| 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 | 872,401 | 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 | 526,375 | 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 | 1,133,429 | 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 | 919,354 | SL | 27.500000000000 | 450,296 | 0 | ||
| BUILDING 1 | 2021-07-19 | 3,095,578 | 112,859 | ADS | 40.000000000000 | 77,389 | 0 | ||
| BUILDING 2 | 2021-09-02 | 5,247,286 | 169,443 | ADS | 40.000000000000 | 131,182 | 0 | ||
| SNOW SPRINGS BUILDING | 2022-06-30 | 9,816,810 | 132,936 | ADS | 40.000000000000 | 245,420 | 245,420 | ||
| SNOW SPRINGS LAND | 2022-06-30 | 3,813,194 | L | 0 | 0 | ||||
| BUILDING | 2022-04-14 | 10,549,876 | 271,739 | SL | 27.500000000000 | 383,632 | 383,632 | ||
| LAND | 2022-04-14 | 5,496,664 | L | 0 | 0 | ||||
| BUILDING 3 | 2022-06-01 | 675,453 | 9,147 | ADS | 40.000000000000 | 16,886 | 16,886 | ||
| BUILDING | 2022-06-01 | 16,224,300 | 219,704 | ADS | 40.000000000000 | 405,608 | 405,608 | ||
| LAND | 2022-06-01 | 1,398,682 | L | 0 | 0 | ||||
| BUILDING 4 | 2023-06-01 | 20,835,599 | ADS | 40.000000000000 | 282,149 | 282,149 | |||
| SNOW SPRINGS BUILDING | 2023-06-01 | 5,446,039 | SL | 27.500000000000 | 107,270 | 107,270 | |||
| BUILDING | 2023-06-01 | 28,232,802 | SL | 27.500000000000 | 556,101 | 556,101 | |||
| BUILDING | 2023-06-01 | 4,486,940 | SL | 27.500000000000 | 88,379 | 88,379 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 18,058,592 | 21,847,241 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TOWNHOMES | 5,935,867 | 1,088,251 | 4,847,616 | |
| TOWNHOME LAND | 659,541 | 0 | 659,541 | |
| 49 TOWNHOMES LAND | 1,375,903 | 0 | 1,375,903 | |
| TOWNHOMES- JORDAN VIEW LANDING | 11,979,576 | 961,996 | 11,017,580 | |
| TOWNHOMES- JORDAN VIEW LANDING LAND | 2,188,320 | 0 | 2,188,320 | |
| IVORY HOMES 47 TOWN HOMES | 10,247,005 | 1,506,047 | 8,740,958 | |
| 47 TOWNHOMES LAND | 1,138,556 | 0 | 1,138,556 | |
| 49 TOWN HOMES | 12,383,127 | 1,369,650 | 11,013,477 | |
| BUILDING 1 | 3,095,578 | 190,248 | 2,905,330 | |
| BUILDING 2 | 5,247,286 | 300,625 | 4,946,661 | |
| SNOW SPRINGS BUILDING | 9,816,810 | 378,356 | 9,438,454 | |
| SNOW SPRINGS LAND | 3,813,194 | 0 | 3,813,194 | |
| BUILDING | 10,549,876 | 655,371 | 9,894,505 | |
| LAND | 5,496,664 | 0 | 5,496,664 | |
| BUILDING 3 | 675,453 | 26,033 | 649,420 | |
| BUILDING | 16,224,300 | 625,312 | 15,598,988 | |
| LAND | 1,398,682 | 0 | 1,398,682 | |
| BUILDING 4 | 20,835,599 | 282,149 | 20,553,450 | |
| SNOW SPRINGS BUILDING | 5,446,039 | 107,270 | 5,338,769 | |
| BUILDING | 28,232,802 | 556,101 | 27,676,701 | |
| BUILDING | 4,486,940 | 88,379 | 4,398,561 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 102,727,206 | 182,189,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,384 | 8,192 | 0 | |
| LEGAL EXPENSE | 13,037 | 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 | 475,000 | 475,000 | 475,000 |
| PRI - OTHER | 193,619 | 130,162 | 130,162 |
| PRI - UTAH HOUSING PRESERVATION | 9,591,380 | 12,267,750 | 12,267,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 7,968 | 0 | 0 | |
| OTHER EXPENSES | 0 | 0 | 0 | |
| INSURANCE | 15,693 | 5,179 | 0 | |
| ADMIN EXPENSE | 241,784 | 79,789 | 0 | |
| INSURANCE | 6,332 | 443 | 0 | |
| INSURANCE | 12,528 | 12,528 | 0 | |
| OTHER EXPENSES | 4,787 | 4,787 | 0 | |
| OTHER EXPENSES | 0 | 0 | 0 | |
| INSURANCE | 22,094 | 0 | 0 | |
| BANK CHARGES | 157,988 | 0 | 0 | |
| BANK CHARGES | 143,119 | 68,697 | 0 | |
| INSURANCE | 13,792 | 6,620 | 0 | |
| OTHER EXPENSES | 19,955 | 9,578 | 0 | |
| AMORTIZATION | 115,709 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM PASSTHROUGHS | 1,074,339 | ||
| LOSSES FROM PASSTHROUGHS | -1,580,640 | -1,580,640 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR PROPERTY DONATED AT FMV | 6,140,792 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 76,741 | 889,025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 13,800 | 6,900 | 0 | |
| PROFESSIONAL FEES | 50,629 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 2,705 | 2,705 | 0 | |
| INCOME TAX | 637,158 | 136,404 | 0 | |
| PROPERTY TAX | 27,733 | 27,733 | 0 | |
| PROPERTY TAX | 204,510 | 67,488 | 0 | |
| PROPERTY TAX | 79,477 | 5,563 | 0 | |
| PROPERTY TAX | 72,137 | 72,137 | 0 | |
| TAXES | 198,036 | 0 | 0 | |
| TAXES | 275,698 | 0 | 0 | |
| TAXES | 109,628 | 52,621 | 0 |