| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEWIS COLLEGE COM CENTER | 2018-05-02 | 417,705 | 28,115 | S/L | 39.0000 | 10,710 | |||
| LEWIS COLLEGE COM CENTER - LAND | 2018-05-02 | 10,000 | |||||||
| 4519 S SECOND - ROH DALLAS | 2018-12-07 | 394,000 | 20,626 | S/L | 39.0000 | 10,103 | |||
| 4519 S SECOND - LAND | 2018-12-07 | 10,000 | |||||||
| THE COLONY LEASEHOLD IMPROVEMENTS | 2017-01-01 | 67,850 | 25,550 | S/L | 15.0000 | 2,820 | |||
| 182 ENCHANTED | 2019-05-31 | 175,000 | 10,341 | S/L | 27.5000 | 6,364 | |||
| 182 ENCHANTED - LAND | 2019-05-31 | 1,324,781 | |||||||
| WTERIDGE LOOP LOT | 2019-03-06 | 450,000 | 29,318 | S/L | 27.5000 | 16,364 | |||
| WATERIDGE LOOP LAND | 2019-03-06 | 50,000 | |||||||
| PALESTINE IMPROVEMENTS | 2020-06-30 | 19,238 | 379 | S/L | 27.5000 | 699 | |||
| 182 ENCHANTED LAND IMPROVEMENTS | 2020-06-30 | 77,265 | 3,863 | 150DB | 15.0000 | 7,340 | |||
| WATERIDGE LOOP IMPROVEMENTS | 2020-06-30 | 128,360 | 2,528 | S/L | 27.5000 | 4,668 | |||
| WATERIDGE LOOP PROPERTY | 2020-03-06 | 177,558 | 5,112 | S/L | 27.5000 | 6,456 | |||
| LAWN MOWER | 2020-06-30 | 10,500 | 1,500 | 200DB | 7.0000 | 2,571 | |||
| WATERIDGE LOOP | 2021-04-19 | 1,000 | S/L | 27.5000 | 26 | ||||
| WATERIDGE LOOP LOTS AND PROPERTY | 2021-07-16 | 62,340 | S/L | 27.5000 | 1,039 | ||||
| 182 ENCHANTED IMPROVEMENTS | 2021-07-13 | 4,125 | S/L | 27.5000 | 69 | ||||
| 182 ENCHANTED IMPROVEMENTS | 2021-11-23 | 4,331 | S/L | 27.5000 | 20 | ||||
| 22053 HW 155 FLINT | 2021-06-30 | 155,156 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARADIGM ONE LLC | AT COST | 10,258 | 10,258 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,989,272 | 196,581 | 1,792,691 | 3,417,174 | |
| 1,549,937 | 1,549,937 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,524 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| JEWELRY MINISTRY PROGRAM | 25,000 | 25,000 | 25,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER & SOFTWARE | 7,689 | |||
| CREATIVE DEVELOPMENT | 300 | |||
| OFFICE EXPENSES | 2,316 | |||
| FUNDRAISING | 5,639 | |||
| MEDICAL BENEFIT | 4,982 | |||
| LANDSCAPING | 23,329 | |||
| REPAIRS | 56,714 | 8,599 | 8,599 | |
| AUTO | 35 | |||
| EQUIPMENT | 6,508 | |||
| GIFTS | 994 | |||
| HEALTH & WELLNESS | 11,422 | |||
| INSURANCE | 3,215 | |||
| BANK FEES | 140 | |||
| ADVERTISING | 9,685 | |||
| WEBSITE | 293 | |||
| CLEANING | 7,402 | |||
| FOOD PROGRAM | 780 | |||
| DUES AND SUBSCRIPTIONS | 260 | |||
| OFFICE ADMIN EXPENSES | 8,132 | |||
| SERVICE FEE | 421 | |||
| SUPPLIES | 2,257 | |||
| TRANSACTION FEE | 30 | |||
| VENMO EXPENSES | 266 | |||
| PEST CONTROL | 1,859 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 2,790 | 5,786 |
| CITI CREDIT CARD | 7,298 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 410 | |||
| CONTRACT LABOR | 395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 68,626 | 10,750 | 10,750 | |
| PAYROLL TAXES | 40,427 | |||
| PERMITS | 653 |