| 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 | 49,536 | 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 | 40,831 | S/L | 39.0000 | 10,103 | |||
| 4519 S SECOND - LAND | 2018-12-07 | 10,000 | |||||||
| THE COLONY LEASEHOLD IMPROVEMENTS | 2017-01-01 | 67,850 | 31,002 | S/L | 15.0000 | 1,229 | |||
| 182 ENCHANTED | 2019-05-31 | 175,000 | 23,068 | S/L | 27.5000 | 6,364 | |||
| 182 ENCHANTED - LAND | 2019-05-31 | 1,324,781 | |||||||
| WTERIDGE LOOP LOT | 2019-03-06 | 450,000 | 62,045 | S/L | 27.5000 | 16,364 | |||
| WATERIDGE LOOP LAND | 2019-03-06 | 50,000 | |||||||
| PALESTINE IMPROVEMENTS | 2020-06-30 | 19,238 | 1,778 | S/L | 27.5000 | 700 | |||
| 182 ENCHANTED LAND IMPROVEMENTS | 2020-06-30 | 77,265 | 17,810 | 150DB | 15.0000 | 5,945 | |||
| WATERIDGE LOOP IMPROVEMENTS | 2020-06-30 | 128,360 | 11,864 | S/L | 27.5000 | 4,667 | |||
| WATERIDGE LOOP PROPERTY | 2020-03-06 | 177,558 | 18,025 | S/L | 27.5000 | 6,456 | |||
| LAWN MOWER | 2020-06-30 | 10,500 | 5,908 | 200DB | 7.0000 | 1,312 | |||
| WATERIDGE LOOP | 2021-04-19 | 1,000 | 62 | S/L | 27.5000 | 36 | |||
| WATERIDGE LOOP LOTS AND PROPERTY | 2021-07-16 | 62,340 | 3,306 | S/L | 27.5000 | 2,267 | |||
| 182 ENCHANTED IMPROVEMENTS | 2021-07-13 | 4,125 | 219 | S/L | 27.5000 | 150 | |||
| 182 ENCHANTED IMPROVEMENTS | 2021-11-23 | 4,331 | 177 | S/L | 27.5000 | 158 | |||
| 22053 HW 155 FLINT | 2021-06-30 | 155,156 | |||||||
| 182 ENCHANTED RETAINING WALL | 2022-12-06 | 311,078 | 3,888 | 150DB | 15.0000 | 30,719 | |||
| 182 ENCHANTED - RETAINING WALL | 2023-07-11 | 33,300 | S/L | 15.0000 | 1,110 | ||||
| WATERRIDGE - IMPROVEMENTS | 2023-06-01 | 399,439 | S/L | 15.0000 | 13,315 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| THE COLONY LEASEHOLD IMPROVEMENTS | 2017-01 | PURCHASE | 2023-06 | 67,850 | -35,619 | 32,231 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARADIGM ONE LLC | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,665,239 | 348,893 | 2,316,346 | 3,866,283 | |
| 1,549,937 | 1,549,937 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 19,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| JEWELRY MINISTRY PROGRAM | 25,000 | 10,000 | 10,000 |
| KHALIL NOTE - AC ASSISTANCE | 3,833 | 2,300 | 2,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4519 S 2ND AVENUE | ||||
| PROPERTY MANAGEMENT | 5,581 | 5,581 | 5,581 | |
| EXPENSES | ||||
| COMPUTER & SOFTWARE | 3,723 | |||
| CREATIVE DEVELOPMENT | 1,113 | |||
| OFFICE EXPENSES | 5,278 | |||
| FUNDRAISING | 6,133 | |||
| LANDSCAPING | 10,366 | 10,366 | 10,366 | |
| REPAIRS | 25,874 | 25,874 | 25,874 | |
| GIFTS | 4,313 | |||
| INSURANCE | 2,817 | 2,817 | 2,817 | |
| WEBSITE | 281 | |||
| PEST CONTROL | 6,127 | |||
| PENALTIES AND SETTLEMENTS | 12,934 | |||
| SUPPLIES | 2,733 | |||
| LOSS IN PARADIGM | 10,258 | |||
| EQUIPMENT | 1,265 | |||
| AUTO | 6,556 | |||
| BAD DEBT | 5,111 | |||
| MISC | -24,560 | |||
| FURNITURE | 1,060 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | ||
| CITI CREDIT CARD | -20,634 | 1,618 |
| BANK OF AMERICA | 2,268 | |
| LEWIS COLLEGE EM | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | ||||
| CONTRACT LABOR | 13,711 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 37,187 | 37,187 | 37,187 | |
| PAYROLL TAXES | 6,303 |