| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 239,957 | 119,979 | 119,979 | 119,979 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - BONDS | 12,696,579 | 12,696,579 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - STOCKS | 43,772,213 | 43,772,213 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AGSERV - BUILDINGS | 1,957,467 | 914,765 | 1,042,702 | 1,042,703 |
| AGSERV - BUILDING IMPROVEMENTS | 116,349 | 76,050 | 40,299 | 40,299 |
| AGSERV - EQUIPMENT | 93,152 | 39,081 | 54,071 | 54,071 |
| AGSERV - FURNITURE AND FIXTURES | 22,770 | 21,078 | 1,692 | 1,692 |
| ADTC - BUILDING IMPROVEMENTS | 521,531 | 144,019 | 377,512 | 377,512 |
| YAMACRAW - BUILDING IMPROVEMENTS | 556,898 | 170,771 | 386,127 | 386,126 |
| YAMACRAW - EQUIPMENT | 327,298 | 266,838 | 60,460 | 60,460 |
| YAMACRAW - FURNITURE AND FIXTURES | 98,528 | 59,117 | 39,411 | 39,411 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS - OTHER | FMV | 17,750,123 | 17,750,123 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 257,802,328 | 0 | 257,802,328 | 257,802,328 |
| BUILDINGS | 69,837,202 | 46,903,986 | 22,933,216 | 22,933,216 |
| BUILDING IMPROVEMENTS | 21,109,616 | 8,389,906 | 12,719,710 | 12,719,710 |
| LEASEHOLD IMPROVEMENTS | 373,345 | 373,345 | 0 | |
| EQUIPMENT | 1,881,362 | 1,785,257 | 96,105 | 96,105 |
| FURNITURE AND FIXTURES | 3,367,679 | 3,338,866 | 28,813 | 28,813 |
| COMPUTER EQUIPMENT AND SOFTWARE | 275,178 | 224,333 | 50,845 | 50,845 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 350,379 | 153,783 | 196,597 | 153,783 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,771,172 | 2,506,039 | 2,506,039 |
| ACCRUED RENT RECEIVABLE | 3,477,296 | 2,613,628 | 2,613,628 |
| LEASE RECEIVABLE | 108,893,267 | 125,006,009 | 125,006,009 |
| PROGRAM RELATED INVESTMENTS - NOTES RECEIVABLE | 54,535,755 | 53,904,854 | 53,904,854 |
| OPERATING RIGHT-OF-USE ASSETS | 0 | 50,085,382 | 50,085,382 |
| PARKING EASEMENT,NET | 0 | 5,814,070 | 5,814,070 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 63,213 | 5,800 | 5,800 | 57,413 |
| INSURANCE | 389,346 | 298,813 | 298,813 | 90,533 |
| DUES AND SUBSCRIPTIONS | 46,021 | 3,277 | 3,277 | 42,744 |
| LICENSES | 4,628 | 0 | 0 | 4,628 |
| SUPPLIES | 31,107 | 0 | 0 | 31,107 |
| REPAIRS AND MAINTENANCE | 448,912 | 447,891 | 447,891 | 1,021 |
| CLEANING | 446,340 | 446,340 | 446,340 | 0 |
| EQUIPMENT RENTAL | 3,103 | 0 | 0 | 3,103 |
| SECURITY | 385,594 | 385,594 | 385,594 | 0 |
| PARKING | 16,982 | 0 | 0 | 16,982 |
| TELEPHONE | 94,985 | 23,372 | 24,124 | 70,861 |
| OFFICE EXPENSES | 29,242 | 18,174 | 18,362 | 10,880 |
| PROFESSIONAL DEVELOPMENT | 24,264 | 0 | 0 | 24,264 |
| SEMINARS | 37,854 | 0 | 37,854 | 0 |
| LEASING COMMISSION EXPENSE | 72,013 | 72,013 | 72,013 | 0 |
| BANK CHARGES | 40,900 | 36,647 | 36,647 | 4,253 |
| ADMINISTRATION | 174,509 | 135,225 | 174,509 | 0 |
| MISCELLANEOUS | 228,602 | 222,613 | 228,604 | 0 |
| RESERVE FUND EXPENSE | 370,856 | 370,856 | 370,856 | 0 |
| CONDO FEES | 1,467,025 | 1,467,025 | 1,467,025 | 0 |
| AMORTIZATION | 740,125 | 740,125 | 740,125 | 0 |
| LOAN SERVICING FEES | 31,598 | 31,598 | 31,598 | 0 |
| DEDUCTIONS FROM PARTNERSHIP INVESTMENTS | 0 | 88,901 | 0 | 0 |
| CASH TO ACCRUAL ADJUSTMENT | 0 | 0 | 0 | -404,025 |
| LEASE CHARGE FUND EXPENSES | 50,076 | 0 | 0 | 50,076 |
| PENALTIES AND FINES | 41 | 0 | 0 | 41 |
| MARKETING | 38,104 | 0 | 38,104 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS THROUGH INVESTMENTS | 0 | 14,118 | 0 |
| REAL ESTATE OPTION INCOME | 7,661,928 | 7,661,928 | 7,661,928 |
| ENERGY SERVICE REVENUE | 4,419,636 | 4,419,636 | |
| MANAGEMENT FEES - REVENUE | 82,277 | 82,277 | |
| INTEREST INCOME - PROGRAM RELATED | 11,066,358 | 11,066,358 | 11,066,358 |
| OTHER REVENUE | 299,786 | 299,786 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 7,828,241 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BONDS PAYABLE | 235,293,843 | 221,590,625 |
| TRUIST BANK LOAN | 58,606,711 | 21,819,014 |
| LINE OF CREDIT | 41,000,000 | 41,000,000 |
| SECURITY DEPOSITS | 189,983 | 9,491 |
| OBLIGATION TO FUND NOTES RECEIVABLE | 6,625,772 | 0 |
| CGA MORTGAGE CAPITAL, LLC | 246,000,000 | 290,755,704 |
| OPERATING LEASE LIABILITIES | 0 | 6,506,794 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 1,762,707 | 912,721 | 1,260,208 | 502,499 |
| INVESTMENT MANAGEMENT FEES | 546,704 | 546,704 | 546,704 | 0 |
| ASSET MANAGEMENT FEES | 562,410 | 562,410 | 562,410 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 538,101 | 525,527 | 525,527 | 12,573 |
| FOREIGN TAX | 0 | 13,015 | 0 | 0 |
| UBTI TAX | 2,700,000 | 0 | 2,700,000 | 0 |