| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 82,623 | 41,311 | 41,312 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME | FMV | 33,621,511 | 33,621,511 |
| EQUITIES | FMV | 43,694,882 | 43,694,882 |
| IIFL OPPORTUNITIES FUND | FMV | 10,513,522 | 10,513,522 |
| AXIOM ACQUISITION VENTURES, LLC | FMV | 5,500,000 | 5,500,000 |
| NIRVANAHEALTH INC | FMV | 416,511 | 416,511 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 151,858,733 | 11,874,295 | 139,984,438 | 139,984,438 |
| LAND | 11,785,000 | 0 | 11,785,000 | 11,785,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,746 | 7,873 | 7,873 | 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 | 69,032,084 |
| 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 | 97,734,662 |
| 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 | 8,500,000 |
| 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 | 24,583,190 |
| 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 |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 15,695,130 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 267,460 | 133,730 | 133,730 | 0 |
| UTILITIES | 68,859 | 68,859 | 0 | 0 |
| OPERATING | 237,859 | 0 | 0 | 237,859 |
| FEDERAL REFUND | -40,422 | 0 | -40,422 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE INCOME | 8,338,066 | 8,338,066 |
| Description | Amount |
|---|---|
| DISCOUNT ON GRANT COMMITMENTS | 5,354,235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CITI - SERIES 2019 BOND | 10,215,048 | 9,810,497 |
| 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 | 0 | 2018-08 | 2021-08 | 800.0000000000 % | 0 | |||||
| SANAM CONYERS LODGING LLC | 1,609,500 | 1,482,928 | 2016-02 | 2045-10 | 550.0000000000 % | 0 | |||||
| JANAM MADISON LODGING LLC | 988,456 | 947,085 | 2016-03 | 2026-03 | 550.0000000000 % | 0 | |||||
| S&E GLOBAL LLC | 100,000 | 0 | 2018-07 | 2019-07 | 1200.0000000000 % | 0 | |||||
| S4GLOBAL INV | 200,000 | 0 | 2018-09 | 2019-03 | 1200.0000000000 % | 0 | |||||
| LAXMI OF PORT CHARLOTTE | 650,000 | 1,634 | 2020-03 | 2022-03 | 600.0000000000 % | 0 | |||||
| LAXMI OF NAPLES | 294,567 | 0 | 2020-03 | 2022-03 | 600.0000000000 % | 0 | |||||
| HALO EDUCATION | 50,000 | 0 | 2019-11 | 2029-11 | 800.0000000000 % | 0 | |||||
| BODY 20 - THE HEIGHTS HOUSTON LLC | 288,936 | 288,936 | 2022-05 | 2024-05 | 800.0000000000 % | 0 | |||||
| RHEA & ESHA MGMT & INV LLC | 100,000 | 100,000 | 2022-06 | 2023-05 | 1200.0000000000 % | 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 | 343,373 | 343,373 | 0 | 0 |
| PROFESSIONAL FEES - OTHER | 112,828 | 0 | 112,828 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 7,230 | 7,230 | 0 | 0 |