👁 1
💬 0
📄 Extracted Text (1,232 words)
1.160.000 : 14.785.000 1
T
:.
2rI10.000
2 so.
ggIgIgggikgiggIggraggggFRREggEgggiggggigggiggggg
.. . g
ligggri
4- -ttr
gir"30tglgeBent“sgstii
' i lefig‘
- ggt4 : FilligFig
ve i rL g.
• i i I . . e
CJ
g g . 0 ggr '
at f iii :LI ,.9. I R12.224i,
£ i1 .
I I i.
i;
Bell 430
ii i
5,t100
§ i § g 1
E g §
4 Ii .i ii i R 0 -
i
: 1 1 - 4.
--t 3
i
20.003
't t I 1 -t : i
ag i g *i g gAggi AA g I
Boeing
PARIS %manic: JEgE
I 1'14
i , i , ,, i • - , -
§ i §
imoosto
I ui ii , Ii
4V
II ,, . ,, i! gN7 i g
.... ..1- P . I E
! .• i
-
no.oce
25.000
i
gg i t g gg i g E gg
NC I ',Q..; i
.. I gI :2 4-ip; : ... i iT-- $ :1 g0 g
0.66b'r----
m I • g1. •i • I i i ..., 0
4 f f 11
14,000
cosroo
I gni g gggggg g igg g 1 g
8 f get' In
_............_.._, ..
, R 80118
: ..., 44 ligg
el I i 1 I
i
_ ._.
el
N
•
Farrinid:
22.000
2 R I
a9iNc°12A le64 , 0 0
gg
r
V
i i I
I K
0
p-
*
p
I§I
fa gI I A @ @AA g@ A@SA g
t
@ A A g i g
i i ,-
.T
4 45*g gig 4IggiR R d
,
d
,
d
N
I r ;
i t- it I I.
0
§ I
4
f t 1. f ......s.
2013 BUDGET CASH FLOW
I
§ §! il !•i § A ANA AI §§gi n § §t
0 in
MV
4;
ri a vi-i• •ii ,
,- m
.t. !iv ceq-i i site .1' g
i i : i . ; ; '1 §
a
ti LI
-
i--
!
;
--
1 " -t-
§2.
;° I.§ 1 §
i § § § §
..I
le i It. I
.i 0
- ,i
v Vr-
i I ,-.
214 -
gn A I
i.: di 0 is @g g g
4 1:24 g ,F
cla - r
i I i Ix
II
.
N6 of
-§§§§ p i§ i 4 r +1
I
4 i-
i00
4
§ §§
44 A § ig d orti 0
§a g
-
s
'.6
I
I : gi
i
. -
§
- . -
I
...
;3 t g ": I" I .-
INIE
I
I 81
0 ! !
t -
0
i
4
1
• -a
4 r
F I@
m
ia l
I §§@ @I 0,.. ,"I
..,1•:W fo R ft 1- ,. § 1§ it
18 1 1 !
11 A
, E
i - 1
A
ed _ -:.
i _
E . — i
1 4 1 gg..- -. E a
- tairizrz
lift 4 •- — I
10,2 m,i0 0. milr,P. 5ma a , 0
f .., ,-
I
EFTA00600070
CAPITAL IMPROVEMENTS
.-.• :.
: •
iitS oltalliniroViments . •
Chiller Probed -AO 0,4nston 3 % 900 .... ;
Miscellaneous . 19,000 .• I
Siemens -Chiller 1 : 0,000 i : • - .•
gii—System - Sawyers./ Stan ! --i s00061 • 4
:61Waiiittiiiik:t — — '' ' '''''''''''''''''' i 37,000 1 + • • i.• 4 -4
bliiiivisipritiothew , "I .._...........--Y• vi 000 .• 4-
fair' I : 476,000 I -4'' :.
I
Porto ea expenirdfivemsnts .• . i
2013 F : 56 000i ' .• : '
.:_ .--:' F'aid i'
JJ - Master bedroom tettace, stucco etc i pad ootir'' • i•
NOOK* 4— estimate : . 54,000 1 ! +.-- •t• :
ciaii.iiiiii-------t :: estimate I 75,006 i
1 i'
Cooing Tower . I I 35,000 $ .• :. ::
•
Well K- Plugging & Fifer ' I 25000E . :.
i '' 4-- .--;
Audio - TV's, receivers, etc . 25,000 :. ::
4- --i :
Phone em . ! 37,006 ".
telephone Kber / MictOwavet t • 103 000 I : 4
-4- . -
Total
LSJ tapital improveMents . I 4 • t 4 t
• •
Dodge paid I 25 000 i ! i
« -
Stewart yaid .i ... 15, 000 i r
1
Yamaha Engines : .i i paid i *-t45,blio i .:
Sabooa 4 i :. 'ilk 3 10 000 3
Polaris (2) : :' . . ::
$ . eid.%.1019.9.9.9.4S.99. 20.000 $
Miscellaneous - Island .P isiiiiiiiiiKiniosses estimatel 280.0061 -:
+ - •
Total -t i• I i-•
I 400000 i ! 4
ParisGpital Improvements 1 4 I ' !
Windows t• + • i
2014 Mercedes $ Cliii----- '''''-1----- r —''''''''''''' -- ''''''''''4. 150.000 . I
Miscellaneous - Ian Paksetc :I 200
10 isi: , :
Total $ '
Weiiiiiii ITD I — " .
4 4 4-
Prebuy • paid i 4.006 i' . •
Paint I • I 137,500: ' $ :
0 ".
Interim' '"""'t estimate 357, 4 •
-+ '
Miscellaneous
M '1 6506 i i 7 —
GIV School ' 50•_000 :
APO Upgrade 100,
i6lanedeck Naas, Avlarioas. Gave & Other i 875.000 :• ''-T' :
Total ; 1 600 000 4'
:.
. • -.4- -;
Boeing Repairs & Maintence an i ! : • :. I :. '
Stambaugh Aviation -Aux foil Tank •net pusIX, wens fer. 4ndipip i 2 . ;
Corrosion Inspection *2 Engine I . 3 140,000 I t 'i 4
i
Auto Pilot repairs i. E 47,000 3 ' .• i .•
a ' e- 'I i*
Raspier Unsched Mamtenence i . ' -!: 6512 4. • •
Vital' 1 S50, : ''t t +
bon 40 l- 4 t -+-
; !
1.1
4/nPaPi!!laealiPi.1_ • Pap 35 000 : . I :•
uliii U _,_10 000 I ''I.-
' '
to I--AWOD : 4 4--
• • •
GNP '''''''''''''''''' I I I : :
Engines (1) : Agni 2013 pall i- 160000 i $ + '
Engines (1) Augus. 2013 •:" 'ffib WO • i :•
Ftegular Unscheduled Maintenance I 50.00k .._ •
Total i 370.000
EFTA00600071
i
totalspend per summary 14,785,000
aviation decrease once Gil & 727 sold (1,365,0001 .... ....._____
adjusted total spending 13,420,000
i
i.
,....
potential decrease in salary harry 150,000) __ _ _ ___
dki . ''''''''i808.0601
..-
I
total potential savings (750,000)
Annual Net Spending 1 12,670,000
4.
i i
dki salary 1,500,000
total payroll 25.62%
..i.
total spend 11.18%
I ..- I
-----------.
OROWTH OF JEE ASSETS
DKI Hourly Rate Overview
52 weeks invested $ 200,000,000
2 weeks holiday- 1 5.00% 10,000,000
4 weeks vacation i . 6.00% 12,000,000
46 weeks @ 50 hours per week i 7.00% 14,000,000
2,300 I total hours 1 i
_..... . L. invested $ 1225,000,000
I 6.
- 29r Taipei - boa ---i
6.00%i 11,250,000
i I 6.00%i 13,500,000
other dki thoughts ' 7.00%1 15,750,000
1 ! new mexico first class ticket 2800
..
2 -i.i nj costs @ 8.85% i 126,732 250,000,000
J Invested $ ......._
.T nyc ubt T 57,280 5.00% 12,500,000
nyc office phone etc 30,000 6.00% 15,000,000
total cost - nyc 214,012
ℹ️ Document Details
SHA-256
a6571de3463d6d7add6251499ce0b8c57b211ae2aae1c0bd3b6d11c6b1d15be4
Bates Number
EFTA00600070
Dataset
DataSet-9
Type
document
Pages
3
💬 Comments 0