| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 59,330 | 0 | 0 | 50,650 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 125,000 | 0 | 125,000 | 125,000 |
| Building | 5,212,997 | 591,694 | 4,621,303 | 4,621,303 |
| Construction in progress | 12,917,407 | 0 | 12,917,407 | 12,917,407 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 209,152 | 61,027 | 0 | 148,125 |
| Item No. | 1 |
|---|---|
| Lender's Name | CFP Michigan LLC |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 244,639 |
| Balance Due | 0 |
| 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 |
|---|---|---|---|
| Program Related Net Investment In Leases | 13,841,727 | 27,251,455 | 27,251,455 |
| Escrow - Legal Expenses | 100,000 | 100,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 26,922 | 22,920 | 0 | 4,064 |
| Bank Charges | 2,209 | 0 | 0 | 2,209 |
| Office Expenses | 5,581 | 0 | 0 | 5,581 |
| Ground Leases | 30,893 | 30,893 | 0 | 0 |
| Advertising | 2,783 | 0 | 0 | 2,783 |
| Licenses, Permits, and Fees | 50 | 0 | 0 | 50 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Earned Revenue From Capital Leases | 1,423,417 | 1,423,417 | 1,423,417 |
| Operating Lease Income | 401,539 | 401,539 | 401,539 |
| Tenant Reimbursements | 52,843 | 52,843 | 52,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Bonds Payable | 20,480,544 | 95,924,199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 59,737 | 59,737 | 0 | 0 |
| Other Professional Fees | 75,417 | 0 | 0 | 75,417 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 5,865 | 5,865 | 0 | 0 |