| 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 | 27,694 | SL | 39 | 19,549 | 19,549 | 0 | |
| IMPROVEMENTS - 131 | 2021-12-08 | 46,280 | 1,236 | SL | 39 | 1,187 | 1,187 | 0 | |
| LAND - 13107 LOOKO | 2021-07-23 | 63,596 | L | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRAMSHILL INCOME PERFORMANCE F | ||
| ISHARES GOLD TR | 59,235 | 67,717 |
| VANGUARD FTSE DEVELOPED MARKET | 12,491 | 14,370 |
| VANGUARD FTSE EMERGING MARKETS | 12,115 | 12,330 |
| VANGUARD TOTAL STOCK MARKET ET | 98,466 | 104,377 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 13107 L | 762,396 | 47,243 | 715,153 | 765,525 |
| IMPROVEMENTS - 131 | 46,280 | 2,423 | 43,857 | 43,857 |
| 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 | 123,091 | ||
| A-A-A STORAGE HWY52, LLC | 40,906 | 226,695 | |
| 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 | 336,558 | 1,132,832 | |
| PANGEA FAMILY & FRIENDS SPV LL | 26,434 | 25,000 | |
| PE PARTNERS, INC. DBA TRELUS ( | 250,000 | 250,000 | |
| PLEASE ASSIST ME, INC. (SAFE) | 25,000 | 25,000 | |
| SHOUTOUTS INC (SAFE) | 25,000 | 25,000 | |
| WAYMAKER VALUEADD REAL ESTATE | 203,015 | 250,000 | |
| 13107 LOOKOUT RUN - LOAN FEES | 5,023 | 5,023 | |
| SINGLE PASS, INC | 54,274 | 180,913 | |
| TO THE MARKET | 65,245 | 65,245 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 1,876 | 1,876 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 26,992 | 26,992 | ||
| Bank Charges | 291 | 291 | ||
| K-1 Exp PANGEA FAMILY & FRIEND | 56 | 56 | ||
| K-1 Exp WAYMAKER VALUEADD REAL | 1,772 | 1,772 | ||
| Office Supplies | 30 | 30 | ||
| Property insurance | 5,478 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss A-A-A STORAGE FM1826, LLC | -84,228 | 9,639 | |
| K-1 Inc/Loss A-A-A STORAGE HWY52, LLC | -14,795 | -7,847 | |
| K-1 Inc/Loss PANGEA FAMILY & FRIENDS SPV LLC | 1,490 | 1,490 | |
| K-1 Inc/Loss WAYMAKER VALUEADD REAL ESTATE FUND, | -1,281 | -1,281 | |
| Federal Tax Refund | 9,920 | ||
| Interest Income from Notes | 105,810 | 105,810 | |
| CREDIT CARD REWARDS INCOME | 148 | 148 | |
| K-1 Inc/Loss A-A-A STORAGE FM1626, LLC | 2,971 |
| 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 | 6,355 | 2019-10 | 2025-12 | 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 | ||
| BLUE HEEL DAVIDSON LLC | 90,000 | 0 | 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 | ||
| BLUE HEEL DAVIDSON LLC | 90,000 | 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 | ||
| CORBINTON AT KILDAIRE LLC | 160,000 | 0 | 2022-09 | 2023-12 | 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 | ||
| CORBINTON AT KILDAIRE LLC | 160,000 | 0 | 2022-11 | 2024-02 | 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 | ||
| BHH - 2406 EVERETT AVE | 75,000 | 75,000 | 2023-06 | 2024-09 | PRINCIPAL & INTEREST AT CLOSING | 20 % | DEED OF TRUST | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| BHH - 3302 HALL PLACE | 75,000 | 75,000 | 2023-06 | 2024-09 | PRINCIPAL & INTEREST AT CLOSING | 20 % | DEED OF TRUST | INVESTMENT | 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 | 0 | 2022-11 | 2024-09 | INTEREST & PRINCIPAL ON MATURITY | 5 % | NONE | INVESTMENT | CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 CASH 0 | ||
| SINGLE PASS INC | 50,000 | 0 | 2021-07 | 2024-04 | INTEREST & PRINCIPAL ON MATURITY | 6 % | NONE | INVESTMENT | 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 | 4,202 | 4,202 | ||
| Philanthropic Consulting Srvcs | 1,950 | 1,950 | ||
| KINGDOM BUILDERS DCA EXPENSES | 20,052 | 20,052 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 500 | |||
| 990-T Income Tax for 2022 | 30,534 |