| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,600 | 416 | 0 | 1,184 |
| Person Name | Explanation |
|---|---|
| BENJAMIN PHILLIPS | TIME SPENT MAINTAINING THE HOME FOR USE BY THE PUBLIC |
| 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 | 527,147 | SL | 39 | 54,765 | 0 | 0 | |
| CAPITAL IMPROVEMENTS | 2012-10-15 | 2,855 | 530 | SL | 39 | 73 | 0 | 0 | |
| ELECTRICAL UPDATE | 2014-10-15 | 9,982 | 726 | SL | 39 | 256 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF UTAH INVESTMENTS | 293,969 | 358,043 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| JANES HOME BUILDING & LAND | 2,312,837 | 583,498 | 1,729,339 | 2,120,000 |
| 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 | 93,711 |
| Date of Note | 2014-12 |
| Maturity Date | 2021-12 |
| 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 | 49 | 49 | 0 | 0 |
| INSURANCE | 10,648 | 2,768 | 0 | 7,880 |
| SUPPLIES | 1,884 | 490 | 0 | 1,394 |
| MAINTENANCE | 4,782 | 1,243 | 0 | 3,539 |
| LANDSCAPE MAINTENANCE | 28,293 | 7,356 | 0 | 20,937 |
| TELEPHONE | 1,951 | 507 | 0 | 1,444 |
| UTILITIES | 20,400 | 5,303 | 0 | 15,097 |
| REPAIRS | 1,434 | 373 | 0 | 1,061 |
| OFFICE SUPPLIES | 4,831 | 1,255 | 0 | 3,576 |
| AUTOMOBILE EXPENSES | 75 | 19 | 0 | 56 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PAYROLL PROTECTION LOAN INCOME | 4,600 | 0 | 0 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JANE DOOLY PORTER FAMILY LLC | COMMON OWNER | 998 | 998 | 2020-05 | 2021-12 | LUMP SUM PAYABLE | 0 % | TO COVER EXPENSES | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 17,290 | 13,832 | 0 | 3,458 |
| COMPUTER WEBSITE CONTRACTOR | 1,200 | 312 | 0 | 888 |
| LEGAL | 702 | 105 | 0 | 596 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,883 | 490 | 0 | 1,393 |