| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,302 | 0 | 0 | 5,302 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Baptist Apartments | 2020-06-16 | 120,225 | 75 | Straight-Line | 8.000000 | 75 | 75 | 75 | |
| Baptist Apartments | 2018-01-01 | 9,236,975 | 573,879 | Straight-Line | 15.000000 | 573,879 | 573,879 | 573,879 | |
| Baptist Apartments | 2018-01-01 | 657,637 | 94,639 | Straight-Line | 0.000000 | 94,639 | 94,639 | 94,639 | |
| Baptist Apartments | 2019-01-01 | 79,296 | 9,912 | Straight-Line | 8.000000 | 9,912 | 9,912 | 9,912 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 423,219 | 423,219 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Property consists of a 50 unit assisted living facility and its relating fixed assets. | 9,294,071 | 1,565,521 | 8,643,589 | 8,643,589 |
| Item No. | 1 |
|---|---|
| Lender's Name | Burleigh County ND |
| Lender's Title | Burleigh County, ND |
| Relationship to Insider | None |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 1,945,000 |
| Date of Note | 2017-10 |
| Maturity Date | 2037-10 |
| Repayment Terms | Annual principal and interest payments beginning 10/01/2020. Interest rates range from 3.5 - 7.75%. |
| Interest Rate | 5.0000 |
| Security Provided by Borrower | A guaranty agreement from Elim Care, Inc, the sole member of the company to pay any debt service. |
| Purpose of Loan | Construction, equipping and furnishing of a 50 unit senior housing facility in Bismark, ND. |
| Description of Lender Consideration | $2,000,000 subordinate senior housing facility revenue bonds. |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | City of Wilton ND |
| Lender's Title | City of Wilton, ND |
| Relationship to Insider | None |
| Original Amount of Loan | 8,500,000 |
| Balance Due | 7,651,904 |
| Date of Note | 2017-10 |
| Maturity Date | 2037-10 |
| Repayment Terms | Annual payments of principal and interest with interest rate of 3.41%. |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | A guaranty agreement from Elim Care, Inc, the sole member of the company to pay any debt service. |
| Purpose of Loan | Construction, equipping and furnishing of a 50 unit senior housing facility in Bismark, ND. |
| Description of Lender Consideration | $8,500,000 subordinate senior housing facility revenue bonds. |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Bond Funds | 69,936 | 55,599 | 55,599 |
| Tenant security deposits | 30,392 | 26,296 | 26,296 |
| Due from Affiliates | 8,000 | 0 | 0 |
| Interest Receivable | 729 | 729 | 729 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Program Supplies | 187,172 | 187,172 | 187,172 | 0 |
| Office Expenses | 114,224 | 114,224 | 114,224 | 0 |
| Insurance | 33,793 | 33,793 | 33,793 | 0 |
| Equipment Repairs & Rentals | 14,336 | 14,336 | 14,336 | 0 |
| Advertising & Promotion | 3,449 | 3,449 | 3,449 | 0 |
| Memberships & Subscriptions | 3,363 | 3,363 | 3,363 | 0 |
| Miscellaneous Expense | 2,350 | 2,350 | 2,350 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Resident Services Income | 240,554 | 0 | 240,554 |
| Miscellaneous Income | 7,444 | 0 | 7,444 |
| Description | Amount |
|---|---|
| Related party contributions | 24,721 |
| Unrealized gain on investments | 2,976 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Affiliates | 189,635 | 189,668 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Maintenance Consultants | 22,388 | 0 | 0 | 22,388 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FICA and Unemployment | 74,752 | 0 | 37,273 | 37,479 |