| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 4,375 | 0 | 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 | 6,004 | 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 | 7,429 | SL | 39.000000000000 | 391 | 391 | ||
| Overhead door repair | 2006-06-26 | 6,000 | 2,849 | SL | 39.000000000000 | 154 | 154 | ||
| Building Improvements | 2006-09-28 | 18,170 | 8,504 | SL | 39.000000000000 | 466 | 466 | ||
| Building Improvements | 2006-11-10 | 12,340 | 5,741 | 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 | 30,961 | 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 | 12,730 | 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 | 5,510 | 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 | 1,153 | 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 | 2,096 | 150DB | 15.000000000000 | 201 | 227 | ||
| REPAIR & SEAL ASPHALT | 2016-10-28 | 9,350 | 5,762 | 150DB | 15.000000000000 | 552 | 623 | ||
| 52" RAPTOR MOWER | 2016-09-11 | 2,272 | 2,272 | 200DB | 7.000000000000 | 0 | 0 | ||
| 6 x 10 Trailer | 2017-05-27 | 800 | 400 | 200DB | 7.000000000000 | 0 | 0 | ||
| 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 | 428 | |||
| 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 | 47 | SL | 15.000000000000 | 38 | 38 | ||
| ATS Outdoors | 2024-05-01 | 3,956 | 377 | SL | 7.000000000000 | 565 | 565 | ||
| McBook Pro computer | 2025-03-06 | 4,243 | 200DB | 5.000000000000 | 4,243 | 707 | |||
| 5th wheel | 2025-04-01 | 3,500 | NC | 0 % | 0 | 0 |
| 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 | 6,320 | 5,990 | |
| 560 Grant Rd - Land | 37,620 | 0 | 37,620 | |
| 560 Grant Rd - Building | 15,240 | 7,820 | 7,420 | |
| Overhead door repair | 6,000 | 3,003 | 2,997 | |
| Building Improvements | 18,170 | 8,970 | 9,200 | |
| Building Improvements | 12,340 | 6,057 | 6,283 | |
| 558 Grant Rd. - Land | 20,900 | 0 | 20,900 | |
| 558 Grant Rd. - Building | 64,600 | 32,617 | 31,983 | |
| 553 Grant Rd. - Land | 4,040 | 0 | 4,040 | |
| 553 Grant Rd. - Building | 26,140 | 13,400 | 12,740 | |
| 300 Industrial, Bldg # 336 - Land | 6,659 | 0 | 6,659 | |
| 300 Industrial, Bldg # 336 - Building | 11,291 | 5,800 | 5,491 | |
| 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 | 1,240 | 2,154 | |
| Tractor Implements-Equipment | 13,000 | 13,000 | 0 | |
| FILL TANK | 2,369 | 2,369 | 0 | |
| ROOF REPAIR | 3,400 | 2,297 | 1,103 | |
| REPAIR & SEAL ASPHALT | 9,350 | 6,314 | 3,036 | |
| 52" RAPTOR MOWER | 2,272 | 2,272 | 0 | |
| 6 x 10 Trailer | 800 | 800 | 0 | |
| 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 | |
| Computer | 1,743 | 1,743 | 0 | |
| ATS Outdoors | 3,956 | 942 | 3,014 | |
| McBook Pro computer | 4,243 | 4,243 | 0 | |
| 5th wheel | 3,500 | 0 | 3,500 |
| 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 | 4,208,603 | 4,208,603 |
| Investment in Anthem Holdings | AT COST | 50,000 | 50,000 |
| Investment in Red Neck Yacht Club | AT COST | 475,871 | 475,871 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Postage and Delivery | 603 | 0 | 0 | |
| Dues & Subscriptions | 643 | 0 | 0 | |
| Supplies | 1,825 | 0 | 0 | |
| Bank Service Charges | 225 | 0 | 0 | |
| Insurance | 856 | 0 | 0 | |
| Investment Management Fees | 35,486 | 35,486 | 0 | |
| Office Supplies | 399 | 0 | 0 | |
| Directors fees | 5,000 | 0 | 0 | |
| Equipment | 3,316 | 0 | 0 | |
| Payroll Fees | 256 | 0 | 0 | |
| Other expenses | 147 | 0 | 0 | |
| Repairs and Maintenance | 30,648 | 30,648 | 0 | |
| Utilities | 7,160 | 7,160 | 0 | |
| Property Taxes | 19,550 | 19,550 | 0 | |
| Telephone | 2,532 | 2,532 | 0 | |
| Automobile Reimbursements/Expenses | 1,045 | 1,045 | 0 |
| Description | Amount |
|---|---|
| Unrealized Gains | 659,528 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards Payable | 709 | 1,469 |
| Payroll liabilities | 0 | 75 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 5,659 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 4,357 | 0 | 0 | |
| Payroll Taxes | 13,527 | 0 | 0 | |
| Taxes-Other | 203 | 0 | 0 | |
| Excise Tax | 2,534 | 0 | 0 |