| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,335 | 4,335 | 4,335 | 4,335 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FOUNDATION BUILDING | 2015-08-01 | 4,572,512 | 276,256 | SL | 40.0000 | 114,313 | 114,313 | 114,313 | |
| RESIDENCE PLUS 10.5 ACRES | 2013-06-14 | 135,000 | 22,296 | SL | 3.64 % | 4,909 | 4,909 | 4,909 | |
| EXERCISE EQUIPMENT | 2015-02-06 | 143,982 | 27,997 | SL | 15.0000 | 9,599 | 9,599 | 9,599 | |
| KIICHEN EQUIPMENT | 2015-06-15 | 499,245 | 85,981 | SL | 15.0000 | 33,283 | |||
| SINAGE FOR FOUNDATION | 2015-09-15 | 8,037 | 1,876 | SL | 10.0000 | 804 | |||
| DRIVEWAY AND PARKING LOT | 2015-06-05 | 67,034 | 11,545 | SL | 15.0000 | 4,469 | |||
| LANDSCAPING | 2015-09-09 | 54,397 | 8,461 | SL | 15.0000 | 3,626 | |||
| 2015 FORD VAN | 2015-05-13 | 22,500 | 12,000 | SL | 5.0000 | 4,500 | |||
| LOCKERS AND BENCHES | 2015-03-05 | 8,275 | 3,349 | SL | 7.0000 | 1,182 | |||
| SOFAS CHAIRS ETC | 2015-07-15 | 4,960 | 1,772 | SL | 7.0000 | 709 | |||
| COMPUTERS ETC | 2015-07-15 | 4,237 | 2,118 | SL | 5.0000 | 847 | |||
| TV, DECOR, TRACH CANS | 2015-06-11 | 4,493 | 1,658 | SL | 7.0000 | 642 | |||
| OFFICE FURNITURE | 2015-04-17 | 3,447 | 1,312 | SL | 7.0000 | 492 | |||
| CLEANING EQUIPMENT | 2015-02-23 | 3,369 | 1,363 | SL | 7.0000 | 481 | |||
| BARBECUE GRILL | 2015-07-08 | 1,960 | 700 | SL | 7.0000 | 280 | |||
| HEDGE TRIMMER | 2015-07-08 | 690 | 247 | SL | 7.0000 | 99 | |||
| MISC EQUIPMENT | 2015-11-24 | 617 | 183 | SL | 7.0000 | 88 | |||
| SECURITY EQUIPMENT | 2015-03-04 | 3,588 | 1,453 | SL | 7.0000 | 513 | |||
| DINING ROOM FURNITURE | 2015-06-11 | 28,515 | 10,524 | SL | 7.0000 | 4,074 | |||
| JOHN DEERE MOWER | 2016-03-17 | 8,950 | 2,238 | SL | 7.0000 | 1,279 | |||
| ADDL BUILDING COSTS | 2016-01-01 | 160,875 | 8,044 | SL | 40.0000 | 4,022 | |||
| 2017 RICE UTILITY TRAILER | 2017-03-23 | 1,395 | 149 | SL | 7.0000 | 199 | |||
| NUSTEP MACHINE | 2017-11-15 | 3,967 | 94 | SL | 7.0000 | 567 | |||
| ALUM CAN RACK FOR KITCHEN | 2018-11-02 | 767 | SL | 7.0000 | 18 | ||||
| KONICA BIZHUB C227 COLOR | 2018-11-06 | 3,271 | SL | 5.0000 | 109 | ||||
| WORK TABLE W DRAWER | 2018-11-14 | 1,261 | SL | 7.0000 | 30 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLY BANK MIDVALE UTAH CD 3.2% | 49,969 | 49,996 |
| DFA SHORT TERM EXTENDED QUALITY | 2,813,807 | 2,735,594 |
| VANGUARD SHORT TERM INVESTMENT GRADE ADM | 2,901,854 | 2,818,634 |
| DODGE & COX INCOME FUND | 3,249,719 | 3,141,157 |
| VANGUARD INTERMEDIATE TERM INVESTMENT GR | 3,358,080 | 3,105,628 |
| ISHARES BARCLAYS US TREASURY INFLATION P | 1,304,250 | 1,240,201 |
| FIDELITY NEW MARKETS INCOME | 910,000 | 770,696 |
| TEMPLETON GLOBAL BOND FUND | 114,884 | 115,323 |
| FIDELITY HIGH INCOME FUND | ||
| VANGUARD HIGH-YIELD CORPORATE FUND -ADMI | 1,612,034 | 1,481,586 |
| JOHN HANCOCK PREFERRED INCOME FUND | 781,509 | 682,950 |
| NUVEEN QUALITY PREFERRED INCOME FUND | 739,036 | 667,368 |
| FIRST INTERNET BANK IND CD 3% | 50,000 | 49,945 |
| VANGUARD EMERGING MKTS GOV BNDS | 511,074 | 490,100 |
| VANGUARD INTERNATIONAL BOND | 373,798 | 383,819 |
| DISCOVER BANK CD 2.55% | 100,000 | 98,915 |
| BMW BK NORTH AMERICA SALT LAKE 3.25% | 50,069 | 50,065 |
| GOLDMAN SACHS BANK USA NY CD 2.35% | 100,000 | 99,539 |
| GUARANTY BANK & TR DENVER CO CD 2.2% | 25,000 | 24,880 |
| MORGAN STANLEY BANK NA UTAH CD 2.05% | 100,000 | 99,667 |
| WELLS FARGO BANK NATL ASSN CD 2.35% | 100,000 | 99,539 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FEDERATED INTL STRG VAL IS | 185,000 | 167,557 |
| THE PROCTOR & GAMBLE COMPANY | 562,002 | 772,128 |
| CHEVRON CORPORATION | 532,216 | 565,708 |
| EXXON MOBIL CORPORATION | 443,824 | 375,045 |
| JPMORGAN CHASE & CO | 92,665 | 209,883 |
| GLAXOSMITHKLINE PLC-ADR | 199,173 | 173,932 |
| AT & T INC | 670,800 | 613,610 |
| VERIZON COMMUNICATIONS INC | 475,626 | 663,396 |
| VODAFONE GROUP PLC | 358,374 | 138,026 |
| EXELON CORPORATION | 124,945 | 142,065 |
| SOUTHERN COMPANY | 505,438 | 549,000 |
| DNP SELECT INCOME FUND | 377,208 | 402,220 |
| SPDR S&P DIVIDEND ETF | 319,266 | 505,788 |
| VANGUARD 500 INDEX SIGNAL SH | 83,506 | 154,697 |
| DFA US TARGETED VALUE | 207,782 | 236,887 |
| ISHARES S&P SMALL CAP 600 INDEX FUND | 354,091 | 460,978 |
| DFA INTERNATIONAL VALUE | 175,000 | 186,278 |
| FIDELITY INTERNATIONAL INDEX FUN | 137,500 | 160,277 |
| SALIENT INTERNATIONAL DVD | ||
| DFA INTERNATIONAL SMALL COMPANY | 125,000 | 128,246 |
| ISHARES MSCI EAFE SMALL CAP INDEX FUND | 133,287 | 186,552 |
| DFA EMERGING MARKETS CORE EQUITY | 207,500 | 221,660 |
| BRIDGEWAY ULTRA-SMALL COMPANY MARKET FUN | 166,981 | 118,146 |
| FERERATED STRATEGIC VALUE DIVIDEND FUND | 250,000 | 218,960 |
| T ROWE PRICE NEW HORIZONS FUND | 55,118 | 67,676 |
| DFA US LARGE CAP VALUE | 80,000 | 89,123 |
| MATTHEWS ASIAN GW & INC | 100,000 | 85,027 |
| FIRST TRUST EXCHANGE-TRADED FD PREFERRED | 151,007 | 134,625 |
| GRIFFIN INSTL ACCESS CR FD | 660,000 | 634,615 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PEOPLES SAVINGS BK CD .65% | AT COST | 100,000 | 100,000 |
| PEOPLES SAVINGS BANK 1.15% | AT COST | 150,000 | 150,000 |
| CBRE CLARION GLOBAL R/E INCOME FUND | AT COST | 280,159 | 231,616 |
| VANGUARD REIT INDEX SIGNAL SH | AT COST | 420,239 | 548,361 |
| VANGUARD GLBL EX-US REAL EST | AT COST | 164,522 | 162,576 |
| DFA COMMODITY STRATEGY | AT COST | ||
| FIDUCIARY/CLAYMORE MLP OPPORTUNITY FUND | AT COST | 552,648 | 317,373 |
| TORTOISE MLP & PIPELINE INST | AT COST | 282,831 | 291,709 |
| VANGUARD INFLATION PROTECTED SEC ADM | AT COST | 233,976 | 222,461 |
| DFA INTL REAL ESTATE SEC PTF | AT COST | 175,000 | 149,386 |
| STONERIDGE HIGH YIELD REINSURANCE RISK P | AT COST | 522,884 | 469,475 |
| STONERIDGE RNS RSK PR INT | AT COST | 537,700 | 440,705 |
| BAMBOO MICRO OPPORTUNITY FUND I LP | AT COST | 301,972 | 350,000 |
| ALTUS REALTY INCOME FUND I LP | AT COST | 243,038 | 348,607 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 22,500 | 16,500 | 6,000 | |
| Furniture and Fixtures | 33,827 | 15,006 | 18,821 | |
| Machinery and Equipment | 702,902 | 181,548 | 521,354 | |
| Buildings | 4,997,855 | 460,621 | 4,537,234 | |
| Land | 10,000 | 10,000 | ||
| Miscellaneous | 22,768 | 22,768 | 5,096,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,276 | 7,276 | 7,276 | 7,276 |
| Description | Amount |
|---|---|
| INCREASE IN SALES TAX PAYABLE | 46 |
| NON DEDUCTIBLE EXPENSES FROM K-1 | 263 |
| PRIOR ROC ADJUSTMENT | 181 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR PLC FEES | 343 | 343 | 343 | 343 |
| CONTRACT LABOR | 19,241 | 19,241 | 19,241 | 19,241 |
| DUES AND SUBSCRIPTIONS | 4,231 | 4,231 | 4,231 | 4,231 |
| EMPLOYEE BENIFITS | 56,867 | 56,867 | 56,867 | 56,867 |
| EMPLOYEE TRAINING | 329 | 329 | 329 | 329 |
| FIRST BANK WEALTH MANAGEMENT FEES | 137,001 | 137,001 | 137,001 | 137,001 |
| INSPECTIONS | 1,850 | 1,850 | 1,850 | 1,850 |
| MEAL COSTS | 46,562 | 46,562 | 46,562 | 46,562 |
| MEMORIALS | 150 | 150 | 150 | 150 |
| MERCHANT BANK FEES | 1,670 | 1,670 | 1,670 | 1,670 |
| MISCELLEANOUS EXPENSE | 3,346 | 3,346 | 3,346 | 3,346 |
| REPAIR & EQUIPMENT MAINTENANCE | 6,272 | 6,272 | 6,272 | 6,272 |
| SUPPLIES | 16,396 | 16,396 | 16,396 | 16,396 |
| TRANSPORTATION COSTS | 1,068 | 1,068 | 1,068 | 1,068 |
| UNIFORMS | 1,246 | 1,246 | 1,246 | 1,246 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTUS REALTY INCOME FUND | -96,268 | ||
| BAMBOO MICRO OPPORTUNITY | -2,199 | ||
| GYM MEMBERSHIPS & TRAININ | 22,303 | ||
| MEALS ON WHEELS & MEALS | 91,383 | ||
| MISC REIMBURSEMENTS | 169,960 |
| Description | Amount |
|---|---|
| DECREASE IN ER SHARE OF PAYROLL LIAB | 1,023 |
| INCREASE IN ACCOUNTS RECEIVABLE | 431 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 4,341 | 1,100 |
| SALES TAX PAYABLE | 1,661 | 1,707 |
| DUE ON BUILDING CONSTRUCTION | 1,588,695 | 1,142,128 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUB CONTRACTOR FEE | 212,921 | 212,921 | 212,921 | 212,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 4,380 | 4,380 | 4,380 | 4,380 |
| LICENSES | 106 | 106 | 106 | 106 |
| PAYROLL TAXES | 19,476 | 19,476 | 19,476 | 19,476 |
| SALES TAXES PAID | 6,642 | 6,642 | 6,642 | 6,642 |