| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Thompson Palmer | 33,319 | 33,319 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Legal Expenses | 2011-01-01 | 8,024 | 2,676 | SL | 39.000000000000 | 206 | 0 | 206 | |
| Engineering Expenses | 2011-01-01 | 935 | 312 | SL | 39.000000000000 | 24 | 0 | 24 | |
| Legal Expenses | 2012-01-01 | 18,564 | 5,712 | SL | 39.000000000000 | 476 | 0 | 476 | |
| Snow King Acquisition - Building | 2012-01-01 | 1,359,196 | 418,213 | SL | 39.000000000000 | 34,851 | 0 | 34,851 | |
| Snow King Housing - Housing Inspection | 2012-01-01 | 1,600 | 492 | SL | 39.000000000000 | 41 | 0 | 41 | |
| Snow King Housing - Roof Inspection | 2012-01-01 | 200 | 61 | SL | 39.000000000000 | 5 | 0 | 5 | |
| Snow King Housing - Engineering Research/Prints | 2012-01-01 | 258 | 81 | SL | 39.000000000000 | 7 | 0 | 7 | |
| Snow King Housing - Unit 2324 | 2016-01-01 | 340,294 | 77,783 | SL | 35.000000000000 | 9,723 | 0 | 9,723 | |
| Furnishings | 2018-01-01 | 4,665 | 3,497 | SL | 7.000000000000 | 666 | 0 | 666 | |
| Beds | 2019-10-01 | 2,896 | 1,759 | SL | 7.000000000000 | 414 | 0 | 414 | |
| Hanging Textiles | 2020-01-20 | 1,188 | 666 | SL | 7.000000000000 | 170 | 0 | 170 | |
| Fixtures | 2020-06-22 | 2,351 | 1,176 | SL | 7.000000000000 | 336 | 0 | 336 | |
| Fixtures | 2020-07-13 | 2,511 | 1,256 | SL | 7.000000000000 | 359 | 0 | 359 | |
| Fixtures | 2020-08-17 | 1,650 | 787 | SL | 7.000000000000 | 236 | 0 | 236 | |
| Window Treatments | 2020-09-11 | 33,651 | 16,023 | SL | 7.000000000000 | 4,807 | 0 | 4,807 | |
| Fixtures | 2020-11-17 | 550 | 244 | SL | 7.000000000000 | 79 | 0 | 79 | |
| Furnishings | 2021-11-19 | 8,625 | 2,567 | SL | 7.000000000000 | 1,232 | 0 | 1,232 | |
| Unit 2324 Furnishings | 2016-01-01 | 11,024 | 11,024 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Furniture and Fixtures - Dep | 2012-01-01 | 68,469 | 68,469 | SL | 7.000000000000 | 0 | 0 | 0 | |
| Furniture and Fixtures | 2012-01-01 | 4,381 | 4,381 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Snow King Acquisition - Land | 2012-01-01 | 339,799 | L | 0 | 0 | 0 | |||
| Powderhorn - Land | 2024-12-06 | 4,925,000 | L | 0 | 0 | 0 | |||
| Powderhorn - Building | 2024-12-06 | 7,712,945 | SL | 39.000000000000 | 16,481 | 0 | 16,481 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Legal Expenses | 8,024 | 2,882 | 5,142 | 5,142 |
| Engineering Expenses | 935 | 336 | 599 | 599 |
| Legal Expenses | 18,564 | 6,188 | 12,376 | 12,376 |
| Snow King Acquisition - Building | 1,359,196 | 453,064 | 906,132 | 906,132 |
| Snow King Housing - Housing Inspection | 1,600 | 533 | 1,067 | 1,067 |
| Snow King Housing - Roof Inspection | 200 | 66 | 134 | 134 |
| Snow King Housing - Engineering Research/Prints | 258 | 88 | 170 | 170 |
| Snow King Housing - Unit 2324 | 340,294 | 87,506 | 252,788 | 252,788 |
| Furnishings | 4,665 | 4,163 | 502 | 502 |
| Beds | 2,896 | 2,173 | 723 | 723 |
| Hanging Textiles | 1,188 | 836 | 352 | 352 |
| Fixtures | 2,351 | 1,512 | 839 | 839 |
| Fixtures | 2,511 | 1,615 | 896 | 896 |
| Fixtures | 1,650 | 1,023 | 627 | 627 |
| Window Treatments | 33,651 | 20,830 | 12,821 | 12,821 |
| Fixtures | 550 | 323 | 227 | 227 |
| Furnishings | 8,625 | 3,799 | 4,826 | 4,826 |
| Unit 2324 Furnishings | 11,024 | 11,024 | 0 | 0 |
| Furniture and Fixtures - Dep | 68,469 | 68,469 | 0 | 0 |
| Furniture and Fixtures | 4,381 | 4,381 | 0 | 0 |
| Snow King Acquisition - Land | 339,799 | 0 | 339,799 | 339,799 |
| Powderhorn - Land | 4,925,000 | 0 | 4,925,000 | 4,925,000 |
| Powderhorn - Building | 7,712,945 | 16,481 | 7,696,464 | 7,696,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stadig Johnson | 22,505 | 0 | 22,505 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Margaretha Walk |
| Lender's Title | Chairman |
| Original Amount of Loan | 250000 |
| Balance Due | 250000 |
| Date of Note | 2024-10 |
| Maturity Date | 2025-12 |
| Repayment Terms | No interest due; Principal due upon Maturity Date |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | Buy & construct housing |
| Description of Lender Consideration | Cash |
| Consideration FMV | 250000 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bell Bank |
| Lender's Title | |
| Relationship to Insider | N/A |
| Original Amount of Loan | |
| Balance Due | 5,500,000 |
| Date of Note | 2022-05 |
| Maturity Date | 2032-05 |
| Repayment Terms | Interest monthly; Principal Due 5/3/32 |
| Interest Rate | 3.990000000000 |
| Security Provided by Borrower | Brokerage Accounts |
| Purpose of Loan | Buy & construct housing |
| Description of Lender Consideration | LOC up to $5,500,000 |
| Consideration FMV | 5500000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Margaretha Walk |
| Lender's Title | Chairman |
| Relationship to Insider | Officer/Director |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | 2024-10 |
| Maturity Date | 2025-12 |
| Repayment Terms | No interest due; Principal due upon Maturity Date |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | Buy & construct housing |
| Description of Lender Consideration | Cash |
| Consideration FMV | 250000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 7,372,623 | 0 | 0 |
| Description | Amount |
|---|---|
| FMV to Cost Basis Adjustment for Gifted Securities | 1,174,023 |
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rental Expenses | 214,883 | 0 | 0 | 214,883 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 164,933 | 164,933 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Security Deposits Held | 0 | 22,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2022 Form 990PF - Additional Tax Due | 1,465 | 0 | 0 | 0 |