| 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 | 60,246 | S/L | 39.0000 | 446 | |||
| LEWIS COLLEGE COM CENTER - LAND | 2018-05-02 | 10,000 | |||||||
| 4519 S SECOND - ROH DALLAS | 2018-12-07 | 394,000 | 50,934 | S/L | 39.0000 | 10,102 | |||
| 4519 S SECOND - LAND | 2018-12-07 | 10,000 | |||||||
| 182 ENCHANTED | 2019-05-31 | 175,000 | 29,432 | S/L | 27.5000 | 6,363 | |||
| 182 ENCHANTED - LAND | 2019-05-31 | 1,324,781 | |||||||
| WTERIDGE LOOP LOT | 2019-03-06 | 450,000 | 78,409 | S/L | 27.5000 | 16,364 | |||
| WATERIDGE LOOP LAND | 2019-03-06 | 50,000 | |||||||
| PALESTINE IMPROVEMENTS | 2020-06-30 | 19,238 | 2,478 | S/L | 27.5000 | 699 | |||
| 182 ENCHANTED LAND IMPROVEMENTS | 2020-06-30 | 77,265 | 23,755 | 150DB | 15.0000 | 5,351 | |||
| WATERIDGE LOOP IMPROVEMENTS | 2020-06-30 | 128,360 | 16,531 | S/L | 27.5000 | 4,668 | |||
| WATERIDGE LOOP PROPERTY | 2020-03-06 | 177,558 | 24,481 | S/L | 27.5000 | 6,457 | |||
| LAWN MOWER | 2020-06-30 | 10,500 | 7,220 | 200DB | 7.0000 | 937 | |||
| WATERIDGE LOOP | 2021-04-19 | 1,000 | 98 | S/L | 27.5000 | 37 | |||
| WATERIDGE LOOP LOTS AND PROPERTY | 2021-07-16 | 62,340 | 5,573 | S/L | 27.5000 | 2,267 | |||
| 182 ENCHANTED IMPROVEMENTS | 2021-07-13 | 4,125 | 369 | S/L | 27.5000 | 150 | |||
| 182 ENCHANTED IMPROVEMENTS | 2021-11-23 | 4,331 | 335 | S/L | 27.5000 | 157 | |||
| 22053 HW 155 FLINT | 2021-06-30 | 155,156 | |||||||
| 182 ENCHANTED RETAINING WALL | 2022-12-06 | 311,078 | 34,607 | 150DB | 15.0000 | 27,648 | |||
| 182 ENCHANTED - RETAINING WALL | 2023-07-11 | 33,300 | 1,110 | S/L | 15.0000 | 2,220 | |||
| WATERRIDGE - IMPROVEMENTS | 2023-06-01 | 399,439 | 13,315 | S/L | 15.0000 | 26,629 | |||
| IMPROVEMENTS | 2024-07-01 | 232,594 | S/L | 15.0000 | 7,753 | ||||
| IMPROVEMENTS | 2024-10-01 | 84,320 | S/L | 15.0000 | 2,811 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF LEWIS COLLEGE | PURCHASE | 2024-01 | 686,883 | 427,705 | 319,870 | 60,692 |
| 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 |
|---|---|---|---|---|
| 2,564,448 | 409,260 | 2,155,188 | ||
| 1,539,937 | 1,539,937 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 4,566 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| JEWELRY MINISTRY PROGRAM | 10,000 | ||
| KHALIL NOTE - AC ASSISTANCE | 2,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4519 S 2ND AVENUE | ||||
| PROPERTY MANAGEMENT | 13,135 | 13,135 | 13,135 | |
| EXPENSES | ||||
| AUTO | 1,084 | |||
| BAD DEBT | 12,300 | |||
| COMPUTER & SOFTWARE | 3,662 | |||
| FUNDRAISING | 128 | |||
| INSURANCE | 36,021 | 36,021 | 36,021 | |
| LANDSCAPING | 4,687 | 4,687 | 4,687 | |
| MISC | 3,150 | |||
| OFFICE EXPENSES | 475 | |||
| PENALTIES AND SETTLEMENTS | 71 | |||
| REPAIRS | 31,773 | 31,773 | 31,773 | |
| SUPPLIES | 5,055 | |||
| ADVERTISING | 16,603 | |||
| MANAGEMENT FEE | 7,154 | |||
| JANITORIAL | 189 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | ||
| CITI CREDIT CARD | 1,618 | 10,645 |
| BANK OF AMERICA | ||
| LEWIS COLLEGE EM | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | ||||
| CONTRACT LABOR | 15,638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 47,124 | 47,124 | 47,124 | |
| PAYROLL TAXES | 5,472 |