| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,635 | 0 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2019-11-07 | 155,029 | 18,087 | 120.000000000000 | 15,503 | 15,503 | 33,590 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2018-06-12 | 600,000 | L | 0 | 0 | ||||
| BUILDING | 2018-06-12 | 3,750,000 | 244,463 | SL | 39.000000000000 | 96,150 | 96,150 | ||
| BUILDING IMPROVEMENTS | 2019-09-15 | 170,000 | 5,632 | SL | 39.000000000000 | 4,359 | 4,359 | ||
| BUILDING IMPROVEMENTS | 2021-08-09 | 22,500 | SL | 39.000000000000 | 217 | 217 | |||
| BUILDING IMPROVEMENTS | 2021-12-02 | 40,000 | SL | 39.000000000000 | 43 | 43 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ROOT INC | 13,950 | 13,950 |
| G E O GROUP INC | 37,050 | 37,050 |
| AMYRIS INC | 24,345 | 24,345 |
| C3 AI INC | 18,750 | 18,750 |
| FORESIGHT AUTONOMOUS H F | 5,100 | 5,100 |
| GENERATION INCOME PPTYS | 18,690 | 18,690 |
| HARBOR CUSTOM DEV INC | 15,780 | 15,780 |
| INSPIREMD INC | 12,080 | 12,080 |
| TELADOC INC | 45,910 | 45,910 |
| TILRAY INC | 25,484 | 25,484 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 600,000 | 0 | 600,000 | |
| BUILDING | 3,750,000 | 340,613 | 3,409,387 | |
| CLOSING COSTS | 155,029 | 33,590 | 121,439 | |
| BUILDING IMPROVEMENTS | 170,000 | 9,991 | 160,009 | |
| BUILDING IMPROVEMENTS | 22,500 | 217 | 22,283 | |
| BUILDING IMPROVEMENTS | 40,000 | 43 | 39,957 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 1140 PRESIDENT ST | AT COST | 51,389 | 51,389 |
| INVESTMENT IN HARRISBURG | AT COST | 1,850,000 | 1,850,000 |
| INVESTMENT IN JK3 | AT COST | 825,000 | 825,000 |
| KINYAN 20 - STONEBRIDGE | AT COST | 275,000 | 275,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,667 | 6,667 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 2,020 | 2,795 | 2,795 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITES | 64,291 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 250 | 0 | 0 | |
| UTILITIES | 13,532 | 13,532 | 0 | |
| REPAIRS & MAINTENANCE | 40,669 | 40,669 | 0 | |
| MANAGEMENT FEE | 11,500 | 11,500 | 0 | |
| INSURANCE | 20,754 | 20,754 | 0 | |
| SUPPLIES | 27,799 | 27,799 | 0 | |
| PERMITS & FEES | 11,622 | 11,622 | 0 | |
| BANK CHARGES | 578 | 578 | 0 | |
| COMMISSIONS | 7,300 | 7,300 | 0 | |
| COMPUTER EXPENSE | 1,495 | 1,495 | 0 | |
| AMORTIZATION | 15,503 | 15,503 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LRE 1 LLC | -1,021 | 0 | -1,021 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN LRE 1 LLC | 104,206 | 200,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 3,000 | 0 | 0 | |
| TAXES | 35,309 | 35,309 | 0 |