| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/LEGAL FEES | 37,509 | 0 | 37,509 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK/CREDENZA | 1996-02-08 | 2,000 | 200DB | 7.000000000000 | 0 | 0 | |||
| DESK | 1996-02-08 | 2,900 | 200DB | 7.000000000000 | 0 | 0 | |||
| TABLE | 1996-02-08 | 400 | 200DB | 7.000000000000 | 0 | 0 | |||
| FILE CABINET | 1996-06-05 | 319 | 200DB | 7.000000000000 | 0 | 0 | |||
| SETTEE | 1996-10-22 | 375 | 200DB | 7.000000000000 | 0 | 0 | |||
| TABLE | 1996-10-22 | 115 | 200DB | 7.000000000000 | 0 | 0 | |||
| WALL CABINETS | 1998-03-10 | 5,024 | 200DB | 7.000000000000 | 0 | 0 | |||
| DESK CHAIRS/FILING CABINET | 1998-05-13 | 686 | 200DB | 5.000000000000 | 0 | 0 | |||
| BOARD ROOM TABLE/CHAIRS | 2000-12-11 | 1,000 | 1,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| GESTETNER COPIER | 2006-06-27 | 7,262 | 7,262 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING | 2004-02-03 | 3,315,213 | 757,965 | SL | 39.000000000000 | 85,005 | 85,005 | ||
| LAND | 2004-02-03 | 585,037 | L | 0 | 0 | ||||
| SHARP CEILING PROJECTOR & SCREEN | 2007-08-13 | 4,293 | 4,293 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL COMPUTER - OPTIPLEX 755 | 2008-07-30 | 933 | 440 | 200DB | 5.000000000000 | 27 | 0 | ||
| LAND - GRAND PRARIE 24.34 ACRES | 2007-05-31 | 2,393,706 | L | 0 | 0 | ||||
| DELL LAPTOP | 2010-01-14 | 876 | 312 | 200DB | 5.000000000000 | 50 | 0 | ||
| ICE MAKER | 2012-12-05 | 1,769 | 200DB | 5.000000000000 | 244 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 8,033,799 | 8,033,799 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS & AGENCY OBLIGATIONS | 17,984,238 | 17,984,238 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 3,315,213 | 842,970 | 2,472,243 | |
| LAND | 585,037 | 0 | 585,037 | |
| LAND - GRAND PRARIE 24.34 ACRES | 2,393,706 | 0 | 2,393,706 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 8,748,822 | 8,748,822 |
| MASTER LIMITED PARTNERSHIP INTERESTS | FMV | 8,953,419 | 8,953,419 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK/CREDENZA | 2,000 | 2,000 | 0 | |
| DESK | 2,900 | 2,900 | 0 | |
| TABLE | 400 | 400 | 0 | |
| FILE CABINET | 319 | 319 | 0 | |
| SETTEE | 375 | 375 | 0 | |
| TABLE | 115 | 115 | 0 | |
| WALL CABINETS | 5,024 | 5,024 | 0 | |
| DESK CHAIRS/FILING CABINET | 686 | 686 | 0 | |
| BOARD ROOM TABLE/CHAIRS | 1,000 | 1,000 | 0 | |
| GESTETNER COPIER | 7,262 | 7,262 | 0 | |
| SHARP CEILING PROJECTOR & SCREEN | 4,293 | 4,293 | 0 | |
| DELL COMPUTER - OPTIPLEX 755 | 933 | 933 | 0 | |
| DELL LAPTOP | 876 | 800 | 76 | |
| ICE MAKER | 1,769 | 1,129 | 640 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST REC | 125,457 | 118,003 | 118,003 |
| PREPAID EXPENSES | 4,018 | 4,018 |
| Description | Amount |
|---|---|
| TRANSFER OF NET INCOME TO/FROM AGENCY PAYABLE | 1,363,856 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 195 | 0 | 195 | |
| COMPUTERS/TECH SUPPORT | 838 | 0 | 838 | |
| CONSULTANTS | 21,131 | 0 | 21,131 | |
| INSURANCE | 35,611 | 7,122 | 28,489 | |
| MISCELLANEOUS | 8 | 0 | 8 | |
| OFFICE SUPPLIES | 1,765 | 0 | 1,765 | |
| PENALTIES ON INVESTMENT PROPERTY TAXES | 5,570 | 5,570 | 0 | |
| POSTAGE | 639 | 0 | 639 | |
| PROFESSIONAL DUES | 2,800 | 0 | 2,800 | |
| TELEPHONE | 2,536 | 0 | 2,536 | |
| TRUSTEE FEES | 34,000 | 6,800 | 27,200 | |
| ORDINARY LOSS FROM PTP | 287,937 | 287,937 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT RECOVERY | 59,000 | 59,000 | |
| ORDINARY GAIN ON MLP-REPORTED ON 990-T | 1,022,974 | 1,022,974 |
| Description | Amount |
|---|---|
| UNREALIZED G/L REPORTED PER AUDITED F/S | 3,659,981 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AGENCY PAYABLE | 16,496,694 | 17,860,550 |
| PROPERTY TAX PAYABLE | 58,936 | 58,859 |
| FEDERAL EXCISE TAX PAYABLE | -13,037 | 4,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 364,261 | 364,261 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 19,962 | 0 | 0 | |
| FEDERAL INCOME TAX | 85,654 | 0 | 0 | |
| FOREIGN TAXES PAID | 802 | 802 | 0 | |
| PAYROLL TAXES | 12,689 | 2,538 | 10,151 | |
| PROPERTY TAXES | 59,682 | 59,682 | 0 |