| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT INCOME | 40,697 | 40,697 |
| 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 | 2,268,534 | STRAIGHT LINE | 20,996 | ||||||
| AMORTIZATION | 144,342 | AMORTIZATION |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SEE STATEMENT 22 | ||
| SANCHEZ ENERGY CORP 6.125 | 21,250 | 21,250 |
| HONEYWELL INTL INC 1.650% | 848,929 | 848,929 |
| ARIZONA PUB SVC CO 2.200% | 1,499,820 | 1,499,820 |
| UNION PACIFIC CORP 1.800% | 998,050 | 998,050 |
| PHILLIP MORRIS INTL INC 2.000% | 499,420 | 499,420 |
| TEXAS INSTRUMENTS INC 1.750% | 249,638 | 249,638 |
| UNITED TECH CORP 1.900% | 267,536 | 267,536 |
| AT&T INC 2.450% | 901,602 | 901,602 |
| COCA COLA 1.875% | 259,927 | 259,927 |
| KENTUCKY UTILS CO 3.250% | 545,897 | 545,897 |
| UNION PAC CORP 4% | 301,764 | 301,764 |
| UNITED PARCEL SERVICE | 580,528 | 580,528 |
| JOHNSON & JONSON | 202,568 | 202,568 |
| PEPSICO INC 2.750% | 267,176 | 267,176 |
| PRAXAIR INC 2.20% | 251,139 | 251,139 |
| NORTHERN STAR 2.6% | 667,550 | 667,550 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK - SEE STATEMENT 21 | ||
| WHITE POINT DEVELOPMENT | 1,920 | 1,920 |
| TRULITE | 122,560 | 122,560 |
| SMART FURNITURE HOLDING LLC | 49,597 | 49,597 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 66,236,044 | 66,236,044 | 66,236,044 | |
| LAND IMPROVEMENTS | 2,578,982 | 363,179 | 2,215,803 | 2,215,803 |
| BLDGS & LEASEHOLD IMPROVEMENTS | 37,917,204 | 3,266,694 | 34,650,510 | 34,650,510 |
| FURNITURE & EQUIPMENT | 397,988 | 168,944 | 229,044 | 229,044 |
| EQUIPMENT & TOOLS | 166,514 | 30,999 | 135,515 | 135,515 |
| SOFTWARE | 6,153 | 6,153 | ||
| LEASEHOLD COSTS | 455,000 | 44,065 | 410,935 | 410,935 |
| MOBILE HOME COMPLEX | 102,119 | 9,361 | 92,758 | 92,758 |
| LEASE ACQUISITION COSTS | 1,478,220 | 309,564 | 1,168,656 | 1,168,656 |
| MINERAL INTERESTS | 100,464,654 | 100,464,654 | 100,464,654 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CITY OF CORPUS CHRISTI BONDS | FMV | 2,010,000 | 2,010,000 |
| LOAN COMMITMENTS | FMV | 17,351,000 | 17,351,000 |
| NOTES RECEIVABLE | FMV | 199,875,562 | 199,875,561 |
| STANDARD RENEWABLE ENERGY | FMV | 29,430 | 29,431 |
| OTHER INVESTMENTS |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDGS & LEASEHOLD IMPROVEMENTS | 11,181,765 | 25,846 | 11,155,919 | 11,155,919 |
| LAND IMPROVEMENTS | 244,867 | 244,867 | 244,867 | |
| MOBILE HOMES | 259,408 | 259,408 | 259,408 | |
| PILATUS | 4,137,341 | 4,137,341 | 4,137,341 | |
| FURNITURE AND OFFICE EQ | 3,190 | 3,190 | 3,190 | |
| EQ AND TOOLS | 20,000 | 20,000 | 20,000 | |
| MINERALS | 221,270 | 221,270 | 221,270 | |
| LAND | 18,575,271 | 18,575,271 | 18,575,271 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXEMPT PURPOSE | 32,222 | 32,222 | ||
| RENT INCOME | 270,487 | 270,487 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| HELD FOR OTHERS | 120,524 | 120,524 | |
| CAPITALIZED COMMISSIONS | 57,883 | 121,906 | 121,906 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON FIXED ASSETS | 42,313,373 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT INCOME | ||||
| INSURANCE | 828,539 | 828,539 | ||
| INVESTMENT DEPRECIATION | 1,755,860 | 1,755,860 | ||
| FARM RENTAL INCOME | ||||
| INSURANCE | 2,759 | 2,759 | ||
| EXPENSES | ||||
| PILATUS AIRPLANE EXPENSE | 29,789 | 20,327 | 9,462 | |
| BOARD EXPENSE | 5,640 | 3,760 | 1,880 | |
| EXEMPT PURPOSE EXPENSES | 83,565 | 83,565 | ||
| CONTRACT LABOR | 434,490 | 246,948 | 208,421 | |
| FUEL & OIL | 2,261 | 13 | 2,248 | |
| INSURANCE | 57,227 | 20,917 | 36,310 | |
| MACHINE HIRE | 4,471 | 4,471 | ||
| MISCELLANEOUS | 70 | 70 | ||
| OFFICE EXPENSE | 135,145 | 67,573 | 67,573 | |
| SUPPLIES | 68,283 | 47,111 | 21,172 | |
| REPAIRS & MAINTENANCE | 144,014 | 102,440 | 41,574 | |
| SEMINARS, DUES & FEES | 32,656 | 12,918 | 19,738 | |
| ACCRUED VACATION & SICK LEAVE | -92,165 | -91,166 | -999 | |
| FARM RENT - INSURANCE | -2,363 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES - GALVAN RANCH | 46,850,664 | 46,850,664 | |
| ROYALTIES - EL DESCONSO | 734,149 | 734,149 | |
| ROYALTIES-OTHER | 978 | 978 | |
| LEASE BONUS & SURFACE DAMAGE | 10,180 | 10,180 | |
| MISCELLANEOUS INCOME | 84,736 | 84,736 | |
| EASEMENTS & ROW | 37,904 | 37,904 | |
| LAWSUIT SETTLEMENT | 40,000 | 40,000 | |
| OTHER | 3,688 | 3,688 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 15,012,354 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING - EXEMPT PURPOSE | 95,861 | 95,834 | ||
| INVESTMENT CHARGES & FEES | 55,296 | 55,296 | ||
| INVESTMENT CHARGES & FEES- EXEMP | 24,774 | 24,774 | ||
| RENT INCOME | 320,129 | 320,129 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PENALTY | 3,470 | |||
| FOREIGN TAXES | 2,700 | 2,700 | ||
| EXCISE TAXES | 1,368,976 | |||
| PROPERTY TAXES - EXEMPT | 103,808 | 103,808 |