| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,582 | 0 | 0 | 30,582 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RESTRICTED MONEY MARKET INVMNT | FMV | 4,503,762 | 4,503,762 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,831 | 0 | 0 | 13,831 |
| Item No. | 1 |
|---|---|
| Lender's Name | IDAHO HOUSING |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20,240,000 |
| Balance Due | 19,597,340 |
| Date of Note | 2017-11 |
| Maturity Date | 2047-07 |
| Repayment Terms | |
| Interest Rate | 5.49 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | IDAHO HOUSING |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 10,000,000 |
| Balance Due | 9,870,000 |
| Date of Note | 2018-09 |
| Maturity Date | 2028-07 |
| Repayment Terms | |
| Interest Rate | 6.86 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | IDAHO CENTRAL OE BELL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,865,000 |
| Balance Due | 4,445,764 |
| Date of Note | 2017-11 |
| Maturity Date | 2027-11 |
| Repayment Terms | |
| Interest Rate | 5.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE OE BELL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,335,000 |
| Balance Due | 1,992,828 |
| Date of Note | 2016-11 |
| Maturity Date | 2022-05 |
| Repayment Terms | |
| Interest Rate | 2.9 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE 43RD STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,870,000 |
| Balance Due | 1,780,000 |
| Date of Note | 2017-11 |
| Maturity Date | 2022-10 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE GALA COURT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,380,000 |
| Balance Due | 1,315,000 |
| Date of Note | 2017-11 |
| Maturity Date | 2022-10 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE CHICAGO STRE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 2,000,000 |
| Date of Note | 2018-09 |
| Maturity Date | 2023-08 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE IOWA AVENUE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,950,000 |
| Balance Due | 1,940,000 |
| Date of Note | 2017-11 |
| Maturity Date | 2022-11 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | VECTRA BANK 3RD STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,730,000 |
| Balance Due | 2,658,872 |
| Date of Note | 2019-04 |
| Maturity Date | 2024-04 |
| Repayment Terms | |
| Interest Rate | 4.92 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE 3RD STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,470,000 |
| Balance Due | 1,388,723 |
| Date of Note | 2019-04 |
| Maturity Date | 2024-04 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | VECTRA BANK MAIN STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 5,367,329 |
| Balance Due | 5,294,328 |
| Date of Note | 2019-02 |
| Maturity Date | 2024-02 |
| Repayment Terms | |
| Interest Rate | 5.21 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE MAIN STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,640,000 |
| Balance Due | 2,588,590 |
| Date of Note | 2019-02 |
| Maturity Date | 2024-02 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 13 |
|---|---|
| Lender's Name | VECTRA BANK YELLOWSTONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,501,417 |
| Balance Due | 4,437,244 |
| Date of Note | 2019-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | |
| Interest Rate | 5.3 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 14 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE YELLOWSTONE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,977,835 |
| Balance Due | 1,868,967 |
| Date of Note | 2019-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 15 |
|---|---|
| Lender's Name | CITY FIRST BANK GALA COURT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 680,000 |
| Balance Due | 680,000 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 1.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 16 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE GALA COURT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 295,269 |
| Balance Due | 1,050,000 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 2.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 17 |
|---|---|
| Lender's Name | GEM INNOVATION GALA COURT |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,567,200 |
| Balance Due | 1,567,200 |
| Date of Note | 2019-11 |
| Maturity Date | 2022-12 |
| Repayment Terms | |
| Interest Rate | 2.75 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 18 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE 3RD STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 950,000 |
| Balance Due | 944,342 |
| Date of Note | 2021-01 |
| Maturity Date | 2026-01 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 19 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE CHICAGO STRE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 450,000 |
| Balance Due | 450,000 |
| Date of Note | 2021-11 |
| Maturity Date | 2023-09 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 20 |
|---|---|
| Lender's Name | VECTRA BANK GRAND TETON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8,652,610 |
| Balance Due | 8,652,609 |
| Date of Note | 2021-04 |
| Maturity Date | 2026-09 |
| Repayment Terms | |
| Interest Rate | 4.1 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 21 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE GRAND TETON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,150,000 |
| Balance Due | 3,150,001 |
| Date of Note | 2021-02 |
| Maturity Date | 2026-02 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 22 |
|---|---|
| Lender's Name | VECTRA BANK KILLDEER AVENUE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 4,865,000 |
| Balance Due | 246,822 |
| Date of Note | 2021-11 |
| Maturity Date | 2026-11 |
| Repayment Terms | |
| Interest Rate | 2.89 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 23 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE KILLDEER AVE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,620,000 |
| Balance Due | 3,620,000 |
| Date of Note | 2021-09 |
| Maturity Date | 2026-11 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 24 |
|---|---|
| Lender's Name | VECTRA BANK ORCHARD STREET |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9,835,000 |
| Balance Due | 299,110 |
| Date of Note | 2021-11 |
| Maturity Date | 2026-11 |
| Repayment Terms | |
| Interest Rate | 2.89 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 25 |
|---|---|
| Lender's Name | BUILDING HOPE FINANCE ORCHARD STRE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,270,000 |
| Balance Due | 3,270,000 |
| Date of Note | 2021-11 |
| Maturity Date | 2026-11 |
| Repayment Terms | |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE CONTRACT ASSETS | 33,656,575 | 48,343,050 | 48,343,050 |
| IMPUTED INTEREST | 1,568,807 | 2,607,550 | 2,607,550 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 22,235 | 0 | 0 | 22,235 |
| BANK FEES | 3,882 | 0 | 0 | 3,882 |
| MISCELLANEOUS | 2,377 | 0 | 0 | 2,377 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OPERATING SCHOOL LEASE REVENUE | 4,785,663 | 0 | 4,785,663 |
| SALES-TYPE SCHOOL LEASE REVENUE | 1,960,244 | 0 | 1,960,244 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,446,408 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO AFFILIATES | 500,000 | 378,635 |
| SECURITY DEPOSITS | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 52,811 | 0 | 0 | 52,811 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 6,090 | 0 | 0 | 6,090 |