| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA fees | 4,600 | 4,600 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ONE WEST BERYL-BLDG | 2013-01-01 | 263,760 | 66,732 | SL | 3.64 % | 9,590 | 9,590 | ||
| HVAC | 2019-03-31 | 7,955 | 229 | SL | 3.64 % | 289 | 289 | ||
| FLOORING | 2019-12-02 | 5,240 | 131 | SL | 20.00 % | 1,048 | 1,048 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOSTON PROPERTIES LP | 15,900 | 15,900 |
| MID-AMERICA APARTMENTS LP 3.750% | 16,333 | 16,333 |
| VENTAS REALTY LP 4.125% | 17,207 | 17,207 |
| USAA TAX EXEMPT INTERMED TERM RETAIL | 99,416 | 99,416 |
| USAA TAX EXEMPT SHORT TERM RETAIL | 4,983 | 4,983 |
| Sempra Energy Note | 20,690 | 20,690 |
| Medtronic Inc Note | 6,720 | 6,720 |
| Shell International Fin BV | 11,073 | 11,073 |
| Cisco Sys Inc | 16,706 | 16,706 |
| TCW Emerging Mkts Income | 21,346 | 21,346 |
| USAA High income Fund Retail | 31,575 | 31,575 |
| USAA Income Fund Retail | 15,741 | 15,741 |
| USAA Intermediate Term Bond Retail | 11,592 | 11,592 |
| USAA Short Term Bond Fund Retail | 4,008 | 4,008 |
| friendly Fin, Inc 2.9% | 10,012 | 10,012 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| USAA EMERGING MARKETS FD INSTL | 1,389 | 1,389 |
| USAA GROWTH FUND INSTL | 6,962 | 6,962 |
| USAA INCOME STOCK FUND INSTL | 6,985 | 6,985 |
| USAA INTERNATIONAL FUND INSTL | 9,189 | 9,189 |
| USAA MANAGED ALLOCATION RETAIL | 6,463 | 6,463 |
| USAA SMALL CAP STOCK FUND INSTL | 1,561 | 1,561 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 276,955 | 67,092 | 209,863 | 464,000 |
| Land | 65,940 | 65,940 | 116,000 | |
| Miscellaneous | 10,927 | 10,927 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other Receivable | 1,564 | 3,125 | 3,125 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 1,179 | 1,179 | ||
| Rental Expenses | 8,888 | 8,888 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 25 | 25 | ||
| INCOME TAXES | 54 |