| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping & Accounting | 20,127 | 0 | 20,127 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Merrill Lynch Brokerage Account | 4,817,578 | 4,817,578 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Affordable Housing Entities | AT COST | 3,540,502 | 3,540,502 |
| Land Held for Development | AT COST | 1,206,072 | 1,206,072 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Professional | 15,479 | 15,479 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Florida Housing Finance Corp |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,621,419 |
| 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. | 2 |
|---|---|
| Lender's Name | Ameris Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,045,841 |
| 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. | 3 |
|---|---|
| Lender's Name | RedStonePublic Finance Authority |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 43,800,000 |
| 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. | 4 |
|---|---|
| Lender's Name | HVPG Lender |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6,676,783 |
| 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 |
| Item No. | 5 |
|---|---|
| Lender's Name | Low Income Investment Fund |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 871,000 |
| Date of Note | 2022-07 |
| Maturity Date | 2023-07 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | Roof Street Development |
| Purpose of Loan | LAND ACQUISITION FOR DEVELOPOMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deferred Loan Costs | 946,732 | 850,598 | 850,598 |
| Receivables from Affiliates | 3,835,472 | 2,840,036 | 2,840,036 |
| Development Fee Receivables | 2,007,640 | 1,919,448 | 1,919,448 |
| Advances to Affiliates | 11,090,218 | 12,464,269 | 12,464,269 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Development Costs | 21,296 | 21,296 | 0 | 0 |
| Operating Costs - Gateway | 336,461 | 0 | 0 | 336,461 |
| Operating Costs - St Mary | 2,250,799 | 0 | 0 | 2,250,799 |
| Meals & Entertainment | 97,173 | 0 | 97,173 | 0 |
| Telephone | 7,291 | 0 | 7,291 | 0 |
| Office Expense | 28,514 | 0 | 28,514 | 0 |
| Education & Seminars | 4,752 | 0 | 4,752 | 0 |
| Utilities | 23,226 | 0 | 23,226 | 0 |
| Repairs & Maintenance | 8,709 | 0 | 8,709 | 0 |
| Postage & Delivery | 8,810 | 0 | 8,810 | 0 |
| Health Insurance | 70,874 | 0 | 70,874 | 0 |
| Dues & SUbscriptions | 25,802 | 0 | 25,802 | 0 |
| Auto Expenses | 5,189 | 0 | 5,189 | 0 |
| Marketing & Promotions | 790 | 0 | 790 | 0 |
| Computer Maintenance | 41,050 | 0 | 41,050 | 0 |
| Bank Charges | 43,690 | 0 | 43,690 | 0 |
| Consulting | 2,634,650 | 0 | 0 | 2,634,650 |
| Other Costs | 150,966 | 0 | 150,966 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Affordable Hsg Development | 1,004,458 | 1,004,458 | |
| Affordable Hsg Operation | 6,959,246 | 6,959,246 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 977,027 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposits | 124,064 | 127,706 |
| Accrued Interest | 3,913,399 | 5,714,755 |
| Other Liabilities | 318,364 | 300,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 95,086 | 0 | 95,086 | 0 |
| Other Taxes | 91,608 | 0 | 91,608 | 0 |