| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 5,075 | 5,075 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 559 Grant Rd - Land | 2006-01-01 | 8,240 | L | 0 | 0 | ||||
| 559 Grant Rd - Building | 2006-01-01 | 12,310 | 5,372 | SL | 39.000000000000 | 316 | 316 | ||
| 560 Grant Rd - Land | 2006-01-01 | 37,620 | L | 0 | 0 | ||||
| 560 Grant Rd - Building | 2006-01-01 | 15,240 | 6,647 | SL | 39.000000000000 | 391 | 391 | ||
| Overhead door repair | 2006-06-26 | 6,000 | 2,541 | SL | 39.000000000000 | 154 | 154 | ||
| Building Improvements | 2006-09-28 | 18,170 | 7,572 | SL | 39.000000000000 | 466 | 466 | ||
| Building Improvements | 2006-11-10 | 12,340 | 5,109 | SL | 39.000000000000 | 316 | 316 | ||
| 558 Grant Rd. - Land | 2006-01-01 | 20,900 | L | 0 | 0 | ||||
| 558 Grant Rd. - Building | 2006-01-01 | 64,600 | 27,649 | SL | 39.000000000000 | 1,656 | 1,656 | ||
| 553 Grant Rd. - Land | 2006-01-01 | 4,040 | L | 0 | 0 | ||||
| 553 Grant Rd. - Building | 2006-01-01 | 26,140 | 11,390 | SL | 39.000000000000 | 670 | 670 | ||
| 300 Industrial, Bldg # 336 - Land | 2006-01-01 | 6,659 | L | 0 | 0 | ||||
| 300 Industrial, Bldg # 336 - Building | 2006-01-01 | 11,291 | 4,930 | SL | 39.000000000000 | 290 | 290 | ||
| 2003 Chevy 1500 | 2006-12-13 | 16,114 | 16,114 | 200DB | 5.000000000000 | 0 | 0 | ||
| 18 ft Trailer - C&S Trailers | 2006-05-11 | 2,075 | 2,075 | 200DB | 5.000000000000 | 0 | 0 | ||
| 560 Bld Imprvmnts-Bathroom addn/rehab | 2011-10-05 | 3,394 | 979 | SL | 39.000000000000 | 87 | 87 | ||
| Tractor Implements-Equipment | 2012-08-18 | 13,000 | 6,500 | 200DB | 7.000000000000 | 0 | 0 | ||
| FILL TANK | 2014-09-13 | 2,369 | 2,369 | 200DB | 7.000000000000 | 0 | 0 | ||
| ROOF REPAIR | 2016-07-15 | 3,400 | 1,694 | 150DB | 15.000000000000 | 201 | 227 | ||
| REPAIR & SEAL ASPHALT | 2016-10-28 | 9,350 | 4,658 | 150DB | 15.000000000000 | 552 | 623 | ||
| 52" RAPTOR MOWER | 2016-09-11 | 2,272 | 2,171 | 200DB | 7.000000000000 | 101 | 101 | ||
| 6 x 10 Trailer | 2017-05-27 | 800 | 347 | 200DB | 7.000000000000 | 35 | 114 | ||
| 558 560 REPAIRS | 2021-12-17 | 19,921 | 150DB | 15.000000000000 | 0 | 1,328 | |||
| 559-560 ROOF | 2021-12-03 | 3,380 | 150DB | 15.000000000000 | 0 | 225 | |||
| FORK LIFT | 2021-10-15 | 10,494 | 200DB | 5.000000000000 | 0 | 2,099 | |||
| CLUB CADET | 2021-10-15 | 1,500 | 200DB | 5.000000000000 | 0 | 300 | |||
| CUB Cadet | 2022-10-18 | 2,381 | 200DB | 5.000000000000 | 0 | 476 | |||
| Capitalized Repairs | 2022-04-22 | 6,998 | 150DB | 15.000000000000 | 0 | 467 | |||
| Computer | 2022-09-22 | 1,743 | 200DB | 5.000000000000 | 0 | 349 | |||
| Improvements to K Ranch 3825 Q Hill - Shower Hall & Landscaping | 2023-10-13 | 3,136 | SL | 15.000000000000 | 2,514 | 52 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 559 Grant Rd - Land | 8,240 | 0 | 8,240 | |
| 559 Grant Rd - Building | 12,310 | 5,688 | 6,622 | |
| 560 Grant Rd - Land | 37,620 | 0 | 37,620 | |
| 560 Grant Rd - Building | 15,240 | 7,038 | 8,202 | |
| Overhead door repair | 6,000 | 2,695 | 3,305 | |
| Building Improvements | 18,170 | 8,038 | 10,132 | |
| Building Improvements | 12,340 | 5,425 | 6,915 | |
| 558 Grant Rd. - Land | 20,900 | 0 | 20,900 | |
| 558 Grant Rd. - Building | 64,600 | 29,305 | 35,295 | |
| 553 Grant Rd. - Land | 4,040 | 0 | 4,040 | |
| 553 Grant Rd. - Building | 26,140 | 12,060 | 14,080 | |
| 300 Industrial, Bldg # 336 - Land | 6,659 | 0 | 6,659 | |
| 300 Industrial, Bldg # 336 - Building | 11,291 | 5,220 | 6,071 | |
| 2003 Chevy 1500 | 16,114 | 16,114 | 0 | |
| 18 ft Trailer - C&S Trailers | 2,075 | 2,075 | 0 | |
| 560 Bld Imprvmnts-Bathroom addn/rehab | 3,394 | 1,066 | 2,328 | |
| Tractor Implements-Equipment | 13,000 | 13,000 | 0 | |
| FILL TANK | 2,369 | 2,369 | 0 | |
| ROOF REPAIR | 3,400 | 1,895 | 1,505 | |
| REPAIR & SEAL ASPHALT | 9,350 | 5,210 | 4,140 | |
| 52" RAPTOR MOWER | 2,272 | 2,272 | 0 | |
| 6 x 10 Trailer | 800 | 782 | 18 | |
| 558 560 REPAIRS | 19,921 | 19,921 | 0 | |
| 559-560 ROOF | 3,380 | 3,380 | 0 | |
| FORK LIFT | 10,494 | 10,494 | 0 | |
| CLUB CADET | 1,500 | 1,500 | 0 | |
| CUB Cadet | 2,381 | 2,381 | 0 | |
| Capitalized Repairs | 6,998 | 6,998 | 0 | |
| Computer | 1,743 | 1,743 | 0 | |
| Improvements to K Ranch 3825 Q Hill - Shower Hall & Landscaping | 3,136 | 2,514 | 622 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Gold Coins | AT COST | 42,000 | 42,000 |
| Investment in UCM-Stone | FMV | 2,419,771 | 2,419,771 |
| Investment in Anthem Holdings | AT COST | 50,000 | 50,000 |
| Investment in Springer Fin | AT COST | 825,997 | 825,997 |
| Investment in UCM-Crownbits One LLC | AT COST | 25,183 | 25,183 |
| Investment in UCM-Particle Space, LLC, LLC | AT COST | 24,697 | 24,697 |
| Description | Amount |
|---|---|
| 2021 Federal Excise Tax (IRS Notice) | 1,430 |
| PPA - 2022 Federal Excise Tax | 4,788 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Postage and Delivery | 467 | 0 | 0 | |
| Dues & Subscriptions | 693 | 0 | 0 | |
| Supplies | 4,169 | 0 | 0 | |
| Bank Service Charges | 152 | 0 | 0 | |
| Payroll Processing Fees | 344 | 344 | 0 | |
| Insurance | 1,228 | 0 | 0 | |
| Investment Management Fees | 30,811 | 30,811 | 0 | |
| Repairs and Maintenance | 28,071 | 28,071 | 0 | |
| Utilities | 3,611 | 3,611 | 0 | |
| Property Taxes | 14,401 | 14,401 | 0 | |
| Contract Labor | 16,665 | 16,665 | 0 | |
| Telephone | 2,140 | 2,140 | 0 | |
| Automobile Expenses | 531 | 531 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Investments-K-1 | -69 | -69 | -69 |
| Description | Amount |
|---|---|
| Credit Cards Payable Adjustment | 2,000 |
| Director Loan Adjustment | 22 |
| Nondividend Distributions | 20,861 |
| PPA - Prepaid Expenses | 222 |
| Unrealized Gains | 563,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards Payable | 15,471 | 37,374 |
| Employee Loans | 522 | 0 |
| Payroll Liabilities | 1,098 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 4,530 | 4,530 | 0 | |
| Foreign Taxes | 161 | 161 | 0 | |
| Payroll Taxes | 7,048 | 7,048 | 0 |