| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,444 | 4,330 | 4,114 |
| 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 | 13,026 | S/L | 39.0000 | 653 | |||
| RANCH HOUSE BASIS ADJUSTMENT | 2016-04-09 | 22,432 | 3,043 | S/L | 39.0000 | 575 | |||
| 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 | 12,726 | S/L | 39.0000 | 5,873 | |||
| 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 | 9,806 | 150DB | 15.0000 | 78 | |||
| FENCE | 2012-05-01 | 7,838 | 7,216 | 150DB | 15.0000 | 98 | |||
| WATER SYSTEM | 2013-11-30 | 71,845 | 54,427 | 150DB | 15.0000 | 2,201 | |||
| JOHNSON ELECTRIC MOTOR | 2018-12-19 | 19,084 | 3,817 | S/L | 10.0000 | 1,908 | |||
| FENCING | 2020-09-30 | 46,098 | 1,152 | 150DB | 15.0000 | 4,495 | |||
| LAND DEVELOPMENT - FENCING AND WATER PROJECT | 2021-06-30 | 51,405 | 150DB | 15.0000 | 2,570 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 222,996 | 267,103 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES & MUTUAL FUNDS | 51,547,158 | 52,024,199 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBER COUNTY REMODEL RANCH HOUSE | 53,154 | 41,373 | 11,781 | 53,154 |
| RANCH HOUSE BASIS ADJUSTMENT | 22,432 | 3,618 | 18,814 | 22,432 |
| ROPER POLE BUILDING | 229,062 | 18,599 | 210,463 | 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 | 9,884 | 116 | 10,000 |
| FENCE | 105,341 | 15,531 | 89,810 | 105,341 |
| WATER SYSTEM | 71,845 | 56,628 | 15,217 | 71,845 |
| JOHNSON ELECTRIC MOTOR | 19,084 | 5,725 | 13,359 | 19,084 |
| FURNITURE & EQUIPMENT | 39,395 | 39,395 | 39,395 | |
| LAND | 6,235,266 | 6,235,266 | 6,235,266 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DB FARMING | 608,194 | ||
| LAST HOLDOUT INVESTMENTS | 4,051,701 | 4,586,870 | 4,586,870 |
| THE LAST HOLDOUT | 11,153,966 | 11,032,120 | 11,032,120 |
| 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 | ||||
| INSURANCE | 3,580 | |||
| UTILITIES | 1,412 | |||
| BANK FEES | 135 | 135 | ||
| INVESTMENT DEPRECIATION | 11,068 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| THE LAST HOLDOUT LLC | -17,512 | ||
| OTHER REVENUE | 90,000 |
| Description | Amount |
|---|---|
| UNRECOGNIZED GAIN ON DONATED SECURITIES | 286,471 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
RECEIVABLE - DB FARMING SALES |
66,531 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 543,108 | 543,108 | ||
| OUTSIDE CONTRACTORS | 1,154 | 1,154 | ||
| AG CENTER ARCHITECT & DESIGN FEE | 78,026 | 78,026 | ||
| K-1 INVESTMENT EXPENSES | 54,784 | 54,784 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 948 | 948 | ||
| EXCISE TAX | 66,000 | |||
| PROPERTY TAXES | 3,941 | 3,941 |