| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2014-05-29 | 15,903 | 7,068 | 15.0000 | 1,060 | 8,128 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - PROPERTY A | 2014-05-29 | 995,365 | |||||||
| BUILDING/IMPROVEMENTS - PROPERTY A | 2014-05-29 | 620,063 | 104,669 | S/L | 39.0000 | 15,899 | |||
| LAND - PROPERTY B | 2014-05-29 | 848,508 | |||||||
| BUILDINGS/IMPROVEMENTS - PROPERTY C | 2014-05-29 | 44,253 | 7,470 | S/L | 39.0000 | 1,135 | |||
| TRAILER | 2014-07-01 | 900 | 900 | S/L | 5.0000 | ||||
| SKID LOADER | 2014-07-29 | 21,840 | 21,840 | S/L | 5.0000 | ||||
| SNOW PUSHER | 2014-11-03 | 2,295 | 2,295 | S/L | 5.0000 | ||||
| COUCHES - TURK LODGE | 2014-11-08 | 700 | 617 | S/L | 7.0000 | 83 | |||
| LAPTOP/PRINTER | 2014-08-22 | 1,070 | 1,070 | S/L | 5.0000 | ||||
| LANDSCAPE ON DH AND RV FIREPITS | 2015-05-28 | 6,105 | 2,272 | S/L | 15.0000 | 407 | |||
| BASKETBALL HOOP | 2015-08-09 | 1,456 | 1,456 | S/L | 5.0000 | ||||
| 1983 EZ GO GOLF CART | 2015-08-22 | 1,300 | 1,300 | S/L | 5.0000 | ||||
| POLE BARN - MATERIALS | 2016-06-30 | 63,808 | 7,431 | S/L | 39.0000 | 1,636 | |||
| POLE BARN - ELECTRICAL | 2016-06-30 | 7,853 | 915 | S/L | 39.0000 | 201 | |||
| POLE BARN - A/C UNIT | 2016-06-30 | 3,060 | 356 | S/L | 39.0000 | 79 | |||
| SEPTIC FIELD | 2016-06-24 | 86,385 | 25,916 | S/L | 15.0000 | 5,759 | |||
| POLE BARN - SITE WORK | 2016-06-30 | 1,940 | 1,261 | S/L | 15.0000 | 65 | |||
| POLE BARN - SOD | 2016-06-30 | 2,500 | 1,625 | S/L | 15.0000 | 83 | |||
| SOUND SYSTEM (L&S VIDEO) | 2016-05-26 | 4,929 | 4,683 | S/L | 5.0000 | 246 | |||
| PADDLE BOAT | 2016-06-23 | 2,300 | 2,185 | S/L | 5.0000 | 115 | |||
| POLE BARN - DRAIN TILE | 2016-06-30 | 1,650 | 1,073 | S/L | 15.0000 | 55 | |||
| CARPET - CARETAKER HOUSE | 2017-06-24 | 3,036 | 2,511 | 200DB | 5.0000 | 350 | |||
| IMPROVEMENTS TETON HALL | 2017-07-31 | 2,652 | 235 | S/L | 39.0000 | 68 | |||
| CARPET - TETON HALL | 2017-07-31 | 2,200 | 1,820 | 200DB | 5.0000 | 253 | |||
| TETON HALL - ATTIC DUCTWORK | 2017-07-31 | 2,024 | 179 | S/L | 39.0000 | 52 | |||
| TETON HALL - FURNACE | 2017-07-31 | 1,393 | 124 | S/L | 39.0000 | 35 | |||
| BLINDS - ROGER'S HOUSE | 2017-09-25 | 3,082 | 2,119 | 200DB | 7.0000 | 275 | |||
| SCREENS - MAIN HOUSE | 2017-09-30 | 1,294 | 109 | S/L | 39.0000 | 33 | |||
| PATIO DOORS - MAIN HOUSE | 2017-09-30 | 4,760 | 402 | S/L | 39.0000 | 122 | |||
| HP PAVILLION LAPTOP - GRACE | 2017-09-26 | 713 | 590 | 200DB | 5.0000 | 82 | |||
| 2 FURNANCES AND 1 AC | 2017-10-17 | 8,132 | 669 | S/L | 39.0000 | 209 | |||
| CABIN REMODEL | 2018-05-12 | 15,111 | 1,033 | S/L | 39.0000 | 388 | |||
| FURNACE - BATH HOUSE | 2018-09-04 | 2,800 | 168 | S/L | 39.0000 | 71 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FH CAMP LLC | 526,169 | 44,213 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 881,017 | 187,137 | 693,880 | 881,017 |
| EQUIPMENT | 40,585 | 39,856 | 729 | 40,585 |
| LAND | 1,843,873 | 1,843,873 | 1,843,873 |
| Item No. | 1 |
|---|---|
| Lender's Name | POET |
| Lender's Title | |
| Relationship to Insider | EMPLOYER OF OFFICERS |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | 2014-05 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONAL SUPPORT |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | POET |
| Lender's Title | |
| Relationship to Insider | EMPLOYER OF OFFICERS |
| Original Amount of Loan | 75,000 |
| Balance Due | 75,000 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONAL SUPPORT |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | FIRST DAKOTA NATIONAL BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,375,000 |
| Balance Due | 1,375,000 |
| Date of Note | 2020-05 |
| Maturity Date | 2022-05 |
| Repayment Terms | PAY IN FULL, PLUS INTEREST |
| Interest Rate | 0.0365 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL COSTS, NET | 8,835 | 7,775 | 7,775 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BUSINESS EXPENSES | 406 | 406 | ||
| OTHER EXPENSES | 227 | 227 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 1,070 |