| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,250 | 325 | 0 | 925 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1229 SOUTH TEMPLE | 2010-05-21 | 2,135,823 | 417,621 | SL | 39 | 54,765 | 14,324 | 0 | |
| CAPITAL IMPROVEMENTS | 2012-10-15 | 2,855 | 384 | SL | 39 | 73 | 0 | 0 | |
| ELECTRICAL UPDATE | 2014-10-15 | 9,982 | 214 | SL | 39 | 256 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | BONNIE PHILLIPS |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 45000 |
| Balance Due | 0 |
| Date of Note | 2017-09 |
| Maturity Date | 2018-12 |
| Repayment Terms | BALLOON PAYMENT |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | SUPPORT THE CHARITABLE PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF UTAH |
| Lender's Title | BANK |
| Relationship to Insider | NONE |
| Original Amount of Loan | 120,000 |
| Balance Due | 135,300 |
| Date of Note | 2014-12 |
| Maturity Date | 2022-12 |
| Repayment Terms | BALLOON PAYMENT |
| Interest Rate | 4 |
| Security Provided by Borrower | |
| Purpose of Loan | MAINTAIN CHARITABLE PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | BP HOLDINGS |
| Lender's Title | |
| Relationship to Insider | PAYROLL COMPANY |
| Original Amount of Loan | 128,711 |
| Balance Due | 128,711 |
| Date of Note | 2014-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | MAINTAIN CHARITABLE PROPERTY |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 85 | 85 | 0 | 0 |
| INSURANCE | 10,368 | 2,696 | 0 | 7,672 |
| SUPPLIES | 2,454 | 638 | 0 | 1,816 |
| MAINTENANCE | 5,639 | 1,466 | 0 | 4,173 |
| LANDSCAPE MAINTENANCE | 13,247 | 3,444 | 0 | 9,803 |
| TELEPHONE | 2,492 | 648 | 0 | 1,844 |
| UTILITIES | 23,614 | 6,140 | 0 | 17,474 |
| REPAIRS | 4,110 | 1,069 | 0 | 3,041 |
| CLEANING | 141 | 37 | 0 | 104 |
| AUTOMOBILE EXPENSES | 209 | 54 | 0 | 155 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 1,185 | 308 | 0 | 877 |
| COMPUTER WEBSITE CONTRACTOR | 1,200 | 312 | 0 | 888 |