ACQUISITIONS | 3. ACQUISITIONS On January 4, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Grail, LLC, (“PW Grail”), completed the acquisition of two properties totaling 4.41 150,000 21,732 1.69 518,000 6,256 2.4 1,024,000 On January 14, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Apotheke, LLC, (“PW Apotheke”), completed the acquisition of a property totaling 4.31 150,000 21,548 1.66 Accordingly, PW Apotheke’s total capital commitment is approximately $ 1.81 534,000 On February 3, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CA CanRE Canndescent LLC, (“PW Canndescent”), completed the acquisition of a 37,000 7.685 2.685 192,308 The following table summarized the preliminary allocation of the purchase consideration for the Canndescent Property based on the relative fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED Land $ 258,420 Assets Subject to Depreciation: Improvements (Greenhouses / Processing Facilities) 7,426,580 - Acquisition Costs Capitalized 92,289 Total Assets Acquired $ 7,777,289 On March 12, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Gas Station, LLC, (“PW Gas Station”), completed the acquisition of a property totaling 2.2 85,000 24,512 2.03 Accordingly, PW Gas Station’s total capital commitment is approximately $ 2.1 315,000 On April 20, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Cloud Nine, LLC, (“PW Cloud Nine”), completed the acquisition of two properties totaling approximately 4.0 300,000 38,440 2.65 Accordingly, PW Cloud Nine’s total capital commitment is approximately $ 2.95 565,000 On May 21, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Walsenburg, LLC, (“PW Walsenburg”), completed the acquisition of a 35 -acre property with multiple existing greenhouses plus processing/auxiliary facilities approved for medical cannabis cultivation in Huerfano County, Colorado (“Walsenburg Property”) for $ 2.3 million plus acquisition costs. As part of the transaction, the Trust will fund approximately $ 1.6 million to upgrade the buildings and construct additional greenhouse space resulting in 102,800 square feet of greenhouse and related space. Accordingly, PW Walsenburg’s total capital commitment is approximately $ 3.9 million. As of June 30, 2021, the total construction in progress that was funded by Power REIT is approximately $ 649,000 . POWER REIT AND SUBSIDIARIES Notes to Unaudited Consolidated Financial Statements The following table summarized the allocation of the purchase consideration for the Walsenburg Property based on the relative fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED Land $ 945,000 Construction in Progress 1,355,000 Acquisition Costs Capitalized 47,636 Total Assets Acquired $ 2,347,636 On June 11, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CanRE OK Vinita, LLC, (“PW Vinita”), completed the acquisition of a 9.35 40,000 3,000 100,000 2.1 550,000 Accordingly, PW Vinita’s total capital commitment is approximately $ 2.65 2,400 The following table summarized the allocation of the purchase consideration for the Vinita Property based on the relative fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED Land $ 50,000 Construction in Progress 2,050,000 Acquisition Costs Capitalized 44,328 Total Assets Acquired $ 2,144,328 On June 18, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE JKL, LLC, (“PW JKL”), completed the acquisition of a property totaling 10 400,000 12,000 12,880 2.5 Accordingly, PW JKL’s total capital commitment is approximately $ 2.9 518,000 The acquisitions described above are accounted for as asset acquisitions under ASC 805-50, Business Combinations – Related Issues 20 years for greenhouses and up to 55 years for buildings. Concurrent with the closing of the acquisitions, Power REIT entered in leases with tenants that are licensed for the production of medical cannabis cultivation at the facilities. The combined annual straight-line rent from these eight acquisitions and one expansion is approximately $ 4.6 20 years five-year |