| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN SJP MM LLC | AT COST | 100 | 100 |
| Item No. | 1 |
|---|---|
| Lender's Name | RUTH AND CHARLES SHARP FOUNDATION |
| Lender's Title | SUBSTANTIAL CONTRIBUTOR |
| Original Amount of Loan | 1138078 |
| Balance Due | 1138078 |
| Date of Note | 2015-03 |
| Maturity Date | 2023-12 |
| Repayment Terms | NO FORMAL PAYMENT TERMS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NOT SECURED |
| Purpose of Loan | FINANCE REDEVELOPMENT PROJECT |
| Description of Lender Consideration | CASH |
| Consideration FMV | 1138078 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 124 | 0 | 0 | 0 |
| LICENSES/PERMITS | 70 | 0 | 0 | 0 |
| PAYROLL EXPENSES | 1,109 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 9,389 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RECOVERABLE GRANT PAYABLE | 4,675,329 | 4,880,329 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ST JAMES PLACE OWNER LLC | 313,050 | 313,050 | 2016-12 | 2015-12 | NO FORMAL PAYMENT TERMS | 0 % | NOT SECURED | DIRECT FINANCING LEASE | 99 YEAR OPERATING LEASE | 313,050 | |
| ST JAMES PLACE MM LLC | 6,848,530 | 10,808,883 | 2016-12 | 2046-12 | DUE AT MATURITY | 66.0000000000 % | NOT SECURED | FINANCE THE ACQUISITION OF ASSETS | PROPERTY | 10,808,883 |