| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,248 | 2,562 | 2,562 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 532000 | 107,124 | 107,124 | ||||||||
| 532000 | 165,349 | 165,349 |
| 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 | 82,715 | 85,000 |
| ADVENIR @ GRAND PARKWAY | AT COST | 77,021 | 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 |
| 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 | 11,725 | |||
| INTEREST EXP - ADV@CHERRY CRE | 1,326 | |||
| INTEREST EXP - ADV@MAGNOLIA | 3,596 | |||
| INTEREST EXP - ADV@SAN TROPEZ | 1,345 | |||
| INTEREST EXP - ADV@WYNDHAM | 354 | |||
| MEMBERSHIP DUES | 1,000 | 1,000 | ||
| OTHER INVESTMENT EXPENSES | 13,227 | 13,227 | ||
| FILING FEES | 683 | 683 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TPG INV VII INC | 2,897 | 2,897 | |
| ADVENIR @ BANYAN (UBTI) | 13,998 | ||
| ADVENIR @ CHERRY CREEK (UBTI) | -37 | ||
| ADVENIR @ DEL ARTE (UBTI) | 18,033 | ||
| ADVENIR @ GRAND PKWY | 1,310 | 1,310 | |
| ADVENIR @ GRAND PKWY (UBTI) | 9,603 | ||
| ADVENIR @ MAGNOLIA (UBTI) | 6,451 | ||
| ADVENIR @ SAN TROPEZ (UBTI) | 9,322 | ||
| ADVENIR @ STAPLETON (UBTI) | -2,123 | ||
| ADVENIR @ WYNDHAM (UBTI) | -1,919 | ||
| IRS REFUND | 2,514 | 2,514 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN ADVENIR @ BANYAN | 156,652 | 159,972 |
| INVESTMENT IN ADVENIR @ CHERRY CREEK | 26,839 | 28,211 |
| INVESTMENT IN ADVENIR @ MAGNOLIA | 76,199 | 78,165 |
| INVESTMENT IN ADVENIR @ SAN TROPEZ | 92,139 | 93,219 |
| INVESTMENT IN ADVENIR @ STAPLETON | 41,401 | 46,249 |
| INVESTMENT IN ADVENIR @ WYNDHAM | 44,403 | |
| INVESTMENT IN TPG INV VII INC | 8,975 | 5,793 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES PAID | 379 | |||
| STATE TAXES PAID | 8,746 |