| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 99,915 | 0 | 0 | 99,915 |
| 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 |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 218,821 | 0 | 0 | 218,821 |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC REAL ESTATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,400,000 |
| Balance Due | 948,404 |
| Date of Note | 2018-10 |
| Maturity Date | 2021-10 |
| Repayment Terms | |
| Interest Rate | 1.1 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | EAGLE REAL ESTATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 1,986,371 |
| Date of Note | 2018-10 |
| Maturity Date | |
| Repayment Terms | NOTE DUE ON DEMAND |
| Interest Rate | 3.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CITY FIRST REAL ESTATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,400,000 |
| Balance Due | 107,792 |
| Date of Note | 2018-10 |
| Maturity Date | 2021-10 |
| Repayment Terms | |
| Interest Rate | 1.64 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BANK OF AMERICA WESTERVELT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 14,988,549 |
| Balance Due | 14,428,183 |
| Date of Note | 2017-09 |
| Maturity Date | 2022-09 |
| Repayment Terms | |
| Interest Rate | 6. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | PNC TECHNOLOGY DRIVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 6,500,000 |
| Balance Due | 0 |
| Date of Note | 2018-01 |
| Maturity Date | 2022-08 |
| Repayment Terms | |
| Interest Rate | 5.4 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | EB-5 JOHN YOUNG |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,620,842 |
| Balance Due | 0 |
| Date of Note | 2018-11 |
| Maturity Date | 2020-12 |
| Repayment Terms | |
| Interest Rate | 4.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | PNC JOHN YOUNG |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 15,045,000 |
| Balance Due | 0 |
| Date of Note | 2018-12 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 5.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | EB-5 SKYWAY DRIVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,000,000 |
| Balance Due | 8,000,000 |
| Date of Note | 2018-12 |
| Maturity Date | 2024-12 |
| Repayment Terms | |
| Interest Rate | 4.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | ORIX PARKSIDE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20,000,000 |
| Balance Due | 4,972,939 |
| Date of Note | 2019-03 |
| Maturity Date | 2026-03 |
| Repayment Terms | |
| Interest Rate | 8.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | BANK OF AMERICA MARKET STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,376,374 |
| Balance Due | 8,022,894 |
| Date of Note | 2019-01 |
| Maturity Date | 2022-06 |
| Repayment Terms | |
| Interest Rate | 3.646 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | PNC BRANT ROCK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 15,000,000 |
| Balance Due | 0 |
| Date of Note | 2019-01 |
| Maturity Date | 2021-01 |
| Repayment Terms | |
| Interest Rate | 5.4 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | PNC WEST LOOP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 14,136,000 |
| Balance Due | 0 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-11 |
| Repayment Terms | |
| Interest Rate | 5.4 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 13 |
|---|---|
| Lender's Name | BANK OF AMERICA WESTERVELT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 14,988,549 |
| Balance Due | 0 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 6.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 14 |
|---|---|
| Lender's Name | CAPITAL IMPACT SR WEST LOOP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 0 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 5.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 15 |
|---|---|
| Lender's Name | PNC SKYWAY |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,400,000 |
| Balance Due | 4,200,020 |
| Date of Note | 2020-08 |
| Maturity Date | 2023-08 |
| Repayment Terms | |
| Interest Rate | 4. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 16 |
|---|---|
| Lender's Name | PNC I-35A |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,195,864 |
| Balance Due | 2,299,617 |
| Date of Note | 2020-06 |
| Maturity Date | 2022-06 |
| Repayment Terms | |
| Interest Rate | 5. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM AFFILIATE | 12,596,857 | 11,466,863 | 11,466,863 |
| OTHER ASSETS | 2,087,890 | 1,991,481 | 1,991,481 |
| DEFERRED RENT | 1,768,510 | 1,768,510 | |
| PREDEVELOPMENT COSTS | 1,189,716 | 1,189,716 | |
| DEFERRED FINANCING | 1,696,142 | 896,904 | 896,904 |
| INVESTMENTS IN AFFLIATES | 596,005 | 569,611 | 569,611 |
| SECURITY DEPOSITS | 140,000 | 540,000 | 540,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE DEVELOPMENT | 593,880 | 0 | 0 | 593,880 |
| FACILITIES OPERATION | 403,182 | 403,182 | ||
| ALLOCATED EXPENSES | 75,192 | |||
| INSURANCE | 56,821 | 0 | 0 | 56,821 |
| OFFICE EXPENSE | 37,143 | 37,143 | ||
| MEALS & ENTERTAINMENT | 31,314 | 0 | 0 | 31,314 |
| TELEPHONE | 24,973 | 24,973 | ||
| SUPPLIES | 24,824 | 24,824 | ||
| BANK FEES | 18,067 | 18,067 | ||
| IT | 4,686 | 4,686 | ||
| LICENSES & MEMBERSHIPS | 2,987 | 2,987 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SCHOOL LEASE REVENUE | 4,324,176 | 0 | 4,324,176 |
| PROJECT MANAGEMENT FEES | 2,086,839 | 0 | 2,086,839 |
| IMPUTED INTEREST | 26,589 | 0 | 26,589 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 273,609 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATE | 29,496,486 | 30,033,943 |
| SECURITY DEPOSIT | 136,041 | 82,374 |
| LEASEHOLD IMPROV ALLOW | 9,898 | 2,828 |
| OTHER LIABILITIES | 9,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT FEES | 29,563 | 0 | 0 | 29,563 |
| PAYROLL SERVICE FEES | 8,008 | 0 | 0 | 8,008 |
| OTHER | 41,810 | 0 | 0 | 41,810 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 164,441 | 0 | 0 | 164,441 |
| REAL ESTATE TAXES | 8,432 | 0 | 0 | 8,432 |