| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARVER FLOREK AND JAMES | 4,125 | 1,238 | 2,888 |
| 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 | 392,853 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2005-01 | PURCHASE | 2014-07 | 4,326,000 | 3,733,938 | 592,062 | ||||
| TACTICAL CENTER | 2007-01 | PURCHASE | 2014-07 | 3,800,000 | 10,608,472 | -6,808,472 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN CAP AGY CORP | 10,915 | 10,915 |
| AT&T INC | 6,718 | 6,718 |
| BP PLC SPON ADR | 11,436 | 11,436 |
| CANADIAN PACIFIC RAILWAY | 19,269 | 19,269 |
| COCA COLA COM | 12,666 | 12,666 |
| EXXON MOBIL CORP COM | 18,490 | 18,490 |
| HALLIBURTON COMPANY | 11,799 | 11,799 |
| KINDER MORGAN INC. DEL | 18,532 | 18,532 |
| ROYAL DUTCH SHEL PLC | 13,912 | 13,912 |
| SCHLUMBERGER LTD | 17,082 | 17,082 |
| WAL-MART STORES INC | 8,588 | 8,588 |
| ABERDEEN ASIA-PAC INC | 13,875 | 13,875 |
| ISHARES IBOXX | 11,941 | 11,941 |
| JOHN HANCOCK INCOME FUND | 9,771 | 9,771 |
| PIMCO INCOME FUND CL P | 14,130 | 14,130 |
| POWERSHARES FIN PFD | 5,478 | 5,478 |
| POWERSHARES EXCHANGE | 2,403 | 2,403 |
| POWERSHARES EXCHANGE | 3,796 | 3,796 |
| SECTOR SPDR ENERGY | 23,748 | 23,748 |
| SMEAD VALUE FUND | 14,155 | 14,155 |
| SPDR S AND P INTL DVD | 8,404 | 8,404 |
| TCW EMERGING | 8,721 | 8,721 |
| VANGUARD REIT ETF | 16,200 | 16,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG, FURN, EQP, AUTOS SEE ATTCH D | 1,244,829 | 933,030 | 311,799 | 311,799 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARR WADDOUPS BROWN | 1,463 | 439 | 1,024 |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO NOTE PAYABLE |
| 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 | MERRILL LYNCH LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1409994 |
| 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 |
|---|---|---|---|
| UNITED WAY NOTE | 864,000 | 816,000 | 816,000 |
| HM INVESTMENTS NOTE | 329,635 | ||
| FIREHOLE RIVER CAPITAL LLC | 622,807 | 622,807 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 5,565 | 2,782 | 2,783 | |
| LOAN FEES | 3,063 | 1,531 | 1,532 | |
| DUES AND SUBSCRIPTIONS | 2,742 | 548 | 2,194 | |
| INFORMATION SYSTEM | 11,386 | 2,277 | 9,109 | |
| INSURANCE | 38,116 | 19,058 | 19,058 | |
| MISC ADMIN | 2,057 | 1,028 | 1,029 | |
| OFFICE SUPPLIES | 1,270 | 254 | 1,016 | |
| POSTAGE | 539 | 269 | 270 | |
| MARKETING/CONVENTIONS | 19,000 | 9,500 | 9,500 | |
| PUBLIC RELATIONS | 1,237 | 618 | 619 | |
| REPAIR AND MAINTENANCE | 2,892 | 1,157 | 1,735 | |
| EQP REPAIR AND MAINTENANCE | 3,893 | 1,557 | 2,336 | |
| RENTAL PROPERTY EXP/PROP TAX | 9,183 | 9,183 | ||
| SECURITY | 1,505 | 752 | 753 | |
| TELEPHONE | 4,606 | 1,842 | 2,764 | |
| VEHICLE COSTS | 4,827 | 1,931 | 2,896 | |
| TACTICAL TRAINING EXP | 5,756 | 2,878 | 2,878 | |
| BAD DEBTS | 201,002 | 201,002 | ||
| OTHER EXP | 897 | 897 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC INCOME | 2,663 | 2,663 | |
| TACTICAL CENTER RETAIL INCOME | 132,940 | 132,940 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BENETECH | 2,585 | 776 | 1,810 | |
| FROST ADMINISTRATORS, INC | 325 | 97 | 228 | |
| OTHER MISC - INCL TACTICAL CTR | 169 | 51 | 117 |