| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 17,179 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1507 LIVE OAK HOUSE | 2018-06-30 | 180,467 | 11,279 | S/L | 40.0000 | 1,880 | |||
| 1507 LIVE OAK HOUSE ADDITIONS | 2018-06-30 | 2,089 | 131 | S/L | 40.0000 | 21 | |||
| 1703 CALLOWAY HOUSE | 2018-06-30 | 164,906 | 10,307 | S/L | 40.0000 | 687 | |||
| 904 RICHARD HOUSE | 2018-06-30 | 135,018 | 8,439 | S/L | 40.0000 | 2,250 | |||
| 905 VALVERDE | 2018-06-30 | 193,000 | 12,063 | S/L | 40.0000 | 4,825 | |||
| 1401 BRYAN CIRCLE | 2018-06-30 | 264,506 | 16,532 | S/L | 40.0000 | 1,102 | |||
| 1019 N. 6TH | 2019-05-24 | 178,965 | 7,084 | S/L | 40.0000 | 4,474 | |||
| 1019 N. 6TH FENCE | 2019-06-07 | 14,069 | 891 | S/L | 25.0000 | 563 | |||
| 1908 MANZANO | 2020-02-18 | 155,000 | 3,229 | S/L | 40.0000 | 3,229 | |||
| 1908 MANZANO REMODEL | 2020-03-11 | 22,703 | 473 | S/L | 40.0000 | 473 | |||
| 1908 MANZANO FURNITURE | 2020-03-05 | 8,678 | 1,033 | S/L | 7.0000 | 1,033 | |||
| 1908 MANZANO A/C UNIT | 2020-03-11 | 8,396 | 466 | S/L | 15.0000 | 467 | |||
| 1908 MANZANO FENCE | 2020-04-09 | 17,076 | 512 | S/L | 25.0000 | 569 | |||
| 1908 MANZANO LANDSCAPING | 2020-04-15 | 2,551 | 191 | S/L | 10.0000 | 213 | |||
| 905 VALVERDE FURNITURE | 2020-08-26 | 19,947 | 443 | S/L | 15.0000 | 1,330 | |||
| 916 ALBERT | 2020-02-28 | 125,000 | 2,604 | S/L | 40.0000 | 3,125 | |||
| 916 ALBERT REMODEL | 2020-10-31 | 9,841 | 41 | S/L | 40.0000 | 246 | |||
| 916 ALBERT FURNITURE | 2020-10-31 | 21,966 | 523 | S/L | 7.0000 | 3,138 | |||
| 916 ALBERT FENCE | 2020-12-31 | 10,740 | S/L | 25.0000 | 430 | ||||
| 1401 BRYAN CIR REMODEL | 2021-02-23 | 18,609 | S/L | 4.0000 | |||||
| 1401 BRYAN CIR HVAC | 2021-02-18 | 4,603 | S/L | 10.0000 | |||||
| 1401 BRYAN CIR REFRIGERATOR | 2021-02-23 | 2,395 | S/L | 10.0000 | |||||
| 409 HAMILTON HOUSE | 2021-05-15 | 96,300 | S/L | 40.0000 | 1,605 | ||||
| 409 HAMILTON LAND | 2021-01-22 | 10,700 | |||||||
| HAMILTON HVAC | 2021-01-30 | 7,467 | S/L | 10.0000 | 685 | ||||
| HAMILTON FENCE | 2021-02-02 | 13,639 | S/L | 15.0000 | 833 | ||||
| HAMILTON REMODEL | 2021-05-15 | 6,307 | S/L | 40.0000 | 105 | ||||
| HAMILTON TILE | 2021-05-15 | 2,751 | S/L | 20.0000 | 92 | ||||
| HAMILTON LANDSCAPING | 2021-05-15 | 7,310 | S/L | 10.0000 | 487 | ||||
| 1908 MANZANO ADDITIONS | 2021-01-15 | 1,360 | S/L | 40.0000 | 28 | ||||
| 916 ALBERT ADDITIONS | 2021-05-01 | 970 | S/L | 40.0000 | 16 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 1507 LIVE OAK | PURCHASE | 2021-05 | 132,500 | 182,556 | 7,584 | -44,329 | 13,311 | |||
| 1703 CALLOWAY HOUSE | 2018-06 | PURCHASE | 2021-03 | 125,000 | 164,906 | 14,472 | -43,384 | 10,994 | ||
| 904 RICHARD HOUSE | 2018-06 | PURCHASE | 2021-08 | 141,000 | 135,018 | 5,656 | 11,015 | 10,689 | ||
| SALE OF 1401 BRYAN CIR | PURCHASE | 2021-02 | 240,000 | 290,113 | 1,504 | -33,983 | 17,634 | |||
| SALE OF 1908 MANZANO | PURCHASE | 2021-11 | 141,700 | 215,764 | 6,138 | -68,285 | 11,917 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEI | 6,396,011 | 6,396,011 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 3,238,594 | 3,238,594 |
| STOCKS | 7,993,400 | 7,993,400 |
| STOCKS | 873,240 | 873,240 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERNATIONAL FUNDS | FMV | 372,386 | 372,386 |
| INTERNATIONAL BOND FUNDS | FMV | 128,905 | 128,905 |
| PUBLICLY TRADED PARTNERSHIPS | FMV | 409,500 | 409,500 |
| EXCHANGE TRADED FUNDS | FMV | 1,280,843 | 1,280,843 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 708,272 | 45,542 | 662,730 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 1,162,069 | ||
| PREPAID EXPENSES | 13,176 |
| Description | Amount |
|---|---|
| EXCISE TAX | 32,205 |
| UNREALIZED LOSSES | 973,235 |
| EXCESS BUSINESS INT FROM NGL | 95,476 |
| BOOK TO TAX GAIN DIFFERENCE | 120,267 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSE | 15 | |||
| PENALTY | ||||
| MISC | -712 | |||
| INSURANCE | 23,247 | |||
| DUES & SUBSCRIPTIONS | ||||
| SUPPLIES | 1,530 | |||
| BANK SERVICE CHARGES | 60 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 5,775 | 5,775 | |
| NGL ENERGY PARTNERS, L.P. | -127,883 | -127,883 |
| Description | Amount |
|---|---|
| NON DIVIDEND DISTRIBUTION | 2,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT/ADVISORY FEES | 160,919 | 160,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,117 | 1,117 | ||
| LICENSE & PERMITS | 18,378 |