| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,283 | 2,321 | 2,321 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADVENIR @ BANYAN | AT COST | 35,000 | |
| ADVENIR @ CHERRY CREEK N | AT COST | 45,000 | |
| ADVENIR @ DEL ARTE | AT COST | 4,458 | 85,000 |
| ADVENIR @ GRAND PARKWAY | AT COST | 77,579 | 200,000 |
| ADVENIR @ MAGNOLIA | AT COST | 65,000 | |
| ADVENIR @ SAN TROPEZ | AT COST | 2,334 | |
| ADVENIR @ WYNDHAM | AT COST | 35,000 | |
| FLORA GROWTH CORP | AT COST | 4,200 | 4,200 |
| POINT ENTERTAINMENT, LLC | AT COST | 161,635 | 250,000 |
| TPG INV VII, LLC | AT COST | 100,000 | |
| MONOGRAM | AT COST | 10,352 | 10,000 |
| SKY QUARRY | AT COST | 5,024 | 5,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | LOAN FROM OFFICER |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 15446 |
| Balance Due | |
| Date of Note | 2022-01 |
| Maturity Date | 2023-01 |
| Repayment Terms | PAYMENT UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | EXPENSES PAID ON BEHALF OF FOUNDATI |
| Description of Lender Consideration | |
| Consideration FMV |
| 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 - ADVENIR @ LEO | 750,000 | 750,000 | 750,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INTEREST EXP - ADV@BANYAN | 12,575 | |||
| INTEREST EXP - ADV@CHERRY CRE | 1,552 | |||
| INTEREST EXP - ADV@MAGNOLIA | 3,895 | |||
| INTEREST EXP - ADV@SAN TROPEZ | 1,345 | |||
| INTEREST EXP - ADV@WYNDHAM | 2,284 | |||
| INTEREST EXP - ADV@GRANDPARKW | 16 | 2 | ||
| MEMBERSHIP DUES | 1,000 | 1,000 | ||
| OTHER INVESTMENT EXPENSES | 106 | 106 | ||
| FILING FEES | 70 | 70 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TPG INV VII INC | 2,721 | 2,721 | |
| POINT ENTERTAINMENT | -218 | -218 | |
| ADVENIR @ BANYAN (UBTI) | 16,737 | ||
| ADVENIR @ CHERRY CREEK (UBTI) | -2,385 | ||
| ADVENIR @ DEL ARTE (UBTI) | 2,391 | ||
| ADVENIR @ GRAND PKWY | -406 | -406 | |
| ADVENIR @ GRAND PKWY (UBTI) | -3,084 | ||
| ADVENIR @ MAGNOLIA (UBTI) | 11,480 | ||
| ADVENIR @ SAN TROPEZ (UBTI) | 4,110 | ||
| ADVENIR @ STAPLETON (UBTI) | -3,816 | ||
| ADVENIR @ WYNDHAM (UBTI) | 2,283 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN ADVENIR @ BANYAN | 154,560 | 156,652 |
| INVESTMENT IN ADVENIR @ CHERRY CREEK | 22,265 | 26,839 |
| INVESTMENT IN ADVENIR @ MAGNOLIA | 77,497 | 76,199 |
| INVESTMENT IN ADVENIR @ SAN TROPEZ | 86,350 | 92,139 |
| INVESTMENT IN ADVENIR @ STAPLETON | 34,802 | 41,401 |
| INVESTMENT IN ADVENIR @ WYNDHAM | 42,599 | 44,403 |
| INVESTMENT IN TPG INV VII INC | 11,618 | 8,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES PAID | 61,167 | |||
| STATE TAXES PAID | 13,017 |