| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 93,300 | 46,650 | 46,650 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME | FMV | 12,439,570 | 12,439,570 |
| EQUITIES | FMV | 80,225,850 | 80,225,850 |
| REAL ASSETS | FMV | 2,844,995 | 2,844,995 |
| IIFL OPPORTUNITIES FUND | FMV | 17,260,829 | 17,260,829 |
| AXIOM ACQUISITION VENTURES, LLC | FMV | 5,500,000 | 5,500,000 |
| HALO EDUCATION | FMV | 1,000 | 1,000 |
| NIRVANAHEALTH INC | FMV | 416,511 | 416,511 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 138,440,669 | 5,501,183 | 132,939,486 | 132,939,486 |
| PARKING GARAGE | 12,705,598 | 1,973,754 | 10,731,844 | 10,731,844 |
| LAND | 11,785,000 | 0 | 11,785,000 | 11,785,000 |
| ROAD | 712,466 | 44,499 | 667,967 | 667,967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 135,358 | 76,679 | 58,679 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIFTH THIRD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 30,000,000 |
| Balance Due | 58,288,189 |
| Date of Note | 2018-04 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 3.675000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CLEARWATER OSTEOPATHIC MEDICAL COLLEGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 38,000,000 |
| Balance Due | 17,400,000 |
| Date of Note | 2018-10 |
| Maturity Date | 2028-10 |
| Repayment Terms | |
| Interest Rate | 1.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | PINELLAS COUNTY INDUSTRIAL DEVELOPMENT AUTHORITY INDUSTRIAL DEVELOPMENT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 95,145,549 |
| Balance Due | 100,792,922 |
| Date of Note | 2019-08 |
| Maturity Date | 2039-07 |
| Repayment Terms | |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | SYNOVUS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 10,000,000 |
| Balance Due | 9,652,458 |
| Date of Note | 2021-04 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | PATEL FAMILY FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 23,483,190 |
| Balance Due | 23,402,151 |
| Date of Note | 2021-10 |
| Maturity Date | 2030-10 |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| DISCOUNT ON GRANT COMMITMENTS | 866,639 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 269,479 | 133,600 | 133,601 | 2,278 |
| OTHER INVESTMENT EXPENSES | 3,752 | 3,752 | 0 | 0 |
| CHARTER SCHOOL SOFT COST EXPENSE | 41,576 | 0 | 41,576 | 0 |
| UTILITIES | 12,545 | 12,545 | 0 | 0 |
| FIRST AMERICAN TITLE | 61,349 | 47,050 | 14,299 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE INCOME | 7,296,589 | 7,296,589 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 19,620,813 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CITI - SERIES 2019 BOND | 10,214,670 | 10,215,048 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| KPATEL LLC | 305,000 | 283,585 | 2018-08 | 2021-08 | 800.0000000000 % | 0 | |||||
| LAXMI OF PORT CHARLOTTE LLC | 5,150,000 | 0 | 2018-10 | 2019-04 | 600.0000000000 % | 0 | |||||
| SANAM CONYERS LODGING LLC | 1,609,500 | 1,515,284 | 2016-02 | 2045-10 | 550.0000000000 % | 0 | |||||
| JANAM MADISON LODGING LLC | 988,456 | 977,687 | 2016-03 | 2026-03 | 550.0000000000 % | 0 | |||||
| S&E GLOBAL LLC | 100,000 | 101,000 | 2018-07 | 2019-07 | 1200.0000000000 % | 0 | |||||
| S4GLOBAL INV | 200,000 | 202,000 | 2018-09 | 2019-03 | 1200.0000000000 % | 0 | |||||
| LAXMI OF PORT CHARLOTTE | 650,000 | 651,842 | 2020-03 | 2022-03 | 600.0000000000 % | 0 | |||||
| LAXMI OF NAPLES | 294,567 | 292,781 | 2020-03 | 2022-03 | 600.0000000000 % | 0 | |||||
| HALO EDUCATION | 50,000 | 58,320 | 2019-11 | 2029-11 | 800.0000000000 % | 0 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
ARUBA VENTURES LLC |
3,007,647 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 253,608 | 253,608 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 17,952 | 0 | 17,952 | 0 |
| HILLSBOROUGH COUNTY | 393,288 | 393,288 | 0 | 0 |