| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 38,148 | 0 | 38,148 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 136,085 | 0 | 136,085 |
| Item No. | 1 |
|---|---|
| Lender's Name | CFP Vadnais Heights LLC |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 2000000 |
| Balance Due | 1277000 |
| Date of Note | |
| Maturity Date | 2041-02 |
| Repayment Terms | The notes may be prepaid in whole, or in part, on any date without premium. |
| Interest Rate | 8.250000000000 |
| Security Provided by Borrower | Mortgages and security interests in the property. |
| Purpose of Loan | Finance Land Purchase |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CFP Michigan LLC |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 244639 |
| Balance Due | 236268 |
| Date of Note | |
| Maturity Date | 2039-01 |
| Repayment Terms | Payment due annually on the first day of January beginning January 1, 2029 |
| Interest Rate | 7.000000000000 |
| Security Provided by Borrower | Unsecured |
| Purpose of Loan | Financing for the CFP Michigan project. |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Financing Costs | 2,011,224 | 1,933,131 | 1,933,131 |
| Program Related Net Investment In Leases | 18,661,398 | 18,843,146 | 18,843,146 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 29,911 | 0 | 29,911 | |
| Bank Charges | 2,133 | 0 | 2,133 | |
| Miscellaneous Expense | 1,222 | 0 | 1,222 | |
| Contribution to Rotary | 700 | 0 | 0 | |
| Website Development | 360 | 0 | 360 | |
| Impairment Loss on Realestate Held for Sale | 2,820,984 | 2,820,984 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Earned Revenue From Capital Leases | 1,867,114 | 1,867,114 | 1,867,114 |
| Interest Income From Installment Sale | 1,011,995 | 1,011,995 | 1,011,995 |
| Operating Lease Income | 437,071 | 437,071 | 437,071 |
| Tenant Reimbursements | 71,277 | 71,277 | 71,277 |
| Administrative Fee | 13,662 | 13,662 | 13,662 |
| Reimbursements From Purchaser | 6,065 | 6,065 | 6,065 |
| Other Revenue | 1,460 | 1,460 | 1,460 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Bonds Payable | 46,145,844 | 46,121,356 |
| Certificates of Participation Payable | 16,300,000 | 15,955,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Trustee Fees | 371,373 | 371,373 | 0 |