| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,500 | 6,250 | 6,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 144,910 | 532,502 | 514,832 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURES | PURCHASE | 4,523 | 1,857 | 2,666 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SEE STATEMENT 24 | 19,689,190 | 19,689,190 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - SEE STATEMENT 23 | 5,848,189 | 5,848,189 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 82,448,046 | 82,448,046 | 84,119,851 | |
| LAND IMPROVEMENTS | 34,869 | 14,220 | 20,649 | |
| BLDGS & LEASEHOLD IMPROVEMENTS | 21,533,538 | 663,177 | 20,870,361 | 21,484,130 |
| FURNITURE & EQUIPMENT | 214,709 | 87,139 | 127,570 | 112,000 |
| EQUIPMENT & TOOLS | 29,724 | 2,781 | 26,943 | 24,000 |
| EASEMENTS | 1 | 1 | ||
| SOFTWARE | 5,898 | 2,477 | 3,421 | 1,500 |
| LEASEHOLD COSTS | 455,000 | 7,173 | 447,827 | 455,000 |
| MOBILE HOME COMPLEX | 86,976 | 1,054 | 85,922 | 86,976 |
| UNREALIZED APPRECIATION ON ASSETS | 2,252,717 | 2,252,717 | ||
| MINERAL INTERESTS | 80,072,439 | 80,072,439 | 80,072,439 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAYFRONT MARINA PARTNERSHIP | FMV | ||
| CITY OF CORPUS CHRISTI BONDS | FMV | 2,460,000 | 2,460,000 |
| LOAN COMMITMENTS | FMV | 54,564,671 | |
| NOTES RECEIVABLE | FMV | 110,681,400 | 110,681,400 |
| REVOLVING CREDIT NOTES | FMV | 6,593,000 | 6,593,000 |
| STANDARD RENEWABLE ENERGY | FMV | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDGS & LEASEHOLD IMPROVEMENTS | 2,975,127 | 174,259 | 2,800,868 | 2,332,968 |
| EQUIPMENT & TOOLS | 824,465 | 824,465 | 490,954 | |
| FURNITURE & EQUIPMENT | 48,381 | 10,776 | 37,605 | 34,000 |
| LAND IMPROVEMENTS | 3,230,984 | 37,704 | 3,193,280 | 763,573 |
| MOBILE HOME COMPLEX | 349,130 | 349,130 | 237,690 | |
| PILATUS | 7,728,004 | 2,988,076 | 4,739,928 | 6,030,000 |
| SOFTWARE | 4,195 | 4,195 | 500 | |
| UNREALIZED APPRECIATION ON ASSETS | ||||
| VEHICLES | 67,229 | 67,229 | 60,000 | |
| LAND | 5,742,254 | 5,742,254 | 7,809,269 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & TAX COMPLIANCE | 267,478 | 267,478 | ||
| EXEMPT PURPOSE | 17,207 | 17,207 | ||
| RENT INCOME | 20,084 | 20,084 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED COMMISSIONS | 22,342 | 22,342 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON MINERAL INTERESTS | 46,300,000 |
| UNREALIZED DEPRECIATION ON REAL ESTATE & ASSETS | 1,932,783 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PILATUS AIRPLANE EXPENSE | 56,678 | 49,365 | 7,313 | |
| BOARD EXPENSE | 15,162 | 10,109 | 5,053 | |
| ROTC COSTS | 40,451 | 40,451 | ||
| EXEMPT PURPOSE EXPENSES | 37,668 | 37,668 | ||
| CONTRACT LABOR | 852,557 | 307,826 | 544,731 | |
| FUEL & OIL | 13,792 | 337 | 13,455 | |
| INSURANCE | 88,680 | 67,900 | 20,780 | |
| MACHINE HIRE | 17,469 | 9,277 | 8,192 | |
| MISCELLANEOUS | 6,693 | 6,668 | 25 | |
| OFFICE EXPENSE | 48,128 | 23,145 | 24,983 | |
| RANCH SUPPLIES | 84,662 | 9,233 | 75,429 | |
| REPAIRS & MAINTENANCE | 48,480 | 1,206 | 47,274 | |
| SEMINARS, DUES & FEES | 53,925 | 20,388 | 33,537 | |
| TRAINING | 8,867 | 8,867 | ||
| ACCRUED VACATION & SICK LEAVE | 45,809 | 42,767 | 3,042 | |
| ACCRUED INTEREST WRITEOFF | 3,186,567 | 3,186,567 | ||
| RENT INCOME - INSURANCE | 287,153 | 287,153 | ||
| RENT INCOME - BAD DEBT EXPENS | 22,957 | 22,957 | ||
| RENTAL EXPENSES | 1,725,831 | 1,725,831 | ||
| FARM RENT - INSURANCE | 22,807 | 22,807 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - GALVAN RANCH | 48,499,742 | 48,499,742 | |
| ROYALTIES - EL DESCONSO | 13,307 | 13,307 | |
| LEASE BONUS & SURFACE DAMAGE | 10,671 | 10,671 | |
| MISCELLANEOUS INCOME | 2,920 | 2,920 | |
| EASEMENTS & ROW | 9,069 | 9,069 | |
| SREG - PASSIVE LOSS CO | -115,480 | ||
| BAYFRONT MARINA INVESTMENTS | 4,365 |
| Description | Amount |
|---|---|
| PRIOR YR PARTNERSHIP LOSSES | 111,531 |
| UNREALIZED GAIN ON INVESTMENTS | 1,341,810 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 457,759 | 457,759 | ||
| CONSULTING - EXEMPT PURPOSE | 42,425 | 42,425 | ||
| INVESTMENT CHARGES & FEES | 78,151 | 78,151 | ||
| FARM RENTAL INCOME | 19,030 | 19,030 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,361 | 1,361 | ||
| EXCISE TAXES | 516,165 | |||
| AD VALOREM TAXES | 1,242,497 | 1,242,497 | ||
| RENT INCOME | 669,969 | 669,969 | ||
| FARM RENTAL INCOME | 45,530 | 45,530 |