| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,035 | 2,259 | 2,259 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 532000 | 387,055 | 387,055 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADVENIR @ SAN TROPEZ | FMV | 2,334 | |
| POINT ENTERTAINMENT, LLC | FMV | 162,626 | 250,000 |
| ADVENIR @ BANYAN | FMV | 35,000 | |
| ADVENIR @ WYNDHAM | FMV | 35,000 | |
| TPG INV VII, LLC | FMV | 100,000 | |
| ADVENIR @ GRAND PARKWAY | FMV | 113,540 | 200,000 |
| ADVENIR @ MAGNOLIA | FMV | 65,000 | |
| ADVENIR @ WOODBRIDGE | FMV | 25,924 | 100,000 |
| ADVENIR @ DEL ARTE | FMV | 18,510 | 85,000 |
| ADVENIR @ CHERRY CREEK N | FMV | 45,000 | |
| ADVENIR @ ADDISON | FMV | 90,000 | 90,000 |
| FLORA GROWTH CORP | FMV | 1,800 | 1,800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - DYNAMIC TREND | 334,568 | 334,568 | 334,568 |
| NOTE RECEIVABLE - ADVENIR @ MED CNTR | 500,000 | 500,000 | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 6 | 6 | ||
| INTEREST EXP - ADV@BANYAN | 1,186 | 1,186 | ||
| INTEREST EXP - ADV@CHERRY CRE | 2,092 | 2,092 | ||
| INTEREST EXP - ADV@FRANKFORD | 1,386 | 1,386 | ||
| INTEREST EXP - ADV@MAGNOLIA | 4,615 | 4,615 | ||
| INTEREST EXP - ADV@SAN TROPEZ | 370 | 370 | ||
| INTEREST EXP - ADV@WYNDHAM | 2,285 | 2,285 | ||
| INTEREST EXP - FL DEPT OF REV | 188 | |||
| INTEREST EXP - STAPLETON | 1,268 | 1,268 | ||
| MEMBERSHIP DUES | 1,000 | 1,000 | ||
| OTHER INVESTMENT FEES | 2,448 | 2,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TPB INV VII, LLC | -26,957 | -26,957 | -26,957 |
| POINT ENTERTAINMENT | -392 | -392 | -392 |
| ADVENIR @ GRAND PARKWAY | -927 | -927 | -927 |
| ADVENIR @ DEL ARTE | -180 | -180 | -180 |
| ADVENIR @ WOODBRIDGE | -233 | -233 | -233 |
| ADVENIR @ BANYAN (UBTI) | -1,632 | -1,632 | |
| ADVENIR @ CHERRY CREEK (UBTI) | -6,859 | -6,859 | |
| ADVENIR @ DEL ARTE (UBTI) | -7,415 | -7,415 | |
| ADVENIR @ GRAND PKWY (UBTI) | -5,343 | -5,343 | |
| ADVENIR @ MAGNOLIA (UBTI) | 3,020 | 3,020 | |
| ADVENIR @ SAN TROPEZ (UBTI) | 4,951 | 4,951 | |
| ADVENIR @ STAPLETON (UBTI) | 4,166 | 4,166 | |
| ADVENIR @ WOODBRIDGE (UBTI) | -4,119 | -4,119 | |
| ADVENIR @ WYNDHAM (UBTI) | 4,817 | 4,817 |
| Description | Amount |
|---|---|
| INCREASE IN TAX CAPITAL K-1 | 114,381 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN ADVENIR @ SAN TROPEZ | 22,271 | 19,059 |
| INVESTMENT IN ADVENIR @ STAPLETON | 19,361 | 20,416 |
| INVESTMENT IN ADVENIR @ BANYAN | 37,910 | 43,642 |
| INVESTMENT IN ADVENIR @ WYNDHAM | 30,797 | 34,198 |
| INVESTMENT IN TPG INV VII LLC | 4,710 | 33,363 |
| INVESTMENT IN ADVENIR @ MAGNOLIA | 68,919 | 73,136 |
| INVESTMENT IN ADVENIR @ CHERRY CREEK | 9,709 | |
| INVESTMENT IN ADVENIR @ FRANKFORD | 51,843 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES PAID | 7,722 |