| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,222 | 11,611 | 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 | 33,590 | 120.000000000000 | 15,503 | 15,503 | 49,093 |
| 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 | 340,613 | SL | 39.000000000000 | 96,150 | 96,150 | ||
| BUILDING IMPROVEMENTS | 2019-09-15 | 170,000 | 9,991 | SL | 39.000000000000 | 4,359 | 4,359 | ||
| BUILDING IMPROVEMENTS | 2021-08-09 | 22,500 | 217 | SL | 39.000000000000 | 577 | 577 | ||
| BUILDING IMPROVEMENTS | 2021-12-02 | 40,000 | 43 | SL | 39.000000000000 | 1,026 | 1,026 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ROOT INC | 1,123 | 1,123 |
| G E E GROUP INC | 14,700 | 14,700 |
| AMYRIS INC | 6,885 | 6,885 |
| C3 AI INC | 6,714 | 6,714 |
| TILRAY INC | 5,447 | 5,447 |
| AQUABOUNTY TECHNOLOGIES | 136,947 | 136,947 |
| BOXED INC | 74 | 74 |
| 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 | 436,763 | 3,313,237 | |
| CLOSING COSTS | 155,029 | 49,093 | 105,936 | |
| BUILDING IMPROVEMENTS | 170,000 | 14,350 | 155,650 | |
| BUILDING IMPROVEMENTS | 22,500 | 794 | 21,706 | |
| BUILDING IMPROVEMENTS | 40,000 | 1,069 | 38,931 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 1140 PRESIDENT ST | FMV | 128,187 | 128,187 |
| INVESTMENT IN HARRISBURG | FMV | 1,850,000 | 1,850,000 |
| INVESTMENT IN JK3 | FMV | 825,000 | 825,000 |
| KINYAN 20 - STONEBRIDGE | FMV | 275,000 | 275,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,550 | 11,550 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 2,795 | 1,624 | 1,624 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITES | 140,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE | 1,298 | 1,298 | 0 | |
| UTILITIES | 52,406 | 52,406 | 0 | |
| REPAIRS & MAINTENANCE | 45,572 | 45,572 | 0 | |
| MANAGEMENT FEE | 13,344 | 13,344 | 0 | |
| INSURANCE | 24,620 | 24,620 | 0 | |
| SUPPLIES | 17,324 | 17,324 | 0 | |
| PERMITS & FEES | 790 | 790 | 0 | |
| BANK CHARGES | 1,288 | 1,288 | 0 | |
| COMMISSIONS | 2,400 | 2,400 | 0 | |
| COMPUTER EXPENSE | 1,964 | 1,964 | 0 | |
| AMORTIZATION | 15,503 | 15,503 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LRE 1 LLC | -31,193 | 0 | -31,193 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN LRE 1 LLC | 200,380 | 382,691 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 1,707 | 0 | 0 | |
| PROPERTY TAXES | 37,835 | 37,835 | 0 |