| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AXLEY & RODE, LLP | 6,729 | 1,682 | 5,047 | |
| WILLIAMS TRACE APARTMENTS | 8,000 | 8,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| QUICKBOOKS SOFTWARE | 2013-03-14 | 206 | 206 | 200DB | 3.0000 | ||||
| PRINTER | 2013-03-14 | 151 | 151 | 200DB | 5.0000 | ||||
| LAPTOP | 2013-03-15 | 533 | 533 | 200DB | 5.0000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 1,435,700 | 28,996 | 1,406,704 | 1,435,699 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2,579 ISHARES INC EMERGING | AT COST | ||
| 5,346 ISHARES TR 0-5 YR | AT COST | ||
| 1,797 ISHARES TR BARCLAYS 7-10 YR | AT COST | ||
| 2,259 ISHARES TR MBS ETF | AT COST | ||
| 7,537 ISHARES TR PFD & INC | AT COST | ||
| 62,472.677 BLACKROCK DYNAMIC | AT COST | ||
| 75,060.021 BLACKROCK FLOATING | AT COST | ||
| 42,325.293 BLACKROCK HIGH YIELD | AT COST | ||
| 17,292.439 BLACKROCK STRATEGIC | AT COST | ||
| 1793.840 INVESCO DEVELOPING MARKETS | AT COST | 100,194 | 84,346 |
| 2981.684 EDGEWOOD GROWTH FUND | AT COST | 181,018 | 180,362 |
| 3647.829 INVESCO OPPENHEIMER INTER | AT COST | 183,887 | 165,648 |
| 7076.552 BLACKSTONE ALTERNATIVE | AT COST | 76,710 | 75,012 |
| 2062.44 CARILLON SCOUT MID | AT COST | 54,098 | 50,344 |
| 1122.678 DELAWARE SMALL CAP | AT COST | 35,791 | 35,129 |
| 27546.180 JOHN HANCOCK BOND | AT COST | 452,308 | 444,595 |
| 8978.544 LAZARD INTL EQUITY | AT COST | 189,537 | 161,434 |
| 3265.058 PRINCIPAL GLOBAL REAL | AT COST | 37,091 | 38,756 |
| 7014.029 PGIM HIGH YIELD | AT COST | 39,209 | 38,577 |
| 8218.457 PUTNAM LARGE-CAP | AT COST | 251,238 | 256,005 |
| 16984.546 THORNBURG LIMITED-TERM | AT COST | 235,066 | 233,028 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 890 | 890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WILLIAMS TRACE APARTMENTS | 13,102 | 13,102 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 3,779 | 2,537 | 2,537 |
| PREPAID EXPENSES | 2,831 | 2,839 | 2,839 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WILLIAMS TRACE APARTMENTS | ||||
| ADVERTISING | 25 | 25 | ||
| ANSWERING SERVICE | 1,310 | 1,310 | ||
| AUTO EXPENSE | 2,476 | 2,476 | ||
| BANK CHARGES | 353 | 353 | ||
| COLLECTION EXPENSES | 130 | 130 | ||
| DUES & SUBSCRIPTIONS | 684 | 684 | ||
| EDUCATION & TRAINING | 2,739 | 2,739 | ||
| INSURANCE EXPENSE | 49,456 | 49,456 | ||
| MEALS | 5,049 | 5,049 | ||
| MOVE OUT CHARGES | 1,801 | 1,801 | ||
| OFFICE EXPENSE | 6,958 | 6,958 | ||
| OFFICE SUPPLIES | 5,839 | 5,839 | ||
| PAYROLL EXPENSES | 32,808 | 32,808 | ||
| PAYROLL SERVICE FEE | 218 | 218 | ||
| PROPERTY MANAGEMENT FEE | 11,949 | 11,949 | ||
| SECURITY | 65 | 65 | ||
| SMALL TOOLS & EQUIPMENT | 1,152 | 1,152 | ||
| TDHCA FEE | 1,700 | 1,700 | ||
| CONTRACT LABOR | 12,164 | 12,164 | ||
| TRAVEL EXPENSES | 1,919 | 1,919 | ||
| REPAIRS & MAINTENANCE | 85,374 | 85,374 | ||
| INVESTMENT DEPRECIATION | 28,996 | 28,996 | ||
| EXPENSES | ||||
| PAYROLL SERVICE FEE | 2,074 | 519 | 1,555 | |
| PENALTIES | ||||
| BUSINESS REGISTRATION | 650 | 325 | 325 | |
| BANK FEES | 428 | 214 | 214 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 778 | 3,278 |
| PPP LOAN | 47,805 | |
| AMERICAN EXPRESS | 2,329 | |
| TENANT SECURITY DEPOSITS HELD | 20,974 | |
| PREPAID PROPERTY TAX | 153 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSHING LLC ADVISORY FEES | 16,842 | 4,211 | 12,631 | |
| WILLIAMS TRACE APARTMENTS | 4,223 | 4,223 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 15,736 | 3,934 | 11,802 | |
| EXCISE TAX | 2,500 | |||
| FOREIGN TAX | 100 | 100 |