| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 7,688 | 7,688 | 7,688 | 0 |
| 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 | 2020-06-20 | 4,902 | 224 | Straight-Line | 8.000000 | 224 | 224 | 224 | |
| Baptist Apartments | 2018-01-01 | 9,241,448 | 573,814 | Straight-Line | 15.000000 | 573,814 | 573,814 | 573,814 | |
| Baptist Apartments | 2018-01-01 | 657,637 | 94,849 | Straight-Line | 10.000000 | 94,849 | 94,849 | 94,849 | |
| Baptist Apartments | 2019-01-01 | 79,296 | 13,002 | Straight-Line | 8.000000 | 13,002 | 13,002 | 13,002 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTH DAKOTA PUBLIC FINANCIAL AUTHORITY | 264,508 | 264,508 |
| FEDERATED HERMES US TREASURY IS | 44,517 | 44,517 |
| INVESCO EXCHANGE | 42,000 | 42,000 |
| VANGUARD WHITEHALL FDS HIGH DIVIDEND | 100,899 | 100,899 |
| 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. | 8,643,589 | 2,247,410 | 7,969,874 | 7,969,874 |
| 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 | 1,890,000 |
| 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 | 0.050000000000 |
| 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 | 7,412,737 |
| 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 | 0.030000000000 |
| 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 | 55,599 | 55,127 | 55,127 |
| Tenant security deposits | 26,296 | 22,099 | 22,099 |
| Due from Affiliates | 0 | 4,176 | 4,176 |
| Interest Receivable | 729 | 729 | 729 |
| Description | Amount |
|---|---|
| Restricted Contributions Used | 1,969 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Program Supplies | 179,019 | 179,019 | 179,019 | 0 |
| Office Expenses | 131,927 | 131,927 | 131,927 | 0 |
| Insurance | 39,247 | 39,247 | 39,247 | 0 |
| Equipment Repairs & Rentals | 5,861 | 5,861 | 5,861 | 0 |
| Advertising and Promotion | 6,055 | 6,055 | 6,055 | 0 |
| Memberships & Subscriptions | 2,826 | 2,826 | 2,826 | 0 |
| Bad Debt | 4,000 | 4,000 | 4,000 | 0 |
| Miscellaneous Expense | 3,249 | 3,249 | 3,249 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Transfer From Affiliates | 5,668 |
| Unrealized Gain on Investment | 15,140 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Affiliates | 189,668 | 15,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Miscellaneous Consultants | 24,865 | 0 | 0 | 24,865 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes | 0 | 0 | 0 | 0 |