| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & ACCOUNTING | 24,240 | 0 | 24,240 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH BROKERAGE ACCOUNT | 7,222,718 | 7,724,835 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LIMITED PARTNERSHIPS | AT COST | 899,562 | 899,562 |
| ADVANCES TO AFFILIATED CORPORATIONS | AT COST | 5,492,566 | 5,492,566 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL | 66,271 | 0 | 66,271 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | AMERIS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 750,000 |
| Date of Note | |
| Maturity Date | 2021-06 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | CUMBERLAND PRKWY SITE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | FLORIDA HOUSING FINANCE CORP |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,482,633 |
| Date of Note | |
| Maturity Date | 2036-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | GATEWAY TOWNHOMES |
| Purpose of Loan | GATEWAY TOWNHOMES DEVELOPMENT COSTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | AMERIS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,107,159 |
| Date of Note | |
| Maturity Date | 2035-08 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | GATEWAY TOWNHOMES |
| Purpose of Loan | GATEWAY TOWNHOMES DEVELOPMENT COSTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | GULF COUNTY FL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 192,537 |
| Date of Note | |
| Maturity Date | 2036-10 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | GATEWAY TOWNHOMES |
| Purpose of Loan | GATEWAY TOWNHOMES DEVELOPMENT COSTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | REDSTONEPUBLIC FINANCE AUTHORITY |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 44,025,000 |
| Date of Note | |
| Maturity Date | 2058-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | ST. MARY'S VILLAS |
| Purpose of Loan | ST. MARY'S VILLAS DEVELOPMENT COSTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | HVPG LENDER |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6,673,783 |
| Date of Note | |
| Maturity Date | 2025-01 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | ST/ MARY'S VILLAS |
| Purpose of Loan | ST. MARY'S VILLAS DEVELOPMENT COSTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ADVANCES TO AFFLIATES | 4,299,087 | 7,131,222 | 7,131,222 |
| RECEIVABLES FROM AFFILIATES | 3,166,018 | 3,389,116 | 3,389,116 |
| DEVELOPMENT FEE RECEIVABLES | 4,676,427 | 4,258,502 | 4,258,502 |
| DEFERRED LOAN COSTS | 1,235,367 | 1,139,651 | 1,139,651 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVELOPMENT COSTS | 564,412 | 0 | 564,412 | 0 |
| OPERATING COSTS - GATEWAY | 247,181 | 0 | 299,059 | 0 |
| OPERATING COSTS - ST MARY | 1,781,108 | 0 | 1,293,376 | 487,732 |
| MEALS & ENTERTAINMENT | 18,792 | 0 | 18,792 | 0 |
| TELEPHONE | 8,495 | 0 | 8,495 | 0 |
| OFFICE EXPENSE | 40,343 | 0 | 40,343 | 0 |
| EDUCATION & SEMINARS | 1,348 | 0 | 1,348 | 0 |
| UTILITIES | 16,818 | 0 | 16,818 | 0 |
| REPAIRS & MAINTENANCE | 14,234 | 0 | 14,234 | 0 |
| POSTAGE & DELIVERY | 5,191 | 0 | 5,191 | 0 |
| HEALTH INSURANCE | 32,570 | 0 | 32,570 | 0 |
| OTHER INSURANCE | 6,908 | 0 | 6,908 | 0 |
| DUES & SUBSCRIPTIONS | 14,414 | 0 | 14,414 | 0 |
| AUTO EXPENSES | 9,196 | 0 | 9,196 | 0 |
| MARKETING & PROMOTIONS | 4,152 | 0 | 4,152 | 0 |
| COMPUTER MAINTENANCE | 22,323 | 0 | 22,323 | 0 |
| BANK CHARGES | 2,125 | 0 | 2,125 | 0 |
| INVESTMENT EXPENSES | 76,110 | 0 | 76,110 | 0 |
| MISCELLANEOUS | 16,698 | 0 | 16,698 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFFORDABLE HSG DEVELOPMENT | 3,338,564 | 3,338,564 | |
| AFFORDABLE HSG OPERATION | 5,673,219 | 5,673,219 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 111,640 | 111,148 |
| ACCRUED INTEREST | 1,101,091 | 1,084,896 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 106,350 | 0 | 106,350 | 0 |
| OTHER TAXES | 90,346 | 0 | 90,246 | 0 |