| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Lot 120 | 2006-06 | Purchased | 2025-01 | Michael Amber Jensen | 324,000 | 304,056 | FMV | 9,944 | 10,000 | |
| Lot 114 | 2006-06 | Purchased | 2025-01 | Branden Dastrup Vance Smith | 271,816 | 250,135 | FMV | 15,429 | 6,252 | |
| Lot 101 | 2006-06 | Purchased | 2025-04 | Todd DeAnna McBrayer | 332,500 | 280,839 | FMV | 30,594 | 21,067 | |
| Lot 228 | 2006-06 | Purchased | 2025-05 | Daelan Jorgensen | 325,010 | 265,175 | FMV | 30,631 | 29,204 | |
| Lot 102 | 2006-06 | Purchased | 2025-05 | Carter Hughes | 309,650 | 239,108 | FMV | 37,142 | 33,400 | |
| Lot 206 | 2006-06 | Purchased | 2025-06 | Stan Mary Louise Urbanske | 318,185 | 260,340 | FMV | 19,600 | 38,245 | |
| Lot 227 | 2006-06 | Purchased | 2025-07 | Sean Alisha Everett | 276,440 | 216,897 | FMV | 20,117 | 39,426 | |
| Lot 225 | 2006-06 | Purchased | 2025-08 | Shawn Taylor Higgins | 323,090 | 251,379 | FMV | 30,037 | 41,674 | |
| Lot 110 | 2006-06 | Purchased | 2025-11 | Mark Angela Roberts | 345,686 | 271,771 | FMV | 30,967 | 42,948 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Miscellaneous Corporate Stocks | 4,954,209 | 23,729,499 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Raw Land for Development | 250,000 | 0 | 250,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Student Housing | 67,929,487 | 15,964,633 | 51,964,854 | |
| Land under Student Housing | 8,696,563 | 0 | 8,696,563 | |
| Equipment, Furniture & Fixtures | 303,138 | 257,156 | 45,982 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Bond Receivable | 7,240 | 0 | 0 |
| Building in Process | 35,573,059 | 9,079,400 | 9,079,400 |
| Notes Receivable | 221,321 | 418,573 | 418,573 |
| Investment - Road Creek Reunions | 26,316 | 0 | 0 |
| Bond Receivable - Zions Bank | 3,837,569 | 0 | 0 |
| Clearing Account | 9,278 | 617 | 617 |
| Reserve | 0 | 5,000 | 5,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rental Expenses | 2,887,581 | |||
| Amortization | 15,564 |
| Description | Amount |
|---|---|
| Investments Adjustment | 474,785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Maintenance Reserve - Founders Hall | 579,125 | 423,750 |