| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WILLIAMS TRACE APARTMENTS | 3,425 | 3,425 |
| 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 | 1,568,051 | 167,902 | 1,400,149 | 1,568,049 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,643.003 INVESCO DEVELOPING MARKETS | AT COST | 91,679 | 63,453 |
| 3647.829 INVESCO OPPENHEIMER INTER | AT COST | 159,911 | 113,058 |
| 5,748.622 BLACKSTONE ALTERNATIVE | AT COST | 29,278 | 28,467 |
| 2,795.944 CARILLON SCOUT MID | AT COST | 71,731 | 60,952 |
| 2,260.35 DELAWARE SMALL CAP | AT COST | 68,649 | 62,996 |
| 34929.31 JOHN HANCOCK BOND | AT COST | 471,178 | 475,039 |
| 7,718.145 LAZARD INTL EQUITY | AT COST | 158,524 | 124,725 |
| 3265.058 PRINCIPAL GLOBAL REAL | AT COST | 37,091 | 30,332 |
| 6,245.035 PGIM HIGH YIELD | AT COST | ||
| 7,692.118 PUTNAM LARGE-CAP | AT COST | 235,148 | 237,379 |
| 9,052.333 THORNBURG LIMITED-TERM | AT COST | 97,098 | 89,942 |
| 3113.388 JPMORGAN LARGE-CAP | AT COST | 145,544 | 187,239 |
| 41,458.568 JOHN HANCOCK INVEST | AT COST | ||
| 30072.8 FEDERATED HERMES TRUST | AT COST | 30,073 | 30,073 |
| 833.72 PGIM JENNISON GLOBAL | AT COST | 28,505 | 32,690 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 890 | 890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 1,843 | 2,037 | 2,037 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WILLIAMS TRACE APARTMENTS | ||||
| ADVERTISING | 246 | 246 | ||
| ANSWERING SERVICE | 1,786 | 1,786 | ||
| AUTO EXPENSE | 5,679 | 5,679 | ||
| BANK CHARGES | 1,563 | 1,563 | ||
| COLLECTION EXPENSES | 266 | 266 | ||
| COMMUNITY SERVICES | 54 | 54 | ||
| COMPUTER EXPENSE | 107 | 107 | ||
| DUES & SUBSCRIPTIONS | 2,281 | 2,281 | ||
| EVICTION EXPENSE | 4,298 | 4,298 | ||
| GATE EXPENSE | 476 | 476 | ||
| INSURANCE EXPENSE | 69,496 | 69,496 | ||
| MEALS | 2,352 | 2,352 | ||
| MISCELLANEOUS EXPENSE | 3,485 | 3,485 | ||
| OFFICE EXPENSE | 5,512 | 5,512 | ||
| OFFICE SUPPLIES | 1,299 | 1,299 | ||
| PAYROLL EXPENSES | 120,509 | 120,509 | ||
| SMALL TOOLS & EQUIPMENT | 260 | 260 | ||
| TRAVEL EXPENSES | 1,310 | 1,310 | ||
| REPAIRS & MAINTENANCE | 87,224 | 87,224 | ||
| SECURITY | 1,975 | 1,975 | ||
| SUPPORTIVE SERVICE EXP | 928 | 928 | ||
| TDHCA FEE | 1,700 | 1,700 | ||
| TEMPORARY EMPLOYEE COSTS | 1,152 | 1,152 | ||
| INVESTMENT DEPRECIATION | 80,620 | 80,620 | ||
| EXPENSES | ||||
| PAYROLL SERVICE FEE | 3,228 | 806 | 2,422 | |
| PENALTIES | 462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 3,278 | 3,373 |
| AMERICAN EXPRESS | 305 | 38,744 |
| TENANT SECURITY DEPOSITS HELD | 31,236 | 35,655 |
| PREPAID PROPERTY TAX | 153 | |
| CHRYSLER CAPITAL LOAN | 52,460 | |
| PAYROLL LIABILITIES | 2,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSHING LLC ADVISORY FEES | 11,152 | 2,788 | 8,364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 12,685 | 3,171 | 9,514 | |
| EXCISE TAX | 3,187 | |||
| FOREIGN TAX | 274 | 274 | ||
| PROPERTY TAX | 102 | 102 | ||
| WILLIAMS TRACE APARTMENTS | 11,183 | 11,183 |