| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,776 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TOWNHOMES | 2018-12-20 | 5,935,867 | 440,701 | SL | 27.500000000000 | 215,850 | 0 | ||
| TOWNHOME LAND | 2018-12-20 | 659,541 | L | 0 | 0 | ||||
| 49 TOWNHOMES LAND | 2020-12-31 | 1,375,903 | L | 0 | 0 | ||||
| TOWNHOMES- JORDAN VIEW LANDING | 2021-10-04 | 11,979,576 | SL | 27.500000000000 | 90,754 | 0 | |||
| TOWNHOMES- JORDAN VIEW LANDING LAND | 2021-10-04 | 2,188,320 | L | 0 | 0 | ||||
| IVORY HOMES 47 TOWN HOMES | 2019-12-31 | 10,247,005 | 388,193 | SL | 27.500000000000 | 372,618 | 0 | ||
| 47 TOWNHOMES LAND | 2019-12-31 | 1,138,556 | L | 0 | 0 | ||||
| 49 TOWN HOMES | 2020-12-31 | 12,383,127 | 18,762 | SL | 27.500000000000 | 450,296 | 0 | ||
| BUILDING 1 | 2021-07-19 | 3,095,578 | ADS | 40.000000000000 | 35,470 | 0 | |||
| BUILDING 2 | 2021-09-02 | 5,247,286 | ADS | 40.000000000000 | 38,261 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
LANDED EDUCATORS |
548 MARKET STREET STE 79600 SAN FRANCISCO,CA94104 |
2021-01-29 | 250,000 | PROVIDE FUNDS FOR HOUSING ASSITANCE FOR EDUCATORS | 250,000 | NO | 2/1/2021, 5/31/2021, 8/11/2021, 11/11/2021 | 2021-11-11 | ALL REPORTS INDICATE THAT FUNDS ARE PROPERLY AND RESPONSIBLY USED. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 9,400,016 | 11,195,064 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TOWNHOMES | 5,935,867 | 656,551 | 5,279,316 | |
| TOWNHOME LAND | 659,541 | 0 | 659,541 | |
| 49 TOWNHOMES LAND | 1,375,903 | 0 | 1,375,903 | |
| TOWNHOMES- JORDAN VIEW LANDING | 11,979,576 | 90,754 | 11,888,822 | |
| TOWNHOMES- JORDAN VIEW LANDING LAND | 2,188,320 | 0 | 2,188,320 | |
| IVORY HOMES 47 TOWN HOMES | 10,247,005 | 760,811 | 9,486,194 | |
| 47 TOWNHOMES LAND | 1,138,556 | 0 | 1,138,556 | |
| 49 TOWN HOMES | 12,383,127 | 469,058 | 11,914,069 | |
| BUILDING 1 | 3,095,578 | 35,470 | 3,060,108 | |
| BUILDING 2 | 5,247,286 | 38,261 | 5,209,025 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 84,977,806 | 144,990,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 19,608 | 19,608 | 0 | |
| LEGAL AND PROFESSIONAL FEES | 26,208 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - UNIVERSITY OF UTAH | 1,000,000 | 1,000,000 | 1,000,000 |
| PRI - LANDED EDUCAT | 250,000 | 500,000 | 500,000 |
| PRI - OTHER | 250,000 | 250,000 | 250,000 |
| PRI - UTAH HOUSING PRESERVATION | 3,300,000 | 6,300,000 | 6,300,000 |
| OTHER ASSET | 41,368 | 158,756 | 158,756 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 9,864 | 9,864 | 0 | |
| LOSSES FROM PASSTHROUGHS | 7,192,935 | 0 | 0 | |
| OTHER EXPENSES | 249,553 | 0 | 0 | |
| INSURANCE | 12,643 | 0 | 0 | |
| ADMIN EXPENSE | 91,869 | 0 | 0 | |
| INSURANCE | 3,787 | 0 | 0 | |
| TITLE EXPENSE | 94,240 | 0 | 0 | |
| BANK CHARGES | 3,232 | 0 | 0 | |
| OTHER EXPENSES | 29,519 | 0 | 0 | |
| RENTAL EXPENSES | 5,063 | 5,063 | 0 | |
| AMORTIZATION | 14,889 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM PASSTHROUGHS | 432,148 | 432,148 | 432,148 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 285,673 | 491,639 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 20,506 | 20,506 | 0 | |
| CONSULTING | 3,185 | 3,185 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 9,052 | 9,052 | 0 | |
| INCOME TAX | 564,643 | 0 | 0 | |
| PROPERTY TAX | 4,739 | 4,739 | 0 | |
| TAXES | 172,190 | 0 | 0 | |
| PROPERTY TAX | 68,058 | 0 | 0 | |
| PROPERTY TAX | 7,283 | 7,283 | 0 |