| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,453 | 10,060 | 8,393 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WEBER COUNTRY LAND | 2016-04-10 | 1,000,000 | |||||||
| WEBER COUNTRY REMODEL RANCH HOUSE | 2002-06-30 | 25,460 | 12,374 | S/L | 39.0000 | 652 | |||
| RANCH HOUSE BASIS ADJUSTMENT | 2016-04-09 | 22,432 | 2,467 | S/L | 39.0000 | 576 | |||
| WEBER COUNTY RANGE LAND | 2017-07-01 | 3,041,446 | |||||||
| RANCH HOUSE | 2017-07-01 | 27,694 | 27,694 | S/L | 39.0000 | ||||
| HIGH ADVENTURE UTV | 2017-11-29 | 35,455 | 35,455 | 200DB | 5.0000 | ||||
| WASATCH UTV TRAILER | 2017-11-29 | 3,940 | 3,940 | 200DB | 5.0000 | ||||
| ROPER POLE BUILDING | 2018-11-14 | 229,062 | 6,852 | S/L | 39.0000 | 5,874 | |||
| LOADER | 2002-01-15 | 25,000 | 25,000 | 200DB | 5.0000 | ||||
| MOWER | 2003-08-20 | 3,181 | 3,181 | 200DB | 5.0000 | ||||
| SCRAPER | 2005-06-30 | 2,000 | 2,000 | 200DB | 7.0000 | ||||
| SPRAYER | 2005-06-30 | 2,472 | 2,472 | 200DB | 7.0000 | ||||
| WATER TROUGH | 2005-06-30 | 13,000 | 13,000 | 200DB | 7.0000 | ||||
| OUT HOUSES | 2008-06-30 | 10,000 | 9,729 | 150DB | 15.0000 | 77 | |||
| FENCE | 2012-05-01 | 7,838 | 7,118 | 150DB | 15.0000 | 98 | |||
| WATER SYSTEM | 2013-11-30 | 71,845 | 52,227 | 150DB | 15.0000 | 2,200 | |||
| JOHNSON ELECTRIC MOTOR | 2018-12-19 | 19,084 | 1,908 | S/L | 10.0000 | 1,909 | |||
| FENCING | 2020-09-30 | 46,098 | 150DB | 15.0000 | 1,152 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 218,110 | 241,428 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES & MUTUAL FUNDS | 39,130,453 | 50,735,268 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBER COUNTY REMODEL RANCH HOUSE | 53,154 | 40,720 | 12,434 | 53,154 |
| RANCH HOUSE BASIS ADJUSTMENT | 22,432 | 3,043 | 19,389 | 22,432 |
| ROPER POLE BUILDING | 229,062 | 12,726 | 216,336 | 229,062 |
| LOADER | 25,000 | 25,000 | 25,000 | |
| MOWER | 3,181 | 3,181 | 3,181 | |
| SCRAPER | 2,000 | 2,000 | 2,000 | |
| SPRAYER | 2,472 | 2,472 | 2,472 | |
| WATER TROUGH | 13,000 | 13,000 | 13,000 | |
| OUT HOUSE | 10,000 | 9,806 | 194 | 10,000 |
| FENCE | 53,936 | 8,368 | 45,568 | 53,936 |
| WATER SYSTEM | 71,845 | 54,427 | 17,418 | 71,845 |
| BLU LINE | ||||
| ARCHITECT FEES | ||||
| JOHNSON ELECTRIC MOTOR | 19,084 | 3,817 | 15,267 | 19,084 |
| FURNITURE & EQUIPMENT | 39,395 | 39,395 | 39,395 | |
| 6,689,180 | 6,689,180 | 6,689,180 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DB FARMING | 584,935 | 608,194 | 608,194 |
| LAST HOLDOUT INVESTMENTS | 3,980,635 | 4,051,701 | 4,051,701 |
| THE LAST HOLDOUT | 11,427,272 | 11,153,966 | 11,153,966 |
| WATER SHARES | 10,850 | 10,850 | 10,850 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| K-1 NONDEDUCTIBLE EXPENSES | 789 | |||
| WOUNDED VETERAN HUNTS | 36,000 | 36,000 | ||
| INSURANCE | 3,711 | |||
| UTILITIES | 1,284 | |||
| INVESTMENT DEPRECIATION | 11,068 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOSS FROM LLC'S | -92,623 | ||
| OTHER REVENUE | 8 |
| Description | Amount |
|---|---|
| UNRECOGNIZED GAIN ON DONATED SECURITIES | 133,720 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 383,080 | 383,080 | ||
| OUTSIDE CONTRACTORS | 3,200 | 3,200 | ||
| AG CENTER ARCHITECT & DESIGN FEE | 21,449 | 21,449 | ||
| LAST HOLDOUT INVESTMENT EXPENSE | 46,727 | 46,727 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 3,273 | 3,273 | ||
| PROPERTY TAXES | 8,251 | 8,251 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| DB FARMING LLC |
233 N 1250 W CENTERVILLE,UT84014 |
47-4286065 | CAPITAL CONTRIBUTION | 89,600 |
| Total | 89,600 | |||