| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 11,404 | 11,404 | 11,404 | 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 | 6,587 | 635 | Straight-Line | 8.000000 | 635 | 635 | 635 | |
| Baptist Apartments | 2018-01-01 | 669,893 | 73,500 | Straight-Line | 0.000000 | 73,500 | 73,500 | 73,500 | |
| Baptist Apartments | 2019-01-01 | 72,296 | 13,002 | Straight-Line | 8.000000 | 13,002 | 13,002 | 13,002 | |
| Baptist Apartments | 2018-01-01 | 9,242,323 | 549,218 | Straight-Line | 25.000000 | 549,218 | 549,218 | 549,218 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| U.S. Treasury Bonds | 44,324 | 44,324 |
| Common Stocks | 190,036 | 190,036 |
| Taxable Municipal Bonds | 129,902 | 129,902 |
| U.S. Agency Bonds | 35,802 | 35,802 |
| Treasury Bills | 39,345 | 39,345 |
| Cash Money Market | 15,332 | 15,332 |
| 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. | 7,291,858 | 3,565,936 | 6,666,164 | 6,666,164 |
| 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 | 1,708,341 |
| Date of Note | 2017-10 |
| Maturity Date | 2037-10 |
| Repayment Terms | Annual principal and interest payments beginning Oct 1 2020. |
| Interest Rate | 0.0466 |
| Security Provided by Borrower | A guaranty agreement from Elim Care Inc the sole member of the company. |
| Purpose of Loan | Construction equipment and furnishing of a 50 unit senior housing facility |
| Description of Lender Consideration | 2,000,000 subordinate senior housing facility revenue bonds. |
| Consideration FMV | 1708341 |
| 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 | 6,706,022 |
| Date of Note | 2017-10 |
| Maturity Date | 2037-10 |
| Repayment Terms | Annual payments of principal and interest. |
| Interest Rate | 0.054 |
| Security Provided by Borrower | The security provided by the borrower is a mortgage on the facility. |
| Purpose of Loan | Construction equipping and furnishing of a 50 unit senior housing facility |
| Description of Lender Consideration | 9,500,000 subordinate senior housing facility revenue bonds. |
| Consideration FMV | 6706022 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Bond Funds | 56,169 | 56,460 | 56,460 |
| Interest Receivable | 1,588 | 1,655 | 1,655 |
| Due from Affiliates | 346,520 | 671,024 | 671,024 |
| Tenant Security Deposits | 17,479 | 13,851 | 13,851 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Program Supplies | 227,825 | 227,825 | 227,825 | 0 |
| Office Expenses | 128,464 | 128,464 | 128,464 | 0 |
| Insurance | 32,940 | 32,940 | 32,940 | 0 |
| Equipment Repairs & Rentals | 9,265 | 9,265 | 9,265 | 0 |
| Advertising & Promotion | 2,268 | 2,268 | 2,268 | 0 |
| Memberships & Subscriptions | 3,278 | 3,278 | 3,278 | 0 |
| Miscellaneous Expense | 1,825 | 1,825 | 1,825 | 0 |
| Bad Debt | 234 | 234 | 234 | 0 |
| Description | Amount |
|---|---|
| Unrealized gain on investments | 45,143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Miscellaneous Consultants | 15,955 | 0 | 0 | 15,955 |