| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARVER FLOREK AND JAMES | 5,455 | 1,637 | 3,819 |
| Person Name | Explanation |
|---|---|
| CINDY R PURCELL | |
| WC SWANSON | |
| CHRISTINE ELLIS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 481,933 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MCDONALDS | 2012-01 | PURCHASE | 2013-12 | 29,804 | 25,491 | 4,313 | ||||
| CATERPILLAR | 2012-01 | PURCHASE | 2013-12 | 8,291 | 8,320 | -29 | ||||
| OCCIDENTAL PETE | 2012-01 | PURCHASE | 2013-12 | 43,429 | 41,795 | 1,634 | ||||
| SECTOR SPDR | 2012-01 | PURCHASE | 2013-12 | 19,775 | 20,715 | -940 | ||||
| CONAGRA | 2012-01 | PURCHASE | 2013-12 | 6,676 | 5,544 | 1,132 | ||||
| COCA COLA | 2012-01 | PURCHASE | 2013-12 | 26,268 | 26,775 | -507 | ||||
| ROYAL DUTCH | 2012-01 | PURCHASE | 2013-12 | 20,238 | 21,438 | -1,200 | ||||
| PIMCO | 2012-01 | PURCHASE | 2013-12 | 10,436 | 10,195 | 241 | ||||
| ISHARES BARCLAYS | 2012-01 | PURCHASE | 2013-12 | 222,899 | 200,803 | 22,096 | ||||
| INTEL CORP | 2012-01 | PURCHASE | 2013-12 | 18,968 | 18,150 | 818 | ||||
| PG&E | 2012-01 | PURCHASE | 2013-12 | 21,074 | 21,438 | -364 | ||||
| WEITZ | 2012-01 | PURCHASE | 2013-12 | 9,921 | 9,992 | -71 | ||||
| SCHLUMBERGER | 2012-01 | PURCHASE | 2013-12 | 8,133 | 7,207 | 926 | ||||
| B OF A | 2012-01 | PURCHASE | 2013-12 | 100,000 | 100,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORP BONDS |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORP STOCK |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG, FURN, EQP, AUTOS SEE ATTCH D | 18,484,611 | 4,164,584 | 14,320,027 | 14,320,027 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARR WADDOUPS BROWN | 4,686 | 1,406 | 3,280 |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO NOTE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2099199 |
| 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 | JAMM FINANCIAL LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 300000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | MERRILL LYNCH LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1914994 |
| 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 |
|---|---|---|---|
| EMS NOTE | 38,709 | ||
| UNITED WAY NOTE | 912,000 | 864,000 | 864,000 |
| HM INVESTMENTS NOTE | 337,877 | 329,635 | 329,635 |
| Description | Amount |
|---|---|
| DONATIONS IN KIND RECEIVED | 111,283 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 25,874 | 12,937 | 12,937 | |
| DUES AND SUBSCRIPTIONS | 3,025 | 605 | 2,420 | |
| INFORMATION SYSTEM | 11,450 | 2,290 | 9,160 | |
| INSURANCE | 52,915 | 26,458 | 26,458 | |
| MISC ADMIN | 4,381 | 2,191 | 2,191 | |
| OFFICE SUPPLIES | 1,816 | 363 | 1,453 | |
| POSTAGE | 502 | 251 | 251 | |
| MARKETING/CONVENTIONS | 30,266 | 15,133 | 15,133 | |
| PUBLIC RELATIONS | 48 | 24 | 24 | |
| REPAIR AND MAINTENANCE | 17,361 | 6,944 | 10,417 | |
| RENTAL PROPERTY EXP/PROP TAX | 10,934 | 10,934 | ||
| SECURITY | 1,641 | 821 | 821 | |
| TELEPHONE | 14,871 | 5,948 | 8,922 | |
| VEHICLE COSTS | 4,558 | 1,823 | 2,734 | |
| UTILITIES | 32,697 | 13,079 | 19,617 | |
| TACTICAL TRAINING EXP | 8,982 | 4,491 | 4,491 | |
| OTHER EXP | 1,598 | 1,598 | 1,598 | |
| EQUITY TRANSFERS | 10,703 | 10,703 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF FURNITURE | 2,949 | 2,949 | |
| TACTICAL CENTER RETAIL INCOME | 4,187 | 4,187 | |
| MISC INCOME | 4,232 | 4,232 | |
| TACTICAL CENTER ADMISSIONS | 225,522 | 225,522 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BENETECH | 2,185 | 656 | 1,530 | |
| FROST ADMINISTRATORS, INC | 400 | 120 | 280 | |
| OTHER MISC - INCL TACTICAL CTR | 2,217 | 665 | 1,551 |