| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 33,015 | 16,508 | 16,507 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 1,321,279 | STRAIGHT LINE | 947,255 | 942,404 | |||||
| AMORTIZATION | STRAIGHT LINE | 144,342 | 144,342 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SEE STATEMENT 22 | 20,368,798 | 20,368,798 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - SEE STATEMENT 21 | 12,939,568 | 12,939,568 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDGS & LEASEHOLD IMPROVEMENTS | 40,212,150 | 1,993,981 | 38,218,169 | 36,151,216 |
| EASEMENTS | 1 | 1 | 1 | |
| EQUIPMENT & TOOLS | 71,951 | 12,338 | 59,613 | 64,350 |
| FURNITURE & EQUIPMENT | 339,924 | 111,769 | 228,155 | 225,270 |
| LAND | 95,929,615 | 95,929,615 | 100,131,041 | |
| LAND IMPROVEMENTS | 2,315,021 | 152,618 | 2,162,403 | |
| LEASE ACQUISITION COSTS | 1,478,221 | 154,921 | 1,323,300 | 1,323,300 |
| LEASEHOLD COSTS | 455,000 | 31,768 | 423,232 | 455,000 |
| MINERAL INTERESTS | 85,000,000 | 85,000,000 | 85,000,000 | |
| MOBILE HOME COMPLEX | 117,632 | 8,721 | 108,911 | 103,476 |
| SOFTWARE | 5,898 | 5,643 | 255 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | FMV | 50,750 | 50,750 |
| STANDARD RENEWABLE ENERGY | FMV | 150,000 | 150,000 |
| LOUISE ALLEN FOUNDATION | |||
| CITY OF CORPUS CHRISTI BONDS | FMV | 2,165,000 | 2,165,000 |
| LOAN COMMITMENTS | FMV | 6,420,000 | 6,420,000 |
| NOTES RECEIVABLE | FMV | 159,407,205 | 159,407,205 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDGS & LEASEHOLD IMPROVEMENTS | 10,413,494 | 4,850 | 10,408,644 | 10,413,494 |
| LAND IMPROVEMENTS | 216,696 | 216,696 | 216,696 | |
| MOBILE HOMES | 59,900 | 59,900 | 55,000 | |
| PILATUS | 5,471,950 | 5,471,950 | 5,472,000 | |
| UNREALIZED APPRECIATION ON ASSETS | ||||
| LAND | 9,132,209 | 9,132,209 | 9,132,209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & TAX COMPLIANCE | 116,812 | 116,812 | ||
| EXEMPT PURPOSE | 34,421 | 34,421 | ||
| RENT INCOME | 80,441 | 80,300 | 141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED COMMISSIONS | 57,373 | 57,883 | 57,883 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON FIXED ASSETS | 3,025,305 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PILATUS AIRPLANE EXPENSE | 29,862 | 9,997 | 19,865 | |
| BOARD EXPENSE | 5,679 | 3,786 | 1,893 | |
| ROTC COSTS | 2,980 | 2,980 | ||
| EXEMPT PURPOSE EXPENSES | 1,053,065 | 1,053,065 | ||
| CONTRACT LABOR | 380,960 | 253,041 | 127,919 | |
| FUEL & OIL | 1,741 | 1,642 | 99 | |
| INSURANCE | 96,920 | 73,006 | 23,914 | |
| MACHINE HIRE | 1,755 | 1,755 | ||
| MISCELLANEOUS | 2,219 | 2,219 | ||
| OFFICE EXPENSE | 36,654 | 18,323 | 18,331 | |
| SUPPLIES | 28,452 | 28,082 | 370 | |
| REPAIRS & MAINTENANCE | 121,501 | 89,814 | 31,687 | |
| SEMINARS, DUES & FEES | 17,009 | 8,440 | 8,569 | |
| ACCRUED VACATION & SICK LEAVE | 163,486 | 161,942 | 1,544 | |
| RENT INCOME - INSURANCE | 247,422 | 237,753 | 9,669 | |
| RENTAL EXPENSES | 2,013,977 | 2,013,977 | ||
| FARM RENT - INSURANCE | 11,850 | 11,850 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - GALVAN RANCH | 48,663,642 | 48,663,642 | |
| ROYALTIES - EL DESCONSO | 12,281 | 12,281 | |
| LEASE BONUS & SURFACE DAMAGE | 395,044 | 395,044 | |
| MISCELLANEOUS INCOME | 8,729 | 8,729 | |
| EASEMENTS & ROW | 36,820 | 36,820 | |
| LAWSUIT SETTLEMENT | 154,962 | 154,962 | |
| TRANSPORTATION FRINGE BENEFIT | 6,920 | ||
| TRANSPORTATION FRINGE BENEFIT | -6,920 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 134,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 242,096 | 242,096 | ||
| CONSULTING - EXEMPT PURPOSE | 36,190 | 36,190 | ||
| FARM RENTAL INCOME | 750 | 750 | ||
| INVESTMENT CHARGES & FEES | 65,235 | 65,235 | ||
| RENTAL INCOME | 6,904 | 6,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,850 | 1,850 | ||
| EXCISE TAXES | 1,126,572 | |||
| AD VALOREM TAXES | 1,326,346 | 1,247,743 | 78,603 | |
| RENT INCOME | 596,044 | 579,850 | 16,194 | |
| FARM RENTAL INCOME | 41,336 | 41,336 |