| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,322 | 4,774 | 4,774 | 4,774 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2009-01-01 | 1,181,707 | L | 0 | 0 | 0 | |||
| CAMP BUILDING | 2009-01-01 | 6,746,939 | 2,697,285 | SL | 27.500000000000 | 244,845 | 0 | 244,845 | |
| LAND IMPROVEMENT | 2008-12-01 | 177,223 | 104,581 | SL | 20.000000000000 | 8,861 | 0 | 8,861 | |
| BUILDING IMPROVEMENT | 2009-04-07 | 9,400 | 6,736 | SL | 15.000000000000 | 627 | 0 | 627 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 19,198 SH SPDR GOLD SHARES | 2,914,763 | 2,914,763 |
| 38,579 SH VANGUARD INDEX S&P 500 ETF | 9,724,438 | 9,724,438 |
| 18,083 SH VANGUARD MID-CAP ETF | 2,745,321 | 2,745,321 |
| 20,827 SH ISHARES S&P SMALLCAP 600 GROWTH INDEX | 1,869,940 | 1,869,940 |
| 53,110 SH ISHARES CORE MSCI EAFE ETF | 3,315,009 | 3,315,009 |
| 38,253 SH ISHARES CORE MSCI EMERGING MARKETS ETF | 2,032,908 | 2,032,908 |
| 36,862 SH ISHARES BOXX INVESTMENT GRADE CORPORATE BOND FUND | 5,061,079 | 5,061,079 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,181,707 | 0 | 1,181,707 | 1,181,707 |
| CAMP BUILDING | 6,746,939 | 2,942,130 | 3,804,809 | 3,804,809 |
| LAND IMPROVEMENT | 177,223 | 113,442 | 63,781 | 63,781 |
| BUILDING IMPROVEMENT | 9,400 | 7,363 | 2,037 | 2,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 66,666 | 22,222 | 22,222 | 22,222 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS - NET OF AMORTIZATION | 490 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & PROMOTION | 22,928 | 0 | 22,928 | 0 |
| INSURANCE PREMIUMS | 33,706 | 0 | 33,706 | 0 |
| MAINTENANCE | 197,765 | 0 | 197,765 | 0 |
| MANAGEMENT FEES | 48,617 | 0 | 48,617 | 0 |
| OFFICE EXPENSES | 31,492 | 0 | 31,492 | 0 |
| SECURITY EXPENSES | 8,584 | 0 | 8,584 | 0 |
| UTILITIES | 51,774 | 0 | 51,774 | 0 |
| OTHER FEES | 29,000 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL REVENUE - KFF LLC | 1,369,414 | 1,369,414 | |
| OTHER REVENUE - KFF LLC | 32,952 | 32,952 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BEXAR COUNTY HOUSING FINANCE CORP | 4,642,195 | 0 |
| UNEARNED REVENUE | 6,117 | 0 |
| SECURITY DEPOSIT LIABILITY | 60,746 | 0 |
| UNCLAIMED PROPERTY LIABILITY | 538 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 60,049 | 60,049 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 213,863 | 0 | 213,863 | 0 |
| TAXES | 196,328 | 0 | 0 | 0 |