| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 153,181 | 7,678 | 145,502 | 0 |
| 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 | 47,291 | 946 | 46,345 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | PNC REAL ESTATE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,231,881 |
| Balance Due | 5,400,000 |
| Date of Note | 2018-10 |
| Maturity Date | 2023-03 |
| Repayment Terms | |
| Interest Rate | 5.75 |
| 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 | 2,000,000 |
| Date of Note | 2018-10 |
| Maturity Date | |
| Repayment Terms | NOTE DUE ON DEMAND |
| Interest Rate | 7. |
| 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 | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BANK OF AMERICA MARKET STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,376,374 |
| Balance Due | 0 |
| 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. | 5 |
|---|---|
| Lender's Name | VECTRAZIONS WINDSOR HILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 10,489,446 |
| Balance Due | 12,955,773 |
| 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. | 6 |
|---|---|
| Lender's Name | BLUE HUB WINDSOR HILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,784,676 |
| Balance Due | 2,788,098 |
| 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. | 7 |
|---|---|
| Lender's Name | CLI CAPITAL ALMEDA GENOA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,800,000 |
| Balance Due | 0 |
| Date of Note | 2021-03 |
| Maturity Date | 2023-04 |
| Repayment Terms | |
| Interest Rate | 6.5 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | RAZA DEV FUND INC BETTY LANE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 6,903,152 |
| Balance Due | 9,642,052 |
| 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. | 9 |
|---|---|
| Lender's Name | RAZA DEV FUND INC SIEGEN LANE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,137,956 |
| Balance Due | 17,583,558 |
| Date of Note | 2022-08 |
| Maturity Date | 2026-09 |
| Repayment Terms | |
| Interest Rate | 5.2 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | CITY NATIONAL BANK CONGRESS AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,480,000 |
| Balance Due | 4,344,477 |
| Date of Note | 2022-09 |
| Maturity Date | 2027-09 |
| Repayment Terms | |
| Interest Rate | 6.17 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | NJCC NOTE A PENN AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,768,200 |
| Balance Due | 9,768,200 |
| Date of Note | 2022-12 |
| Maturity Date | 2030-06 |
| Repayment Terms | |
| Interest Rate | 4.684 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | PNC NOTE A PENN AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,134,200 |
| Balance Due | 2,134,200 |
| Date of Note | 2022-12 |
| Maturity Date | 2030-06 |
| Repayment Terms | |
| Interest Rate | 4.684 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 13 |
|---|---|
| Lender's Name | NJCC NOTE B PENN AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,231,800 |
| Balance Due | 3,231,800 |
| Date of Note | 2022-12 |
| Maturity Date | 2052-12 |
| Repayment Terms | |
| Interest Rate | 4.684 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 14 |
|---|---|
| Lender's Name | PNC NOTE B PENN AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 865,800 |
| Balance Due | 865,800 |
| Date of Note | 2022-12 |
| Maturity Date | 2052-12 |
| Repayment Terms | |
| Interest Rate | 4.684 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 15 |
|---|---|
| Lender's Name | BHF AUSTRALIAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,800,000 |
| Balance Due | 4,800,000 |
| Date of Note | 2022-05 |
| Maturity Date | 2027-05 |
| Repayment Terms | |
| Interest Rate | 6.5 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 16 |
|---|---|
| Lender's Name | VECTRA ZIONS WEST ANTHONY |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,028,000 |
| Balance Due | 3,028,000 |
| Date of Note | 2023-12 |
| Maturity Date | 2028-12 |
| Repayment Terms | |
| Interest Rate | |
| 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 |
|---|---|---|---|
| DEFERRED RENT | 1,887,017 | 32,052,129 | 32,052,129 |
| DUE FROM AFFILIATE | 17,519,968 | 22,040,056 | 22,040,056 |
| PREDEVELOPMENT COSTS | 1,200,638 | 4,771,776 | 4,771,776 |
| DEFERRED FINANCING | 1,098,774 | 903,955 | 903,955 |
| OTHER ASSETS | 415,559 | 315,438 | 315,438 |
| SECURITY DEPOSITS | 178,500 | 100,000 | 100,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 194,308 | 0 | 194,308 | 0 |
| GUARANTEE FEES | 134,040 | 0 | 134,040 | 0 |
| INSURANCE | 116,033 | 0 | 116,033 | 0 |
| LICENSES & MEMBERSHIPS | 112,965 | 0 | 112,965 | 0 |
| FACILITIES MANAGEMENT | 8,726 | 0 | 8,726 | 0 |
| ALLOCATED EXPENSES | 88,231 | 0 | 88,231 | 0 |
| REAL ESTATE DEVELOPMENT | 71,069 | 0 | 71,069 | 0 |
| IT | 37,930 | 0 | 37,930 | 0 |
| SUPPLIES | 27,962 | 0 | 27,962 | 0 |
| TELEPHONE & TELECOMMUNICATIONS | 25,794 | 0 | 25,794 | 0 |
| BANK FEES | 23,117 | 0 | 23,117 | 0 |
| MEMBERSHIPS | 11,787 | 0 | 11,787 | 0 |
| BAD DEBT | 620,550 | 0 | 620,550 | 0 |
| MISCELLANEOUS | 90,604 | 41,506 | 49,096 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE-TYPE SALES | 1,902,749 | 0 | 1,902,749 |
| PROJECT MANAGEMENT FEES | 2,804,270 | 0 | 2,804,270 |
| SCHOOL LEASE INCOME | 1,973,504 | 0 | 1,973,504 |
| ALLOCATED INCOME | 5,875 | 0 | 5,875 |
| MISCELLANEOUS | 1,346 | 0 | 1,346 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENT | 630,300 |
| UNREALIZED GAIN | 2,947,047 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATE | 48,112,784 | 34,629,538 |
| SECURITY DEPOSITS | 253,000 | 273,000 |
| OTHER LIABILITIES | 1,083,807 | 1,187,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT FEES | 48,898 | 0 | 48,898 | 0 |
| PAYROLL SERVICE FEES | 16,489 | 0 | 16,489 | 0 |
| OTHER | 403,799 | 9,384 | 394,416 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 92,967 | 0 | 92,967 | 0 |