| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,920 | 1,480 | 1,480 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 532000 | 72,972 | 72,972 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADVENIR @ ADDISON | AT COST | ||
| ADVENIR @ BANYAN | AT COST | 35,000 | |
| ADVENIR @ CHERRY CREEK N | AT COST | 45,000 | |
| ADVENIR @ DEL ARTE | AT COST | 11,064 | 85,000 |
| ADVENIR @ GRAND PARKWAY | AT COST | 102,883 | 200,000 |
| ADVENIR @ MAGNOLIA | AT COST | 65,000 | |
| ADVENIR @ SAN TROPEZ | AT COST | 2,334 | |
| ADVENIR @ WOODBRIDGE | AT COST | 18,440 | 100,000 |
| ADVENIR @ WYNDHAM | AT COST | 35,000 | |
| FLORA GROWTH CORP | AT COST | 4,200 | 4,200 |
| POINT ENTERTAINMENT, LLC | AT COST | 162,317 | 250,000 |
| TPG INV VII, LLC | AT COST | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - ADVENIR @ MED CNTR | 500,000 | 500,000 | 500,000 |
| NOTE RECEIVABLE - DYNAMIC TREND | 334,568 | 334,568 | 334,568 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 15 | 15 | ||
| INTEREST EXP - ADV@BANYAN | 1,163 | 1,163 | ||
| INTEREST EXP - ADV@CHERRY CRE | 2,080 | 2,080 | ||
| INTEREST EXP - ADV@MAGNOLIA | 4,584 | 4,584 | ||
| INTEREST EXP - ADV@SAN TROPEZ | 1,759 | 1,759 | ||
| INTEREST EXP - ADV@WYNDHAM | 2,244 | 2,244 | ||
| INTEREST EXP - STAPLETON | 1,266 | 1,266 | ||
| INTEREST EXP - ADV@DEL ARTE | 36 | 36 | ||
| MEMBERSHIP DUES | 1,000 | 1,000 | ||
| OTHER INVESTMENT EXPENSES | 392 | |||
| STATE TAX PENALTY | 7,540 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT - ADDISON | 10,000 | 10,000 | |
| TPG INV VII INC | -13,237 | -13,237 | -13,237 |
| POINT ENTERTAINMENT | -309 | -309 | -309 |
| ADVENIR @ DEL ARTE | -10 | -10 | -10 |
| ADVENIR @ GRAND PARKWAY | -76 | -76 | -76 |
| ADVENIR @ WOODBRIDGE | -51 | -51 | -51 |
| ADVENIR @ BANYAN (UBTI) | 5,170 | 5,170 | |
| ADVENIR @ CHERRY CREEK (UBTI) | -7,898 | -7,898 | |
| ADVENIR @ DEL ARTE (UBTI) | -3,170 | -3,170 | |
| ADVENIR @ GRAND PKWY (UBTI) | -502 | -502 | |
| ADVENIR @ MAGNOLIA (UBTI) | 6,947 | 6,947 | |
| ADVENIR @ SAN TROPEZ (UBTI) | 194 | 194 | |
| ADVENIR @ STAPLETON (UBTI) | 3,394 | 3,394 | |
| ADVENIR @ WOODBRIDGE (UBTI) | -1,424 | -1,424 | |
| ADVENIR @ WYNDHAM (UBTI) | 3,090 | 3,090 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN ADVENIR @ BANYAN | 43,642 | 42,360 |
| INVESTMENT IN ADVENIR @ CHERRY CREEK | 9,709 | 20,385 |
| INVESTMENT IN ADVENIR @ MAGNOLIA | 73,136 | 74,108 |
| INVESTMENT IN ADVENIR @ SAN TROPEZ | 19,059 | 79,574 |
| INVESTMENT IN ADVENIR @ STAPLETON | 20,416 | 16,768 |
| INVESTMENT IN ADVENIR @ WYNDHAM | 34,198 | 39,684 |
| INVESTMENT IN TPG INV VII INC | 33,363 | 31,283 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES PAID | 83,149 | |||
| STATE TAXES PAID | 14,173 |