh Corning Inc | 2012-05 | P | 2013-02 | 47,990 | 48,780 | -790 | ||||
| 576 sh Dice Holdings | 2012-09 | P | 2013-09 | 4,863 | 4,991 | -128 | ||||
| 160 sh Dolby Lab | 2012-01 | P | 2013-01 | 4,781 | 5,027 | -246 | ||||
| 173 Entergy | 2011-08 | P | 2013-06 | 11,795 | 10,132 | 1,663 | ||||
| 1527 sh Excelsior Emerging | 2004-11 | P | 2013-06 | 14,936 | 12,752 | 2,184 | ||||
| 541 sh Exelis | 2012-01 | P | 2013-01 | 6,294 | 5,020 | 1,274 | ||||
| 163 sh Forest Lab | 2012-01 | P | 2013-01 | 6,023 | 5,000 | 1,023 | ||||
| 856 sh Formula Investing | 2012-01 | P | 2013-06 | 12,851 | 10,000 | 2,851 | ||||
| 196 sh Gilead Sciences | 2012-05 | P | 2013-05 | 10,771 | 5,013 | 5,758 | ||||
| 128 sh Hollyfrontier | 2012-11 | P | 2013-11 | 5,749 | 4,998 | 751 | ||||
| 221 sh ITT | 2012-03 | P | 2013-03 | 6,095 | 5,019 | 1,076 | ||||
| 497 sh Intersections | 2012-11 | P | 2013-11 | 4,208 | 5,043 | -835 | ||||
| 391 sh J2 Global Commun | 2012-07 | P | 2013-07 | 16,337 | 10,007 | 6,330 | ||||
| 1000 sh Lowes | 2008-07 | P | 2013-06 | 40,889 | 19,756 | 21,133 | ||||
| 162 sh Microsoft | 2012-05 | P | 2013-05 | 4,696 | 4,462 | 234 | ||||
| 168 sh Microsoft | 2012-07 | P | 2013-05 | 4,870 | 5,003 | -133 | ||||
| 670 sh Microsoft | 2012-11 | P | 2013-05 | 19,424 | 19,170 | 254 | ||||
| 168 sh Microsoft | 2012-11 | P | 2013-07 | 5,981 | 4,807 | 1,174 | ||||
| 283 Momenta Pharma | 2012-01 | P | 2013-01 | 3,433 | 5,001 | -1,568 | ||||
| 400 sh Novartis | 2010-08 | P | 2013-06 | 28,987 | 21,027 | 7,960 | ||||
| 109 sh Nu Skin | 2012-11 | P | 2013-11 | 12,972 | 5,006 | 7,966 | ||||
| 843 sh Osterweis Fund | 2003-09 | P | 2013-01 | 24,950 | 16,958 | 7,992 | ||||
| 1109 sh Osterweis Fund | 2003-12 | P | 2013-03 | 34,950 | 23,578 | 11,372 | ||||
| 626 sh Osterweis Fund | 2004-06 | P | 2013-04 | 19,950 | 13,991 | 5,959 | ||||
| 449 Petmed Express | 2012-11 | P | 2013-11 | 6,575 | 5,010 | 1,565 | ||||
| 857 sh Pfizer | 2011-01 | P | 2013-08 | 25,119 | 15,195 | 9,924 | ||||
| 1328 sh Pimco High Yield | 2010-11 | P | 2013-06 | 12,610 | 12,417 | 193 | ||||
| 3550 sh Pimco Short Term | 2011-11 | P | 2013-06 | 34,950 | 35,010 | -60 | ||||
| 1783 sh Pimco Total Return | 2012-04 | P | 2013-06 | 19,525 | 20,000 | -475 | ||||
| 952 sh Pimco Total Return | 2012-06 | P | 2013-06 | 10,425 | 10,773 | -348 | ||||
| 760 sh Pozen Inc | 2012-09 | P | 2013-09 | 4,407 | 4,971 | -564 | ||||
| Put Qualcomm | 2013-04 | 2012-12 | 296 | 296 | ||||||
| Put Qualcomm | 2013-10 | 2013-04 | 258 | 258 | ||||||
| PUt McDonalds | 2012-12 | 2012-10 | 224 | 224 | ||||||
| Put Facebook | 2013-02 | 2012-12 | 489 | 489 | ||||||
| Put Facebook | 2013-05 | 2013-02 | 484 | 484 | ||||||
| Put Baidu | 2013-06 | 2013-02 | 800 | 800 | ||||||
| Put Ntl Oilwell | 2013-08 | 2013-02 | 934 | 934 | ||||||
| Put Weight Watchers | 2012-12 | 2012-10 | 1,024 | 1,024 | ||||||
| 197 Regions Fing | 2011-10 | P | 2012-12 | 4,925 | 5,002 | -77 | ||||
| 326 sh SK Telecom | 2011-10 | P | 2013-04 | 5,765 | 5,013 | 752 | ||||
| Put Facebook | 2013-09 | 2013-05 | 314 | 314 | ||||||
| Put Baidu Com | 2013-09 | 2013-06 | 1,235 | 1,235 | ||||||
| 4055 sh T Rowe Price Intl | 2004-06 | P | 2013-05 | 38,632 | 40,000 | -1,368 | ||||
| 354 sh USA Mobility | 2012-01 | P | 2013-01 | 4,165 | 5,019 | -854 | ||||
| 136 sh Usana Health Svc | 2012-03 | P | 2013-03 | 6,227 | 5,074 | 1,153 | ||||
| 141 sh Veeco | 2012-07 | P | 2013-07 | 4,849 | 5,006 | -157 | ||||
| 648 sh Waste Management | 2012-03 | P | 2013-06 | 25,891 | 20,218 | 5,673 | ||||
| 478 sh Westar Energy | 2004-09 | P | 2013-06 | 14,970 | 11,123 | 3,847 | ||||
| 561 sh Western Union | 2012-03 | P | 2013-09 | 10,252 | 10,005 | 247 | ||||
| Call Microsoft | 2013-02 | 2012-11 | 347 | 347 | ||||||
| 23 sh CF industries holding | 2012-09 | P | 2013-09 | 4,448 | 5,088 | -640 |
| Identifier | Return Reference | Explanation |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| All Bonds | 734,243 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Domestic Value Equities | 1,707,210 | 3,370,460 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Table Rock House | 937,000 | 140,400 | 796,600 | 2,556,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Description | Amount |
|---|---|
| Prior Period adj timing differences | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Meals and Entertainment | 74 | 74 | ||
| Bank Fees | 220 | 45 | 175 | |
| Computer and Internet | 3,701 | 3,701 | ||
| Dues and Subscriptions | 775 | 775 | ||
| Insurance | 5,479 | 3,701 | ||
| Board Meeting Expenses | 5,917 | 5,917 | ||
| Office Expense | 1,286 | 1,296 | ||
| Telephone | 3,075 | 3,075 | ||
| Postage and Delivery | 212 | |||
| Management expense Rental | 3,600 | 3,600 | ||
| Maintenance and Repairs Rental | 14,213 | 14,213 | ||
| Utilities Rental | 5,876 | 5,876 | ||
| Direct Program Related expenses | 1,707 | 1,707 | ||
| Professional Development | 1,734 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest Income from Greenwood Loan | 190 | ||
| Rough Rider | 174 | 174 | |
| Table Rock Farm | 4,157 | 4,157 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities | 1,697 | 3,171 |
| Capital One Visa | 2,265 | 2,994 |
| Unearned Grant Income | 26,744 | 26,744 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Name | Address |
|---|---|
| Arthur B Schultz |
501 Lakeshore Blvd Unit 50 Incline Village,NV89452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Income tax | 372 | 372 | ||
| Property Tax Rental | 4,640 | 4,640 | ||
| Foreign Tax | 695 | 695 | ||
| Payroll Tax | 6,629 | 6,629 |