ACQUISITIONS | 4 – ACQUISITIONS 2020 Acquisitions On January 31, 2020, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Mav 14, LLC, completed the acquisition of a greenhouse property in southern Colorado (“Mav 14 Property”). Mav 14 Property, 5.54 9,300 850,000 10,085 15,120 1,058,400 2,520 1,908,400 The following table summarized the allocation of the purchase consideration for Maverick 14 based on the fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED Land $ 150,000 Assets subject to depreciation: Improvements (Greenhouses / Processing Facility) 710,085 Construction in Progress - Site Improvements - Net Lease Intangibles - Acquisition Costs Capitalized - Total Assets Acquired $ 860,085 On February 20, 2020, through a newly formed wholly owned subsidiary, PW CO CanRE Sherman 6, LLC, Power REIT completed the acquisition of a property in southern Colorado (“Sherm 6 Property”). Sherm 6 Property, 5.0 150,000 724 15,120 8,776 1,693,800 151,301 2,520 1,995,101 On March 19, 2020, Power REIT, through a newly formed wholly owned subsidiary, PW CO CanRE Mav 5, LLC completed the acquisition of a property in southern Colorado (“Mav 5 Property”). Mav 5 Property, 5.2 150,000 5,040 4,920 868,125 340,539 5,040 1,358,664 On May 15, 2020, through a newly formed wholly owned subsidiary, PW ME CanRE SD, LLC, Power REIT completed the acquisition of a 3.06 1,000,000 32,800 2,800 950,000 2,970,000 4,920,000 40,507 On September 18, 2020, through the wholly owned subsidiary, PW ME CanRE SD, LLC, Power REIT completed the acquisition of a property (“505 Property”) in York County, Maine by exercising its option received at the time of the 495 Property acquisition. The 505 Property is a 3.58 400,000 15,497 9,900 2,738 1,560,000 1,960,000 659,000 The following table summarizes the allocation of the purchase considerations for Sweet Dirt based on the fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED 495 Property 505 Property Land $ 267,011 $ 312,385 Construction in Progress 1,723,496 103,112 Total Assets Acquired $ 1,990,507 $ 415,497 On September 18, 2020, through a newly formed wholly owned subsidiary, PW CO CanRE Tam 7, LLC, Power REIT completed the acquisition of a property in Southern Colorado (“Tam 7 Property”). Tam 7 Property, 4.32 150,000 223 18,000 1,214,585 1,364,585 On October 2, 2020 through a newly formed wholly owned subsidiary, PW CO CanRE MF, LLC, Power REIT completed the acquisition of two properties in Southern Colorado (“MF Properties”). The MF Properties, a total of 4.46 150,000 513 33,744 2,912,300 3,062,300 2.5 On December 4, 2020, through a newly formed wholly owned subsidiary, PW CO CanRE Tam 19, LLC, Power REIT completed the acquisition of a property in Southern Colorado (“Tam 19 Property”). Tam 19 Property, 2.11 acres of vacant land approved for medical cannabis cultivation, was acquired for $ 75,000 plus $ 419 in acquisition expenses. As part of the transaction, the Trust agreed to fund the construction of a 13,728 square foot greenhouse and two 2,400 square foot ancillary buildings for $ 1,236,116 . Accordingly, Power REIT’s total capital commitment is $ 1,311,116 plus acquisition costs. As of December 31, 2021, the construction is complete, the property is in operation and considered a depreciable improvement. 2021 Acquisitions On January 4, 2021, PW CO CanRE Grail, LLC, (“PW Grail”), one of our indirect subsidiaries, acquired two properties totaling 4.41 150,000 21,732 1.69 518,000 6,256 2.4 1.6 On January 14, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE Apotheke, LLC, (“PW Apotheke”), we completed the acquisition of a property totaling 4.31 150,000 21,548 1.66 1.81 1.2 On February 3, 2021, we acquired a property located in Riverside County, CA (the “Canndescent Property”) through a newly formed wholly owned subsidiary (“PW Canndescent”) and the Trust assumed an existing lease. The purchase price of the .85-acre property and 37,000 7.685 99,789 2.685 192,308 The following table summarized the 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 $ 181,192 Assets Subject to Depreciation / Amortization Improvements (Greenhouses / Processing Facilities) 6,887,868 Site Improvements 86,402 Lease Intangible Assets 807,976 Lease Intangible Liability (178,651 ) Total Assets Acquired $ 7,784,787 On March 12, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE Gas Station, LLC, (“PW Gas Station”), we purchased a property totaling 2.2 acres of vacant land (“Gas Station Property”) approved for medical cannabis cultivation in southern Colorado for $ 85,000 plus acquisition costs. As part of the transaction, we agreed to fund the immediate construction of an approximately 24,512 square foot greenhouse and processing facility for approximately $ 2.03 million. Accordingly, PW Gas Station’s total capital commitment is approximately $ 2.1 million. As of December 31, 2021, the total construction in progress that was funded by Power REIT is approximately $ 1.2 million. On April 20, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE Cloud Nine, LLC, (“PW Cloud Nine”), we purchased two properties totaling 4.0 acres of vacant land (“Cloud Nine Property”) approved for medical cannabis cultivation in southern Colorado for $ 300,000 plus acquisition costs. As part of the transaction, we agreed to fund the immediate construction of an approximately 38,440 square foot greenhouse and processing facility for approximately $ 2.65 million. Accordingly, PW Cloud Nine’s total capital commitment is approximately $ 2.95 million. As of December 31, 2021, the total construction in progress that was funded by Power REIT is approximately $ 1.2 million. On January 15, 2022, PW Cloud Nine filed for the eviction of Cloud Nine for failure to pay rent when due. On February 11, 2022 the court granted a Writ of Restitution for the eviction of Cloud Nine. Cloud Nine has appealed the eviction ruling. The appeal is still pending as of the date of this filing. On May 21, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE Walsenburg, LLC, (“PW Walsenburg”), we purchased a 35 2.3 1.6 102,800 3.9 1.5 The following table summarizes 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 $ 525,000 Improvements (Greenhouses / Processing Facilities) 1,822,636 Total Assets Acquired $ 2,347,636 On June 11, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE Vinita, LLC, (“PW Vinita”), we purchased a 9.35 40,000 3,000 100,000 2.1 550,000 2.65 321,000 The following table summarizes 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 Improvements (Greenhouses / Processing Facilities) 2,094,328 Total Assets Acquired $ 2,144,328 On June 18, 2021, through a newly formed wholly owned subsidiary, PW CO CanRE JKL, LLC, (“PW JKL”), we purchased a property totaling 10 400,000 12,000 12,880 2.5 2.9 1.1 On September 3, 2021, Power REIT, through a newly formed wholly owned subsidiary, PW MI CanRE Marengo, LLC, (“PW Marengo”), completed the acquisition of a 556,146 square foot greenhouse cultivation facility on an approximate 61.14 acre property in Marengo Township, Michigan (“Marengo Property”) for $ 18.392 million plus acquisition costs. As part of the transaction, the Trust agreed to fund $ 2.98 million worth of improvements and upgrades for the facility. On November 2, 2021, PW Marengo amended the lease with the Marengo Tenant, making an additional $ 4.1 million available to fund additional improvements to the existing greenhouse cultivation facility. Accordingly, the Trust’s total capital commitment is approximately $ 25.6 million plus acquisition costs. As of December 31, the total construction in progress that was funded by Power REIT is approximately $ 2.0 million. The following table summarized the allocation of the purchase consideration for the PW Marengo Property based on the relative fair values of the assets acquired: SCHEDULE OF FAIR VALUE OF ASSETS ACQUIRED Land $ 244,000 Construction in Progress 18,345,033 $ 18,589,033 The acquisitions described above are accounted for as asset acquisitions under ASC 805-50. Power REIT has established a depreciable life for the greenhouses of 20 years and 39 years for the auxiliary facilities, except for the Canndescent property where it was determined to depreciate the buildings over 37 years. |