| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 20,384 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 905 VALVERDE | 2018-06-30 | 193,000 | 16,888 | S/L | 40.0000 | 3,216 | |||
| 1019 N. 6TH | 2019-05-24 | 178,965 | 11,558 | S/L | 40.0000 | 1,864 | |||
| 1019 N. 6TH FENCE | 2019-06-07 | 14,069 | 1,454 | S/L | 25.0000 | 234 | |||
| 905 VALVERDE FURNITURE | 2020-08-26 | 19,947 | 1,773 | S/L | 15.0000 | 887 | |||
| 916 ALBERT | 2020-02-28 | 125,000 | 5,729 | S/L | 40.0000 | 2,865 | |||
| 916 ALBERT REMODEL | 2020-10-31 | 9,841 | 287 | S/L | 40.0000 | 226 | |||
| 916 ALBERT FURNITURE | 2020-10-31 | 21,966 | 3,661 | S/L | 7.0000 | 2,876 | |||
| 916 ALBERT FENCE | 2020-12-31 | 10,740 | 430 | S/L | 25.0000 | 393 | |||
| 409 HAMILTON HOUSE | 2021-05-15 | 96,300 | 1,605 | S/L | 40.0000 | 602 | |||
| 409 HAMILTON LAND | 2021-01-22 | 10,700 | |||||||
| HAMILTON HVAC | 2021-01-30 | 7,467 | 685 | S/L | 10.0000 | 186 | |||
| HAMILTON FENCE | 2021-02-02 | 13,639 | 833 | S/L | 15.0000 | 228 | |||
| HAMILTON REMODEL | 2021-05-15 | 6,307 | 105 | S/L | 40.0000 | 40 | |||
| HAMILTON TILE | 2021-05-15 | 2,751 | 92 | S/L | 20.0000 | 34 | |||
| HAMILTON LANDSCAPING | 2021-05-15 | 7,310 | 487 | S/L | 10.0000 | 183 | |||
| 916 ALBERT ADDITIONS | 2021-05-01 | 970 | 16 | S/L | 40.0000 | 22 | |||
| 1006 N GUADALUPE BUILDING | 2022-12-31 | 134,550 | 40.0000 | ||||||
| 1006 N. GUADALUPE LAND | 2022-12-31 | 37,450 | |||||||
| 1006 N. GUADALUPE FURNITURE | 2022-12-31 | 2,473 | 15.0000 | ||||||
| 1006 N. GUADALUPE FENCE | 2022-12-31 | 11,921 | 25.0000 | ||||||
| 1006 N GUADALUPE SPRINKLER SYSTEM | 2022-12-31 | 2,620 | 10.0000 | ||||||
| 1006 N. GUADALUPE LANDSCAPING | 2022-12-31 | 13,918 | 10.0000 | ||||||
| 1807 MANZANA BUILDING | 2022-12-31 | 126,000 | 40.0000 | ||||||
| 1807 MANZANA LAND | 2022-12-31 | 25,000 | |||||||
| 408 N. HALAGUENO BUILDING | 2022-12-31 | 124,000 | 40.0000 | ||||||
| 408 N. HALAGUENO LAND | 2022-12-31 | 29,000 | |||||||
| 502 S. ELM | 2022-12-31 | 81,000 | 40.0000 | ||||||
| 502 S. ELM LAND | 2022-12-31 | 29,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 905 VALVERDE | PURCHASE | 2022-08 | 155,000 | 212,947 | 9,296 | -44,479 | 22,764 | |||
| SALE OF 1019 N. 6TH | PURCHASE | 2022-06 | 141,000 | 193,034 | 15,210 | -52,133 | 15,111 | |||
| SALE OF 916 ALBERT | PURCHASE | 2022-12 | 172,000 | 168,516 | 9,804 | 10,186 | 16,506 | |||
| SALE OF 409 HAMILTON | PURCHASE | 2022-03 | 126,000 | 144,474 | 8,515 | -21,909 | 5,080 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEI | 3,680,605 | 3,680,605 |
| SEI | 245,196 | 245,196 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 2,865,232 | 2,865,232 |
| STOCKS | 1,849,537 | 1,849,537 |
| STOCKS | 1,629,201 | 1,629,201 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERNATIONAL FUNDS | FMV | 104,942 | 104,942 |
| INTERNATIONAL BOND FUNDS | FMV | 120,368 | 120,368 |
| PUBLICLY TRADED PARTNERSHIPS | FMV | 151,250 | 151,250 |
| EXCHANGE TRADED FUNDS | FMV | 2,642,976 | 2,642,976 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 616,931 | 616,931 | 616,931 |
| 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 | 17,956 | 17,956 |
| NOTE RECV | 162,006 | 162,006 |
| Description | Amount |
|---|---|
| EXCISE TAX | 23,613 |
| UNREALIZED LOSSES | 1,444,340 |
| EXCESS BUSINESS INT FROM NGL | 275,241 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSE | 529 | |||
| PENALTY | 492 | |||
| MISC | 1,347 | |||
| INSURANCE | 24,865 | |||
| DUES & SUBSCRIPTIONS | ||||
| SUPPLIES | ||||
| BANK SERVICE CHARGES | 105 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON DONATION OF SCHOOL | 2,066,143 | 2,066,143 | |
| NGL ENERGY PARTNERS, L.P. | -21,680 | -21,680 | |
| NGL ENERGY PARTNERS-1231 LOSS | -99,821 | -99,821 | |
| NGL ENERGY PARTNERS-OTHER | 7,915 | 7,915 | |
| NGL- STOCK SALE ORD RECAP | 134,270 | 134,270 | |
| NGL OTHER K-1 ITEMS | -2,427 | -2,427 | |
| MISC RENTS | 4,250 | 4,250 |
| Description | Amount |
|---|---|
| BOOK TAX GAIN DIFFERENCE | 621,882 |
| BOOK TAX K-1 DIFFERENCES | 45,839 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT/ADVISORY FEES - SEI | 142,360 | 142,360 | ||
| INVESTMENT/ADVISORY FEES - SCHWA | 12,977 | 12,977 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 677 | |||
| LICENSE & PERMITS | 1,333 |