| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,600 | 8,300 | 8,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 133,425 | 144,910 | 125,272 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SEE STATEMENT 23 | 26,621,619 | 26,621,619 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - SEE STATEMENT 22 | 9,500,647 | 9,500,647 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 66,252,725 | 66,252,725 | 66,622,842 | |
| LAND IMPROVEMENTS | 29,748 | 11,947 | 17,801 | |
| BLDGS & LEASEHOLD IMPROVEMENTS | 5,133,726 | 190,595 | 4,943,131 | 5,129,683 |
| FURNITURE & EQUIPMENT | 133,763 | 60,007 | 73,756 | 59,700 |
| EQUIPMENT & TOOLS | 4,175 | 99 | 4,076 | 3,500 |
| EASEMENTS | 1 | 1 | ||
| SOFTWARE | 4,368 | 991 | 3,377 | 1,500 |
| UNREALIZED APPRECIATION ON ASSETS | 522,357 | 522,357 | ||
| MINERAL INTERESTS | 126,378,944 | 126,378,944 | 126,378,944 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STANDARD RENEWABLE ENERGY | FMV | 150,000 | 150,000 |
| BAYFRONT MARINA PARTNERSHIP | FMV | 20,042 | 20,042 |
| CITY OF CORPUS CHRISTI BONDS | FMV | 2,600,000 | 2,600,000 |
| NOTES RECEIVABLE | FMV | 83,766,607 | 83,766,607 |
| REVOLVING CREDIT NOTES | FMV | 12,493,460 | 12,493,460 |
| LOAN COMMITMENTS | FMV | 46,352,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDGS & LEASEHOLD IMPROVEMENTS | 2,655,912 | 167,366 | 2,488,546 | 1,928,096 |
| LAND IMPROVEMENTS | 2,589,341 | 37,704 | 2,551,637 | 2,159,612 |
| FURNITURE & EQUIPMENT | 18,409 | 18,409 | 8,400 | |
| EQUIPMENT & TOOLS | 708,927 | 708,927 | 476,900 | |
| VEHICLES | 67,229 | 67,229 | 60,000 | |
| PILATUS | 3,699,986 | 3,699,986 | 3,699,986 | |
| SOFTWARE | 4,195 | 4,195 | 1,000 | |
| UNREALIZED APPRECIATION ON ASSETS | 675,067 | 675,067 | ||
| LAND | 5,087,909 | 5,087,909 | 6,967,911 | |
| UNREALIZED APPRECIATION ON LAND |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & TAX COMPLIANCE | 183,642 | 183,642 | ||
| EXEMPT PURPOSE | 15,512 | 15,512 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PILATUS AIRPLANE EXPENSE | 19,047 | 19,047 | ||
| BAD DEBT EXPENSE | 250,000 | 250,000 | ||
| BOARD EXPENSE | 27,196 | 18,132 | 9,064 | |
| ROTC COSTS | 58,411 | 58,411 | ||
| MCGLOIN EXPENSES | 1,047 | 1,047 | ||
| CONTRACT LABOR | 519,271 | 83,940 | 435,331 | |
| FUEL & OIL | 11,374 | 45 | 11,329 | |
| INSURANCE | 119,322 | 61,119 | 58,203 | |
| MACHINE HIRE | 10,264 | 56 | 10,208 | |
| MISCELLANEOUS | 1,050 | 1,050 | ||
| OFFICE EXPENSE | 32,991 | 14,624 | 18,367 | |
| RANCH SUPPLIES | 84,621 | 521 | 84,100 | |
| REPAIRS & MAINTENANCE | 30,551 | 1,066 | 29,485 | |
| SEMINARS DUES & FEES | 33,768 | 2,929 | 30,839 | |
| TRAINING | 10,107 | 10,107 | ||
| ACCRUED VACATION & SICK LEAVE | 445,092 | 222,546 | 222,546 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - GALVAN RANCH | 74,309,196 | 74,309,196 | |
| ROYALTIES - EL DESCONSO | 14,252 | 14,252 | |
| MISCELLANEOUS INCOME | 2,655 | 2,655 | |
| EASEMENTS & ROW | 14,606 | 14,606 | |
| SREG - PASSIVE LOSS CO | -164,898 | ||
| STANDARD RENEWABLE ENERGY GRP | 53,367 | ||
| BAYFRONT MARINA INVESTMENTS | -18,096 |
| Description | Amount |
|---|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING - OIL & GAS | 50,082 | 50,082 | ||
| CONSULTING - REAL ESTATE | 41,496 | 41,496 | ||
| CONSULTING - INVESTMENTS | 50,000 | 50,000 | ||
| CONSULTING - EXEMPT PURPOSE | 38,100 | 38,100 | ||
| INVESTMENT CHARGES & FEES | 94,212 | 94,212 | ||
| FARM RENTAL INCOME | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,046 | 2,046 | ||
| EXCISE TAXES | 1,652,709 | |||
| AD VALOREM TAXES | 2,199,950 | 2,194,683 | 5,267 | |
| RENT INCOME | 482,241 | |||
| FARM RENTAL INCOME | 42,189 |