| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 135,051 | 0 | 0 | 135,051 |
| 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 | 71,085 | 0 | 0 | 71,085 |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC REAL ESTATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,231,881 |
| Balance Due | 4,900,000 |
| Date of Note | 2018-10 |
| Maturity Date | 2023-03 |
| Repayment Terms | |
| Interest Rate | 1.45 |
| 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 | 8,621,838 |
| Balance Due | 1,675,147 |
| Date of Note | 2018-10 |
| Maturity Date | |
| Repayment Terms | NOTE DUE ON DEMAND |
| Interest Rate | 4. |
| 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 | 4,619,275 |
| Balance Due | 1,400,000 |
| Date of Note | 2018-10 |
| Maturity Date | 2024-10 |
| 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 | 14,560,062 |
| Balance Due | 0 |
| 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 | EB-5 SKYWAY DRIVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 7,999,999 |
| Balance Due | 0 |
| 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. | 6 |
|---|---|
| Lender's Name | ORIX PARKSIDE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20,000,000 |
| Balance Due | 0 |
| 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. | 7 |
|---|---|
| Lender's Name | BANK OF AMERICA MARKET STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,376,374 |
| Balance Due | 7,621,652 |
| 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. | 8 |
|---|---|
| Lender's Name | PNC SKYWAY |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 7,594,703 |
| Balance Due | 0 |
| Date of Note | 2020-08 |
| Maturity Date | 2023-08 |
| Repayment Terms | |
| Interest Rate | 3.6 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | PNC I-35A |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,195,864 |
| Balance Due | 0 |
| Date of Note | 2020-06 |
| Maturity Date | 2022-06 |
| Repayment Terms | |
| Interest Rate | 3.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | VECTRAZIONS WINDSOR HILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 10,489,446 |
| Balance Due | 10,489,446 |
| Date of Note | 2021-03 |
| Maturity Date | 2026-03 |
| Repayment Terms | |
| Interest Rate | 3.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | BLUE HUB WINDSOR HILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,784,676 |
| Balance Due | 2,784,676 |
| Date of Note | 2021-03 |
| Maturity Date | 2026-03 |
| Repayment Terms | |
| Interest Rate | 6.5 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | CLI CAPITAL ALMEDA GENOA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,800,000 |
| Balance Due | 2,800,000 |
| Date of Note | 2021-03 |
| Maturity Date | 2022-03 |
| Repayment Terms | |
| Interest Rate | 6.5 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 13 |
|---|---|
| Lender's Name | RAZA DEV FUND INC BETTY LANE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 6,903,152 |
| Balance Due | 6,903,152 |
| Date of Note | 2021-03 |
| Maturity Date | 2026-03 |
| Repayment Terms | |
| Interest Rate | 5.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 14 |
|---|---|
| Lender's Name | VECTRAZIONS FM973 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 814,864 |
| Balance Due | 814,864 |
| Date of Note | 2021-10 |
| Maturity Date | 2026-10 |
| Repayment Terms | |
| Interest Rate | 4.53 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 15 |
|---|---|
| Lender's Name | BLUE HUB FM973 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,822,790 |
| Balance Due | 2,822,790 |
| Date of Note | 2021-10 |
| Maturity Date | 2026-10 |
| Repayment Terms | |
| Interest Rate | 6.25 |
| 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 | 11,466,863 | 9,924,099 | 9,924,099 |
| DEFERRED RENT | 1,768,510 | 1,607,801 | 1,607,801 |
| PREDEVELOPMENT COSTS | 1,189,716 | 1,586,847 | 1,586,847 |
| SECURITY DEPOSITS | 540,000 | 1,057,100 | 1,057,100 |
| DEFERRED FINANCING | 896,904 | 784,692 | 784,692 |
| OTHER ASSETS | 1,991,481 | 407,301 | 407,301 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 19,663 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE DEVELOPMENT | 258,189 | 0 | 0 | 258,189 |
| ALLOCATED EXPENSES | 118,986 | 0 | 0 | 0 |
| MARKETING | 113,611 | 0 | 0 | 113,611 |
| LICENSES & MEMBERSHIPS | 82,361 | 0 | 0 | 82,361 |
| GUARANTEE FEES | 71,422 | 0 | 71,422 | 0 |
| BANK FEES | 38,481 | 0 | 0 | 38,481 |
| INSURANCE | 34,254 | 0 | 0 | 34,254 |
| MEALS & ENTERTAINMENT | 26,285 | 0 | 0 | 26,285 |
| SUPPLIES | 19,224 | 0 | 0 | 19,224 |
| TELEPHONE & TELECOMMUNICATIONS | 17,604 | 0 | 0 | 17,604 |
| IT | 13,124 | 0 | 0 | 13,124 |
| FACILITIES MANGEMENT | 602 | 0 | 0 | 602 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SCHOOL LEASE REVENUE | 3,254,468 | 0 | 3,254,468 |
| PROJECT MANAGEMENT FEES | 2,041,646 | 0 | 2,041,646 |
| Allocated Income | 389,624 | 0 | 0 |
| SERVICING PASS-THROUGH INCOME | 316,640 | 0 | 316,640 |
| IMPUTED INTEREST | 23,323 | 0 | 23,323 |
| MISCELLANEOUS | 4,498 | 0 | 4,498 |
| Description | Amount |
|---|---|
| TRANSFER OF GRANT FROM AFFILIATE | 6,086,010 |
| TRANSFER OF NA FROM AFFILIATE | 99,286 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATE | 30,033,943 | 43,454,489 |
| OTHER LIABILITIES | 9,464 | 1,000,000 |
| SECURITY DEPOSIT | 82,374 | 373,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INNOVATION MONTESSORI | 399,081 | 308,834 | 2019-11 | 2024-11 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 69,984 | 0 | 0 | 69,984 |
| IT FEES | 30,175 | 0 | 0 | 30,175 |
| OTHER | 9,442 | 0 | 0 | 9,442 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 217,050 | 0 | 0 | 217,050 |
| PAYROLL TAXES | 187,546 | 0 | 0 | 187,546 |