| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,350 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OAKLEY - 67 E. BOULDERVILLE RD | 2015-03-16 | 89,675 | |||||||
| OAKLEY - 67 E. BOULDERVILLE RD | 2015-03-16 | 11,083 | S/L | 27.5000 | 319 | 319 | 319 | ||
| OAKLEY - 67 E. IMPROVEMENTS | 2015-03-20 | 6,000 | S/L | 27.5000 | 173 | 173 | 173 | ||
| 125 KEYBOARDS | 1994-10-20 | 7,375 | 7,375 | 200DB | 10.0000 | ||||
| 400 HEADSETS | 1994-10-20 | 1,801 | 1,801 | 200DB | 10.0000 | ||||
| 1561 MUSIC BOOKS | 1994-10-20 | 5,994 | 5,994 | 200DB | 5.0000 | ||||
| 4 MOBILE STORAGE UNITS | 1994-10-20 | 2,000 | 2,000 | 200DB | 10.0000 | ||||
| MUSIC LAB | 1994-11-04 | 9,068 | 9,068 | 200DB | 10.0000 | ||||
| COMPUTER | 1995-02-17 | 1,200 | 1,200 | 200DB | 5.0000 | ||||
| MUSIC EQUIPMENT | 1995-04-07 | 8,915 | 8,915 | 200DB | 10.0000 | ||||
| COMPUTER | 1995-04-25 | 150 | 150 | 200DB | 5.0000 | ||||
| CD PLAYER | 1995-05-09 | 141 | 141 | 200DB | 5.0000 | ||||
| 25 HEADSETS | 1995-05-18 | 141 | 141 | 200DB | 5.0000 | ||||
| MUSIC EQUIPMENT | 1995-05-18 | 56 | 56 | 200DB | 5.0000 | ||||
| ORGAN | 1995-07-11 | 140 | 140 | 200DB | 10.0000 | ||||
| 175 HEADSETS | 1995-08-04 | 4,681 | 4,681 | 200DB | 10.0000 | ||||
| 135 HEADSETS | 1995-08-08 | 525 | 525 | 200DB | 10.0000 | ||||
| MUSIC EQUIPMENT | 1995-09-07 | 375 | 375 | 200DB | 10.0000 | ||||
| GUITARS | 1995-12-15 | 60 | 60 | 200DB | 5.0000 | ||||
| 5 KEYBOARDS | 1996-12-05 | 809 | 809 | 200DB | 10.0000 | ||||
| HEADPHONES | 1996-02-19 | 103 | 103 | 200DB | 10.0000 | ||||
| 8 KEYBOARDS | 1998-07-15 | 6,400 | 6,400 | 200DB | 7.0000 | ||||
| EQUIPMENT | 1998-07-15 | 2,077 | 2,077 | 200DB | 7.0000 | ||||
| EQUIPMENT | 1998-07-15 | 2,219 | 2,219 | 200DB | 7.0000 | ||||
| 10 DIGITAL KEYBOARDS | 2008-08-22 | 8,555 | 8,173 | 200DB | 7.0000 | 382 | |||
| 2 DIGITAL PIANOS | 2011-08-25 | 1,980 | 1,362 | 200DB | 7.0000 | 176 | |||
| 2 DIGITAL PIANOS | 2012-07-16 | 9,900 | 5,571 | 200DB | 7.0000 | 1,237 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| INVESTMENT PROPERTY - LAND | 1,128,000 | 1,128,000 | 1,200,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| B.C. WARNER INVESTMENT COMPANY | AT COST | 186,627 | 395,761 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 82,975 | 79,441 | 3,534 | 3,534 |
| 67 E. BOULDERVILLE RD | 17,083 | 492 | 16,591 | 16,592 |
| 67 E BOULDERVILLE RD | 89,675 | 89,675 | 89,675 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 2,665 |
| Item No. | 1 |
|---|---|
| Lender's Name | BART WARNER |
| Lender's Title | OFFICER |
| Original Amount of Loan | 136000 |
| Balance Due | 492550 |
| Date of Note | 2009-11 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CASH FLOW NEEDS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 28 ACRES - OAKLEY | ||||
| IRRIGATION DUES | 192 | 192 | 192 | |
| PROPERTY TAXES | 51 | 51 | 51 | |
| 67 E. BOULDERVILLE RD | ||||
| PROPERTY TAXES | 374 | 374 | 374 | |
| REPAIRS & MAINTENANCE | 1,385 | 1,385 | 1,385 | |
| UTILITIES | 141 | 141 | 141 | |
| EXPENSES | ||||
| D&O INSURANCE | 725 | 725 | ||
| POSTAGE & DELIVERY | 39 | 39 | ||
| MISCELLANEOUS EXPENSE | 287 | 287 | ||
| TELEPHONE | 180 | 180 | ||
| REPAIRS | 1,620 | 1,620 | ||
| PROGRAM SUPPLIES | 4,925 | 4,925 | ||
| OTHER MISC EXPENSE -FROM K-1 | 198 | 198 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FORM K-1 | -37,463 | -37,463 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFF FROM K-1 | 3,850 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 4,000 | |||
| PAYROLL PROCESSING FEES | 1,601 | 1,601 | ||
| CONTRACT LABOR | 2,094 | 2,094 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES FROM K-1 | 275 | 275 | ||
| UTAH STATE INCOME TAXES | 567 | |||
| FEDERAL EXCISE TAXES | 110 | |||
| FEDERAL INCOME TAXES | 3,792 |