| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - 13107 L | 2021-07-23 | 762,396 | 8,145 | SL | 39 | 19,549 | 19,549 | 0 | |
| IMPROVEMENTS - 131 | 2021-12-08 | 46,280 | 49 | SL | 39 | 1,187 | 1,187 | 0 | |
| LAND - 13107 LOOKO | 2021-07-23 | 63,596 | L | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A (990-PF) - RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF | PART I LINE 6A (990-PF) - RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF | TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $279 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $46,335 TOTAL PART I, LINE 6A: $46,614 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $1,032,242 BOOK BASIS: $1,030,364 NET GAIN/(LOSS): $1,878 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $1 SALES OF PARTNERSHIP A-A-A STORAGE LAKE PARKER LLC GROSS SALES PRICE: $2,800 BOOK BASIS: $4,400 NET GAIN/(LOSS): $(1,600) |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC - 1.650% - 05/11/203 | 4,981 | 4,107 |
| BANK OF AMERICA - 3.950% - 04/ | 9,955 | 8,765 |
| BANK OF MONTREAL MTN - 3.300% | 9,610 | 8,834 |
| CITIGROUP INC SUB NT - 3.500% | 9,544 | 8,957 |
| COMCAST CORP NOTE - 3.950% - 1 | 10,142 | 8,822 |
| DISNEY WALT CO - 1.750% - 01/1 | 10,312 | 9,162 |
| EL PASO PIPELINE - 4.300% - 05 | 9,168 | 8,887 |
| ENERGY TRANSFER OP LP - 5.875% | 8,852 | 8,022 |
| JPMORGAN CHASE & CO - 3.375% - | 9,532 | 8,958 |
| MITSUBISHI UFJ FINANCIAL GROUP | 9,599 | 8,925 |
| MORGAN STANLEY - 4.100% - 05/2 | 9,645 | 8,967 |
| ROYAL BANK OF CANADA - 4.650% | 10,312 | 8,889 |
| SCHWAB CHARLES CORP NOTE CALL | 5,175 | 4,080 |
| UNITEDHEALTH GROUP - 2.300% - | 5,188 | 4,183 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRAMSHILL INCOME PERFORMANCE F | ||
| ISHARES GOLD TR | 64,991 | 65,721 |
| VANGUARD FTSE DEVELOPED MARKET | 12,491 | 12,591 |
| VANGUARD FTSE EMERGING MARKETS | 12,115 | 11,694 |
| VANGUARD TOTAL STOCK MARKET ET | 98,466 | 84,124 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 13107 L | 762,396 | 27,694 | 734,702 | 761,404 |
| IMPROVEMENTS - 131 | 46,280 | 1,236 | 45,044 | 45,044 |
| LAND - 13107 LOOKO | 63,596 | 63,596 | 63,596 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| A-A-A STORAGE FM1626, LLC | 48,000 | ||
| A-A-A STORAGE FM1826, LLC | 84,228 | 98,000 | |
| A-A-A STORAGE HWY52, LLC | 47,701 | 66,000 | |
| CHURCH SPACE INC (SAFE) | 25,000 | 25,000 | |
| HUNTR INC (SAFE) | 25,000 | 25,000 | |
| KADENCE INC - PFD | 50,000 | 50,000 | |
| KICKY INC (SAFE) | 25,000 | 25,000 | |
| LOANWELL SERIES SEED (2) PREFE | 336,559 | 1,132,832 | |
| PANGEA FAMILY & FRIENDS SPV LL | 25,000 | 25,000 | |
| PE PARTNERS, INC. DBA TRELUS ( | 250,000 | 250,000 | |
| SHOUTOUTS INC (SAFE) | 25,000 | 25,000 | |
| WAYMAKER VALUEADD REAL ESTATE | 201,060 | 233,306 | |
| 13107 LOOKOUT RUN - LOAN FEES | 5,684 | 5,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 1,295 | 315 | 980 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 13,978 | 13,978 | ||
| Bank Charges | 2,870 | 2,870 | ||
| Foundation Dues & Memberships | 14,500 | 14,500 | ||
| K-1 Exp WAYMAKER VALUEADD REAL | 3,826 | 3,826 | ||
| Office Supplies | 470 | 470 | ||
| Postage/Delivery Service | 24 | 24 | ||
| Property insurance | 4,799 | |||
| TRAINING & PROFESSIONAL DEV | 2,002 | 2,002 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss A-A-A STORAGE FM1626, LLC | -42,874 | -42,874 | |
| K-1 Inc/Loss A-A-A STORAGE FM1826, LLC | -6,938 | -2,772 | |
| K-1 Inc/Loss A-A-A STORAGE HWY52, LLC | -10,268 | -2,289 | |
| K-1 Inc/Loss A-A-A STORAGE LAKE PARKER LLC | 144,369 | -546 | |
| Interest Income from Notes | 158,648 | 158,648 | |
| Credit card rewards income | 80 | 80 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BRENT CAMPBELL | 16,000 | 13,109 | 2019-10 | 2022-12 | INT ONLY YR 1, PRINC&INT THEREAFTER | 3 % | NONE | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| THE MARKET-SURVIVOR MADE GOODS INC | 50,000 | 50,000 | 2022-11 | 2024-09 | INTEREST & PRINCIPAL ON MATURITY | 5 % | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | |||
| BLUE HEEL DAVIDSON LLC | 90,000 | 30,000 | 2021-08 | 2022-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| BLUE HEEL DAVIDSON LLC | 90,000 | 90,000 | 2021-11 | 2023-03 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| CORBINTON AT KILDAIRE LLC | 160,000 | 160,000 | 2022-09 | 2023-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| CORBINTON AT KILDAIRE LLC | 160,000 | 160,000 | 2022-11 | 2024-02 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| SINGLE PASS INC | 50,000 | 50,000 | 2021-07 | 2024-04 | 6 % | INVESMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||||
| CORBINTON AT KILDAIRE LLC | 35,000 | 0 | 2021-10 | 2022-06 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| CORBINTON AT KILDAIRE LLC | 120,000 | 0 | 2021-07 | 2022-09 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| CORBINTON AT KILDAIRE LLC | 70,000 | 0 | 2021-10 | 2022-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| CORBINTON AT KILDAIRE LLC | 210,000 | 0 | 2021-11 | 2023-03 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| BLUE HEEL DEVELOPMENT LLC | 100,000 | 0 | 2020-10 | 2021-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 104,578 | 104,578 | ||
| Philanthropic Consulting Srvcs | 2,575 | 2,575 | ||
| KINGDOM BUILDERS DCA EXPENSES | 7,500 | 7,500 | ||
| VIRTUAL LEARNING PRJCT DCA EXP | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Extension for 2021 | 17,300 | |||
| IRS MISCELLANEOUS FEE | 39 | |||
| Property Taxes | 228 |