| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 7,399 | 3,700 | 0 | 3,699 |
| ADP Payroll Service | 2,493 | 1,247 | 0 | 1,246 |
| Paypal Fee | 415 | 207 | 0 | 208 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building | 1999-07-06 | 57,848 | 35,036 | SL | 2.56 % | 1,483 | 1,483 | ||
| Building A | 1999-03-01 | 53,306 | 32,751 | SL | 2.56 % | 1,367 | 1,367 | ||
| Building B | 2000-03-01 | 117,887 | 69,407 | SL | 2.56 % | 3,023 | 3,023 | ||
| Building C | 2000-03-01 | 171,193 | 100,771 | SL | 2.56 % | 4,389 | 4,389 | ||
| New Building | 2001-08-01 | 15,949 | 8,811 | SL | 2.56 % | 409 | 409 | ||
| Buildings | 2001-08-01 | 1,861,858 | 1,028,282 | SL | 2.56 % | 47,738 | 47,738 | ||
| Building Improvements | 2002-08-01 | 84,054 | 44,269 | SL | 2.56 % | 2,155 | 2,155 | ||
| Building Improvements | 2003-08-01 | 798 | 562 | SL | 3.64 % | 29 | 29 | ||
| Fire Walls # 301,302,209, | 2004-04-08 | 3,200 | 1,548 | SL | 2.56 % | 82 | 82 | ||
| Wall | 2004-03-25 | 100 | 56 | SL | 2.56 % | 3 | 3 | ||
| Storm Drain | 2005-09-27 | 4,992 | 2,235 | SL | 2.56 % | 128 | 128 | ||
| Wall unit 105 & 106 | 2006-07-01 | 1,350 | 582 | SL | 2.56 % | 35 | 35 | ||
| Sliding Glass Door | 2009-10-27 | 351 | 174 | SL | 3.64 % | 13 | 13 | ||
| Windows | 2009-11-25 | 1,140 | 545 | SL | 3.64 % | 41 | 41 | ||
| Furnace | 2010-10-26 | 1,102 | 495 | SL | 3.64 % | 40 | 40 | ||
| Furnace | 2010-11-09 | 1,100 | 492 | SL | 3.64 % | 40 | 40 | ||
| Garage Doors | 2010-12-21 | 588 | 256 | SL | 3.64 % | 21 | 21 | ||
| New wall 202 & 201 | 2014-10-28 | 4,172 | 896 | SL | 2.56 % | 107 | 107 | ||
| Add bathroom to 201 | 2015-02-03 | 3,200 | 659 | SL | 2.56 % | 82 | 82 | ||
| New bathroom # 201 & 202 | 2015-07-01 | 6,429 | 1,258 | SL | 2.56 % | 165 | 165 | ||
| Equipment | 2018-07-01 | 154 | 146 | 200DB | 5.76 % | 8 | |||
| Equipment | 2019-07-01 | 319 | 264 | 200DB | 11.52 % | 37 | |||
| Office Equip | 2019-07-01 | 1,586 | 1,313 | 200DB | 11.52 % | 183 | |||
| New Gutters | 2021-02-25 | 11,989 | 627 | SL | 2.56 % | 307 | 307 | ||
| HP Printer | 2020-09-22 | 220 | 156 | 200DB | 11.52 % | 25 | |||
| Equipment | 2020-07-01 | 1,464 | 1,042 | 200DB | 11.52 % | 169 | |||
| New Gutters | 2021-08-13 | 17,431 | 689 | SL | 2.56 % | 447 | 447 | ||
| PTAC units | 2021-09-14 | 2,005 | 75 | SL | 2.56 % | 51 | 51 | ||
| Washer & Dyer | 2023-01-03 | 1,629 | 326 | 200DB | 32.00 % | 521 | 521 | ||
| PTAC units | 2022-09-15 | 11,926 | 140 | SL | 2.56 % | 306 | 306 | ||
| Dishwasher | 2023-12-21 | 382 | 200DB | 20.00 % | 76 | 76 | |||
| Carpet | 2023-03-03 | 985 | 200DB | 20.00 % | 197 | 197 | |||
| Water Heater | 2023-07-11 | 535 | 200DB | 20.00 % | 107 | 107 | |||
| Flooring | 2023-12-21 | 2,800 | 200DB | 20.00 % | 560 | 560 | |||
| Water Heater | 2023-07-11 | 690 | 200DB | 20.00 % | 138 | 138 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Artisan Int'l Value Fund (ARTKX) | ||
| Invesco Develop Markets Fund (GTDYX) | ||
| JP Morgan Behavioral Value (UBVLX) | ||
| Primecap Odyssey Funds (POGRX) | ||
| Primecap Odyssey Aggr Growth (POAGX) | ||
| Primecap Odyssey Stock Fund (POSKX) | ||
| Profession Mgd Becker Value (BVEFX) | ||
| T Rowe Price New Horizons (PRNHX) | ||
| Artisan Global Value (ARTGX) | ||
| Alps Vulcan Value Ptnrs (VVPLX) | ||
| Dodge & Cox DODGX | ||
| Harbor Mid Cap HAMVX | ||
| MFS Int'l Value MINIX | ||
| Metro West Unconstrained MWCIX | ||
| JOHCM Int'l JOHIX | ||
| JP Morgan (JVAIX) | ||
| Oppenheimer (OSMYX) | ||
| Alps Funds Small Cap (VVPSX) | ||
| Thompson (THOPX) | ||
| World Funds Clifford (CLIFX) | ||
| Robeco Boston (BPAIX) | ||
| Johcm Eme (JOEMX) | ||
| T Rowe Price (IEMFX) | ||
| Wasatch (WAMCX) | ||
| Smead(SVFFX) | ||
| Prof. Managed Port (AKRIX) | ||
| Tweedy Browne (TBGVX) | ||
| CNRG | ||
| ARKW | ||
| ARKK | ||
| VOO | 344,963 | 382,416 |
| QQQ | 318,763 | 477,193 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 3,243,928 | 1,605,314 | 1,638,614 | 8,494,905 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HWY 217 Flood Plain | FMV | 485,557 | 244,903 |
| Improvements HWY 217 | FMV | 90,697 | 90,697 |
| Mikkelson LID Land | FMV | 203,235 | 203,235 |
| 8811 SW Spruce Lot 1300 | FMV | 3,089 | 42,140 |
| My Shop Comm | AT COST | 19,200 | 19,200 |
| OAK ST LOT | FMV | 220,000 | 304,110 |
| 10225 SW N DAKOTA LOT | AT COST | 189,313 | 42,420 |
| Bitcoin | FMV | 750 | 4,407 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 20,250 | 20,250 | ||
| Furniture and Fixtures | 78,409 | 73,252 | 5,157 | 5,157 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal and Professional Fees | 3,599 | 1,800 | 0 | 1,799 |
| Item No. | 1 |
|---|---|
| Lender's Name | Maclellan Foundation |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 1,000,000 |
| Balance Due | |
| Date of Note | 2016-09 |
| Maturity Date | 2020-08 |
| Repayment Terms | YR pays interst, bal @ matur. |
| Interest Rate | 9.0000 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Fund Expat Loan |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 2 |
| Description | Amount |
|---|---|
| Federal Taxes Current | 6,444 |
| Meals & Ent 50% disallowed | 3,647 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expense | 3,895 | 3,895 | ||
| Bank charges | 3,268 | 3,268 | ||
| Business Meals @ 50% 7313 | 3,657 | 3,657 | ||
| Computer Supplies | 2,877 | 2,877 | ||
| Dues | 404 | 404 | ||
| Flood Plain Develop/Survey | 23,392 | 23,392 | ||
| Flood Plain Maint | 2,123 | 2,123 | ||
| General Office Help | 13,356 | 13,356 | ||
| Hospitality | 6,360 | 6,360 | ||
| Insurance | 1,880 | 1,880 | ||
| Internet Expense | 599 | 599 | ||
| Literature expense | 42,000 | 42,000 | ||
| M Promotion | 4,400 | 4,400 | ||
| Misc | 34 | 34 | ||
| Misc Storehouse | 100 | 100 | ||
| N Dakota Maintenance | 195 | 195 | ||
| Office Supplies | 4,667 | 4,667 | ||
| Rental Expenses | 149,927 | 149,927 | ||
| Small Tools | 385 | 385 | ||
| Telephone | 8,702 | 8,702 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 20 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Refundable Rent Deposits | 61,229 | 59,414 |
| Last Month Rent | 4,045 | 4,045 |
| Steadfast 9200 | -506 | |
| Rounding | 5 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tom Ashlock | None | 14,000 | 14,000 | 2003-05 | 1999-09 | On Demand | 1000.00 % | None | Business Cash Flow | Cash | |
| Titus Mathew | Business Associate | 5,000 | 5,000 | 2017-05 | 2019-05 | On Demand | 0 % | None | Business Expansion | Cash | |
| Evolving Med Solutions Inc | None | 1,000,000 | 1,000,000 | 2020-05 | 2022-05 | due 5/22/2022 | 0 % | Personal guarantee of J Cuzdey | Business Operations | Cash | |
| Cuz-D Industries | None | 1,000,000 | 1,000,000 | 2020-11 | 2022-11 | Due November 4 2022 | 0 % | Personal guarantee Jacob Cuzdy | Business Operations | Cash |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 5,000 | 2,500 | 0 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 15,324 | 15,324 | ||
| Real Estate Taxes Flood Plain | 2,371 | 2,371 | ||
| Real Estate Taxes N Dakota Lot | 519 | 519 | ||
| Real Estate Taxes Oak St Lot | 3,088 | 3,088 | ||
| Taxes & Licenses (653) | 3,603 | 3,603 |