| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE-ACCOUNTING | 47,887 | 23,943 | 23,944 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ACCUM - BUILDING | 67,922 | 33,961 | 33,961 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FROM K-1 FROM HIGH POINTE ON PARKER | 2014-04 | PURCHASE | 2015-12 | 44,369 | -43,042 | 1,327 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,358,436 | 679,967 | 678,469 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE-LEGAL FEES | 2,724 | 2,724 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INV - VERTICAL SOLUTIONS 33.33% | |||
| INV - REFUSE LEASING 100% D/E 2012 | 877,309 | 577,836 | 577,836 |
| INV - NEW WYOMING VENTURES 25% | 2,281,856 | 2,281,856 | |
| INVESTMENT - NWV OUTSIDE BASIS | 38,957 | 38,957 | |
| INV - AURAMIST (CMC VENT 2014) | 27,697 | 27,697 | |
| AURAMIST - ASSIGN TO CMCV | -27,697 | -27,697 | |
| INV - CORR-JENSEN (CMC VENT 2014) | 1,379,738 | 1,379,738 | |
| CORR-JENSEN - ASSIGN TO CMCV | -1,379,738 | -1,379,738 | |
| INV - FLOWTEC HOLDINGS (CMC VENT 201 | 1,063,026 | 1,063,026 | |
| FLOWTEC - ASSIGN TO CMCV | -1,063,026 | -1,063,026 | |
| INV. - GLOOMERS (CMC VENT 2014) | -1,022 | -1,022 | |
| GLOOMERS - ASSIGN TO CMCV | 1,022 | 1,022 | |
| INV - HIGH POINTE | 1,185,615 | 1,118,025 | 1,118,025 |
| INV. - EVERGREEN TENNIS | 1,463,055 | 1,468,750 | 1,468,750 |
| INV - CMC VENTURES | 145,191 | 137,376 | 137,376 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE-BASIC SERVICE | 4,602 | 2,301 | 2,301 | |
| OFFICE SUPPLIES | 18 | 9 | 9 | |
| MISCELLANEOUS | 2,211 | 2,211 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHILD CARE INCOME | 251,483 | 251,483 | |
| INCOME - REFUSE LEASING - D/E | -324,473 | -324,473 | -324,473 |
| INCOME - EVERGREEN TENNIS CTR | -74,305 | -74,305 | -74,305 |
| K-1 INCOME - HIGH POINTE ON P | -24,698 | -24,698 | -24,698 |
| K- I INCOME - CMC VENTURES LL | -7,816 | -7,816 | -7,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE - KINDERCARE | 27,359 | 79,802 |
| DUE TO FAITH COMES BY HEARING | 165,978 | 165,978 |
| FAITH COMES BY HEARING - ASSIGN TO C | -165,978 | -165,978 |
| DUE TO MISSION ARLINGTON | 165,978 | 165,978 |
| MISSION ARLINGTON - ASSIGN TO CMCV | -165,978 | -165,978 |
| DUE TO COOPERATIVE BAPTIST | 125,507 | 125,507 |
| COOPERATIVE BAPTIST - ASSIGN TO CMCV | -125,507 | -125,507 |
| DUE TO FELLOWSHIP OF COWBOY CHURCHES | 109,130 | 109,130 |
| COWBOY CHURCHES - ASSIGN TO CMCV | -109,130 | -109,130 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GEORGIA CAPITAL | 1,000,000 | 590,834 | 2007-12 | 2008-12 | AT LIQUIDATION OF HOLDINGS | 13.00 % | HARBISON PROPERTIES REAL ESTATE | NONE | LOAN | 590,834 | |
| M KLAESS | 125,000 | 125,000 | 2014-03 | 2022-04 | MONTHLY FO 96 MONTHS | 6.00 % | NONE | SHORTFALL FROM DEED IN LIEU OF FORE | SHORTFALL FROM DEED IN LIEU OF F | 125,000 | |
| CYGNUS SRSC | 1,000,000 | 1,000,000 | 2014-06 | 2019-06 | 5 YEAR BALLOON OR CONVERSI | 0 % | LOTS 40 & 43 SNAKE RIVER SPORTING C | MORTGAGE | LAND | 1,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES-PROPERTY & OTHERS | 178 | 178 |