| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Thompson Palmer & Associates | 18,793 | 18,793 | 0 | 0 |
| Contractor | Explanation |
|---|---|
| Stadig Johnson | Legal services related to foundation administration and Powderhorn Project |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Legal Expenses | 2011-01-01 | 8,024 | 2,470 | SL | 39.0000 | 206 | 206 | ||
| Engineering Expenses | 2011-01-01 | 935 | 288 | SL | 39.0000 | 24 | 24 | ||
| Legal Expenses | 2012-01-01 | 18,564 | 5,236 | SL | 39.0000 | 476 | 476 | ||
| Snow King Acquisition - Building | 2012-01-01 | 1,359,196 | 383,362 | SL | 39.0000 | 34,851 | 34,851 | ||
| Snow King Housing - Housing Insp | 2012-01-01 | 1,600 | 451 | SL | 39.0000 | 41 | 41 | ||
| Snow King Housing Roof Inspection | 2012-01-01 | 200 | 56 | SL | 39.0000 | 5 | 5 | ||
| Snow King Hous. - Eng. Res/Prints | 2012-01-01 | 258 | 74 | SL | 39.0000 | 7 | 7 | ||
| Snow King Unit 2324 | 2016-01-01 | 340,294 | 68,060 | SL | 35.0000 | 9,723 | 9,723 | ||
| Furnishings | 2018-01-01 | 4,665 | 2,831 | SL | 7.0000 | 666 | 666 | ||
| Beds | 2019-10-01 | 2,896 | 1,345 | SL | 7.0000 | 414 | 414 | ||
| Hanging Textiles | 2020-01-20 | 1,188 | 496 | SL | 7.0000 | 170 | 170 | ||
| Fixtures | 2020-06-22 | 2,351 | 840 | SL | 7.0000 | 336 | 336 | ||
| Fixtures | 2020-07-13 | 2,511 | 897 | SL | 7.0000 | 359 | 359 | ||
| Fixtures | 2020-08-17 | 1,650 | 551 | SL | 7.0000 | 236 | 236 | ||
| Window Treatments | 2020-09-11 | 33,651 | 11,216 | SL | 7.0000 | 4,807 | 4,807 | ||
| Fixtures | 2020-11-17 | 550 | 165 | SL | 7.0000 | 79 | 79 | ||
| Furnishings | 2021-11-19 | 8,625 | 1,335 | SL | 7.0000 | 1,232 | 1,232 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 141,961 | 111,849 | 30,112 | 141,961 |
| Buildings | 1,729,071 | 505,330 | 1,223,741 | 3,103,701 |
| Land | 339,799 | 339,799 | 339,799 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stadig Johnson | 25,303 | 0 | 25,303 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bell Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,500,000 |
| Date of Note | 2022-05 |
| Maturity Date | 2032-05 |
| Repayment Terms | Int. mthly prin. due 5/3/32 |
| Interest Rate | 3.9900 |
| Security Provided by Borrower | Brokerage accounts |
| Purpose of Loan | Buy & construct housing |
| Description of Lender Consideration | LOC up to $5,500,000 |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Process | 5,279,153 | 7,372,623 | 7,372,623 |
| Description | Amount |
|---|---|
| FMV to Cost Basis Adj for Gifted Securities | 44,469 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Service Charges | 24 | 24 | 205,773 | |
| Rental Expenses | 205,773 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 139,125 | 139,125 |
| Description | Amount |
|---|---|
| Tax Refund From IRS | 33 |