| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,975 | 17,975 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1005 NORTH RICHARD | 2018-06-30 | 189,051 | S/L | 27.5000 | 3,724 | 3,724 | |||
| 1021 ALAMOSA | 2018-06-30 | 136,499 | S/L | 27.5000 | 2,689 | 2,689 | |||
| 1401 BRYAN CIRCLE | 2018-06-30 | 164,910 | S/L | 27.5000 | 3,248 | 3,248 | |||
| 1401 CHICO | 2018-06-30 | 205,000 | S/L | 27.5000 | 4,038 | 4,038 | |||
| 1507 LIVE OAK HOUSE | 2018-06-30 | 180,467 | S/L | 27.5000 | 3,555 | 3,555 | |||
| 1703 CALLOWAY HOUSE | 2018-06-30 | 164,906 | S/L | 27.5000 | 3,248 | 3,248 | |||
| 305 WARSHAR | 2018-06-30 | 229,447 | S/L | 27.5000 | 4,519 | 4,519 | |||
| 315 WARSHAR | 2018-06-30 | 229,004 | S/L | 27.5000 | 4,511 | 4,511 | |||
| 904 RICHARD HOUSE | 2018-06-30 | 135,018 | S/L | 27.5000 | 2,659 | 2,659 | |||
| 905 VALVERDE | 2018-06-30 | 193,000 | S/L | 27.5000 | 3,802 | 3,802 | |||
| EDDY HOUSE | 2018-06-30 | 115,018 | S/L | 27.5000 | 2,266 | 2,266 | |||
| RUBY BRYAN CIRCLE | 2018-06-30 | 264,506 | S/L | 27.5000 | 5,210 | 5,210 | |||
| WESTRIDGE HOUSE | 2018-06-30 | 212,911 | S/L | 27.5000 | 4,194 | 4,194 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DREYFUS SM CAP STCK INDX | 2017-12 | PURCHASE | 2018-07 | 111,320 | 102,958 | 8,362 | ||||
| AMER FNDS EUROPAC GROW | 2017-12 | PURCHASE | 2018-07 | 192,723 | 201,176 | -8,453 | ||||
| OAKMARCK INTL INVE CO OF AM | 2017-12 | PURCHASE | 2018-07 | 97,680 | 103,307 | -5,627 | ||||
| AMER FND INV CO OF AM | 2017-12 | PURCHASE | 2018-07 | 105,490 | 104,304 | 1,186 | ||||
| SEI S&P 500 INDEX FD | 2017-12 | PURCHASE | 2018-07 | 101,248 | 95,398 | 5,850 | ||||
| SEI CORE FIXED INCOME | 2017-07 | PURCHASE | 2018-07 | 115,261 | 118,411 | -3,150 | ||||
| SEI SMALL CAP VALUE FUND | 2017-07 | PURCHASE | 2018-07 | 87,714 | 88,505 | -791 | ||||
| SEI SHRT DUR GOVT | 2017-07 | PURCHASE | 2018-07 | 117,258 | 118,715 | -1,457 | ||||
| DREYFUS SM CAP STCK INDX | 2017-01 | PURCHASE | 2018-07 | 78,950 | 67,442 | 11,508 | ||||
| AMER FNDS EROPAC GROW | 2017-01 | PURCHASE | 2018-07 | 142,672 | 135,584 | 7,088 | ||||
| OAKMARK INTL SM CAP | 2017-01 | PURCHASE | 2018-07 | 67,434 | 66,318 | 1,116 | ||||
| AMER FND INV CO OF AM | 2017-01 | PURCHASE | 2018-07 | 72,729 | 67,914 | 4,815 | ||||
| SEI S&P 500 INDEX FD | 2017-01 | PURCHASE | 2018-07 | 78,419 | 68,033 | 10,386 | ||||
| SEI CORE FIXED INCOME | 2017-01 | PURCHASE | 2018-07 | 72,613 | 74,170 | -1,557 | ||||
| SEI SMALL CAP VALUE FUND | 2017-01 | PURCHASE | 2018-07 | 57,234 | 55,288 | 1,946 | ||||
| SEI SHRT DUR GOVT | 2017-01 | PURCHASE | 2018-07 | 72,997 | 74,326 | -1,329 | ||||
| GAAP ADJUSTMENTS | PURCHASE | 13,432 | -13,432 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC 19147 | ||
| RBC 19149 | ||
| RBC 19150 | ||
| RBC 19152 | ||
| RBC 19153 | ||
| RBC 19154 | ||
| RBC 19157 | ||
| RBC 19158 | ||
| RBC 19161 | ||
| RBC 19162 | ||
| SEI |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RICHARD HOUSE | 135,018 | 47,663 | 87,355 | 135,000 |
| EDDY HOUSE | 115,018 | 115,018 | 115,000 | |
| 1005 NORTH RICHARD | 189,051 | 189,051 | 189,000 | |
| 1021 ALAMOSA | 136,499 | 136,499 | 136,500 | |
| 1401 BRYAN CIRCLE | 164,910 | 164,910 | 165,000 | |
| 1401 CHICO | 205,000 | 205,000 | 205,000 | |
| 1507 LIVE OAK HOUSE | 180,467 | 180,467 | 180,000 | |
| 1703 CALLOWAY HOUSE | 164,906 | 164,906 | 165,000 | |
| 305 WARSHAR | 229,447 | 229,447 | 230,000 | |
| 315 WARSHAR | 229,004 | 229,004 | 230,000 | |
| 905 VLAVERDE | 193,000 | 193,000 | 193,000 | |
| RUBY BRYAN CIRCLE | 264,506 | 264,506 | 265,000 | |
| WESTRIDGE HOUSE | 212,911 | 212,911 | 213,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL HOUSES | ||||
| INSURANCE | 12,082 | 12,082 | ||
| REPAIRS & MAINTENANCE | 3,836 | 3,836 | ||
| EXPENSES | ||||
| INVESTMENT MGMT FEES | 6,078 | 6,078 | ||
| FOREIGN TAX | 275 | 275 | ||
| INVESTMENT EXPENSE | ||||
| REPAIRS & MAINTENANCE | ||||
| OFFICE EXPENSE | ||||
| POSTAGE | 38 | |||
| SUPPLIES | 124 | |||
| BAD DEBT | ||||
| FINES/PENALTIES/FEES | ||||
| MISC | 400 | |||
| BANK SERVICE CHARGES | 20 | |||
| REFUNDED PY DONATION | 5,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 61 | 61 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTE RECEIVABLE-243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 617 |