| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,100 | 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 | 656,551 | 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 | 90,754 | SL | 27.500000000000 | 435,621 | 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 | 760,811 | 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 | 469,058 | SL | 27.500000000000 | 450,296 | 0 | ||
| BUILDING 1 | 2021-07-19 | 3,095,578 | 35,470 | ADS | 40.000000000000 | 77,389 | 0 | ||
| BUILDING 2 | 2021-09-02 | 5,247,286 | 38,261 | ADS | 40.000000000000 | 131,182 | 0 | ||
| SNOW SPRINGS BUILDING | 2022-06-30 | 9,816,810 | ADS | 40.000000000000 | 132,936 | 132,936 | |||
| SNOW SPRINGS LAND | 2022-06-30 | 3,813,194 | L | 0 % | 0 | 0 | |||
| BUILDING | 2022-04-14 | 10,549,876 | SL | 27.500000000000 | 271,739 | 271,739 | |||
| LAND | 2022-04-14 | 5,496,664 | L | 0 | 0 | ||||
| BUILDING 3 | 2022-06-01 | 675,453 | ADS | 40.000000000000 | 9,147 | 9,147 | |||
| BUILDING | 2022-06-01 | 16,224,300 | ADS | 40.000000000000 | 219,704 | 219,704 | |||
| LAND | 2022-06-01 | 1,398,682 | L | 0 | 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 | NO | 2/1/2021, 5/31/2021, 8/11/2021, 11/11/2021 | 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 | 38,705,842 | 39,504,682 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TOWNHOMES | 5,935,867 | 872,401 | 5,063,466 | |
| TOWNHOME LAND | 659,541 | 0 | 659,541 | |
| 49 TOWNHOMES LAND | 1,375,903 | 0 | 1,375,903 | |
| TOWNHOMES- JORDAN VIEW LANDING | 11,979,576 | 526,375 | 11,453,201 | |
| TOWNHOMES- JORDAN VIEW LANDING LAND | 2,188,320 | 0 | 2,188,320 | |
| IVORY HOMES 47 TOWN HOMES | 10,247,005 | 1,133,429 | 9,113,576 | |
| 47 TOWNHOMES LAND | 1,138,556 | 0 | 1,138,556 | |
| 49 TOWN HOMES | 12,383,127 | 919,354 | 11,463,773 | |
| BUILDING 1 | 3,095,578 | 112,859 | 2,982,719 | |
| BUILDING 2 | 5,247,286 | 169,443 | 5,077,843 | |
| SNOW SPRINGS BUILDING | 9,816,810 | 132,936 | 9,683,874 | |
| SNOW SPRINGS LAND | 3,813,194 | 0 | 3,813,194 | |
| BUILDING | 10,549,876 | 271,739 | 10,278,137 | |
| LAND | 5,496,664 | 0 | 5,496,664 | |
| BUILDING 3 | 675,453 | 9,147 | 666,306 | |
| BUILDING | 16,224,300 | 219,704 | 16,004,596 | |
| LAND | 1,398,682 | 0 | 1,398,682 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 74,963,187 | 178,259,230 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,567 | 18,567 | 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 | 500,000 | 475,000 | 475,000 |
| PRI - OTHER | 250,000 | 193,619 | 193,619 |
| PRI - UTAH HOUSING PRESERVATION | 6,300,000 | 9,591,380 | 9,591,380 |
| OTHER ASSET | 158,756 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 681,640 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 1,600 | 0 | 0 | |
| OTHER EXPENSES | 87,563 | 0 | 0 | |
| INSURANCE | 16,585 | 0 | 0 | |
| ADMIN EXPENSE | 132,581 | 0 | 0 | |
| INSURANCE | 3,528 | 0 | 0 | |
| INSURANCE | 1,743 | 1,743 | 0 | |
| OTHER EXPENSES | 3,000 | 3,000 | 0 | |
| BANK CHARGES | 4,228 | 0 | 0 | |
| OTHER EXPENSES | 261,366 | 0 | 0 | |
| INSURANCE | 1,496 | 1,496 | 0 | |
| ADMIN EXPENSE | 7,000 | 7,000 | 0 | |
| AMORTIZATION | 48,646 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM PASSTHROUGHS | 33,329,962 | 24,631,585 | 33,329,962 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 491,639 | 76,741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 25,670 | 25,670 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 6,381 | 6,381 | 0 | |
| INCOME TAX | 2,043,160 | 401,033 | 0 | |
| PROPERTY TAX | 33,220 | 8,767 | 0 | |
| TAXES | 188,420 | 0 | 0 | |
| PROPERTY TAX | 87,702 | 0 | 0 | |
| PROPERTY TAX | 38,904 | 38,904 | 0 |