| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,100 | 3,550 | 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 | 49,093 | 120.000000000000 | 15,503 | 15,503 | 64,596 |
| 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 | 436,763 | SL | 39.000000000000 | 96,150 | 96,150 | ||
| BUILDING IMPROVEMENTS | 2019-09-15 | 170,000 | 14,350 | SL | 39.000000000000 | 4,359 | 4,359 | ||
| BUILDING IMPROVEMENTS | 2021-08-09 | 22,500 | 794 | SL | 39.000000000000 | 577 | 577 | ||
| BUILDING IMPROVEMENTS | 2021-12-02 | 40,000 | 1,069 | SL | 39.000000000000 | 1,026 | 1,026 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMYRIS INC | 11 | 11 |
| TILRAY INC | 4,658 | 4,658 |
| AQUABOUNTY TECHNOLOGIES | 38,404 | 38,404 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 600,000 | 0 | 600,000 | 600,000 |
| BUILDING | 3,750,000 | 532,913 | 3,217,087 | 3,217,087 |
| CLOSING COSTS | 155,029 | 64,596 | 90,433 | 90,433 |
| BUILDING IMPROVEMENTS | 170,000 | 18,709 | 151,291 | 151,291 |
| BUILDING IMPROVEMENTS | 22,500 | 1,371 | 21,129 | 21,129 |
| BUILDING IMPROVEMENTS | 40,000 | 2,095 | 37,905 | 37,905 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 1140 PRESIDENT ST | FMV | 53,870 | 53,870 |
| INVESTMENT IN HARRISBURG | FMV | 2,000,000 | 2,000,000 |
| INVESTMENT IN JK3 | FMV | 825,000 | 825,000 |
| INVESTMENT KINYAN 20 - STONEBRIDGE | FMV | 275,000 | 275,000 |
| INVESTMENT IN KINYAN 30 | FMV | 175,000 | 175,000 |
| INVESTMENT IN KINYAN W | FMV | 100,000 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 1,624 | 1,289 | 1,289 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITES | 96,573 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE | 880 | 0 | 0 | |
| UTILITIES | 25,197 | 25,197 | 0 | |
| REPAIRS & MAINTENANCE | 71,360 | 71,360 | 0 | |
| MANAGEMENT FEE | 21,302 | 21,302 | 0 | |
| INSURANCE | 29,286 | 29,286 | 0 | |
| SUPPLIES | 26,694 | 26,694 | 0 | |
| PERMITS & FEES | 4,413 | 4,413 | 0 | |
| BANK CHARGES | 1,391 | 1,391 | 0 | |
| COMMISSIONS | 20,420 | 20,420 | 0 | |
| COMPUTER EXPENSE | 2,059 | 2,059 | 0 | |
| AMORTIZATION | 15,503 | 15,503 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LRE 1 LLC | -1,742 | 0 | -1,742 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN LRE 1 LLC | 382,691 | 410,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 13,040 | 0 | 0 | |
| PROPERTY TAXES | 40,383 | 40,383 | 0 |