| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RSF WOODS ROAD | ||||
| SEARLE HART & ASSOCIATES PLLC | 36,062 | 32,482 | 3,580 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 8590 E SHEA BLVD STE 130 | 2010-01-01 | 480,000 | 226,174 | S/L | 27.5000 | 10,909 | 10,909 | ||
| CARPET | 2020-07-01 | 7,500 | 5,340 | 200DB | 5.0000 | 432 | 432 | ||
| 11691 N 93RD PL | 2009-07-22 | 248,040 | 121,385 | S/L | 27.5000 | 1,127 | 1,127 | ||
| AC UNIT REPLACEMENT | 2020-11-13 | 4,950 | 383 | S/L | 27.5000 | 22 | 22 | ||
| ROOF REPLACEMENT | 2020-02-29 | 10,275 | 1,074 | S/L | 27.5000 | 47 | 47 | ||
| 11748 N 90TH PLACE | 2001-03-15 | 128,145 | 86,653 | S/L | 27.5000 | 971 | 971 | ||
| 860 LIBERTY LANE | 2014-05-30 | 125,277 | 39,290 | S/L | 27.5000 | 4,555 | 4,555 | ||
| 870 LIBERTY LN, REXBURG | 2012-02-24 | 110,709 | 40,640 | S/L | 27.5000 | 4,026 | 4,026 | ||
| 6350 N 78TH ST | 1998-01-15 | 115,360 | 104,700 | S/L | 27.5000 | 1,573 | 1,573 | ||
| 6350 N 78 ST ROOF REPAIRS | 2008-12-01 | 2,900 | 1,366 | S/L | 27.5000 | 40 | 40 | ||
| 78TH STREET AC UNIT | 2019-05-01 | 5,490 | 4,541 | 200DB | 5.0000 | 317 | 317 | ||
| 715 W JUDICIAL BUILDING | 2019-10-09 | 160,000 | 13,164 | S/L | 39.0000 | 4,102 | 4,102 | ||
| 715 W JUDICIAL LAND | 2019-10-09 | 30,000 | |||||||
| CARPET | 2020-06-01 | 4,128 | 2,939 | 200DB | 5.0000 | 475 | 475 | ||
| 5041 S MARBLE (WADE) | 2018-07-18 | 333,000 | 53,986 | S/L | 27.5000 | 11,605 | 11,605 | ||
| 5041 S MARBLE (WADE) LAND | 2018-07-18 | 37,000 | |||||||
| 5041 S MARBLE (WADE) M&E | 2018-08-18 | 11,060 | 10,423 | 200DB | 5.0000 | 637 | 637 | ||
| 44 N 2ND E 22 | 2012-06-18 | 107,491 | 41,200 | S/L | 27.5000 | 3,909 | 3,909 | ||
| 44 S 2ND E 20, REXBURG | 2012-02-24 | 110,162 | 40,440 | S/L | 27.5000 | 4,006 | 4,006 | ||
| REMODELING 2012 | 2012-10-01 | 35,709 | 35,709 | 200DB | 7.0000 | ||||
| 3960 DEER LN BUILDING | 2019-02-22 | 205,000 | 28,887 | S/L | 27.5000 | 7,454 | 7,454 | ||
| 3960 DEER LN LAND | 2019-02-22 | 23,000 | |||||||
| 3880 BLUESTONE BUILDING | 2019-11-26 | 200,000 | 22,728 | S/L | 27.5000 | 7,273 | 7,273 | ||
| 3880 BLUESTONE LAND | 2019-11-26 | 36,000 | |||||||
| 3780 BLUESTONE (LOIS) | 2018-10-25 | 184,500 | 28,234 | S/L | 27.5000 | 6,709 | 6,709 | ||
| 3780 BLUESTONE(LOIS) LAND | 2018-10-25 | 20,500 | |||||||
| 3458 ROBIN LN (WADE) | 2018-06-11 | 316,200 | 52,221 | S/L | 27.5000 | 4,311 | 4,311 | ||
| 3458 ROBIN LN (WADE) LAND | 2018-06-11 | 34,800 | |||||||
| TILE | 2020-06-01 | 2,951 | 273 | S/L | 27.5000 | 40 | 40 | ||
| AC REPLACEMENT | 2021-10-04 | 3,624 | 159 | S/L | 27.5000 | 50 | 50 | ||
| 244 APPALOOSA ST | 2012-09-05 | 187,314 | 70,098 | S/L | 27.5000 | 6,812 | 6,812 | ||
| REMODEL 2012 | 2012-10-31 | 7,192 | 7,192 | 200DB | 7.0000 | ||||
| 2033 N GLADYS (LOIS) | 2018-08-28 | 189,000 | 30,068 | S/L | 27.5000 | 6,873 | 6,873 | ||
| 2033 N GLADYS(LOIS) LAND | 2018-08-28 | 21,000 | |||||||
| 1217 PRESTON DR (LOIS) | 2018-08-09 | 207,000 | 32,932 | S/L | 27.5000 | 7,527 | 7,527 | ||
| 1217 PRESTON (LOIS) LAND | 2018-08-09 | 23,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 1,820,592 | 2,287,840 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | AT COST | 3,358,815 | 3,450,372 |
| HARQUAHALA VALLEY FARMS LLC | AT COST | 1,769,146 | |
| RSF WOODS ROAD PROPERTY LLC | AT COST | 2,315,684 | 572,395 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,833,482 | 497,242 | 1,336,240 | 3,214,936 | |
| 153,500 | 153,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAYLOR LAW OFFICE | 315 | 315 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJ CONTRIBUTIONS AND GIFTS | 176,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 8590 SHEA BLVD | ||||
| BANK FEES | 15 | 15 | ||
| INSURANCE | 546 | 546 | ||
| MANAGEMENT FEES | ||||
| OFFICE EXPENSE | ||||
| UTILITES | ||||
| 93RD ST | ||||
| INSURANCE | 1,537 | 1,537 | ||
| MANAGEMENT FEES | ||||
| REPAIRS | ||||
| OFFICE EXPENSE | ||||
| UTILITES | ||||
| 90TH PLACE | ||||
| BANK FEES | 15 | 15 | ||
| INSURANCE | -376 | -376 | ||
| MANAGEMENT FEES | ||||
| OFFICE EXPENSE | 41 | 41 | ||
| REPAIRS | ||||
| 860 LIBERTY LANE | ||||
| HOA DUES | 2,680 | 2,680 | ||
| INSURANCE | 534 | 534 | ||
| MANAGEMENT FEES | 1,313 | 1,313 | ||
| OFFICE EXPENSE | 128 | 128 | ||
| REPAIRS | 617 | 617 | ||
| 870 LIBERTY LANE | ||||
| HOA DUES | 2,680 | 2,680 | ||
| INSURANCE | 534 | 534 | ||
| MANAGEMENT FEES | 1,305 | 1,305 | ||
| OFFICE EXPENSE | ||||
| REPAIRS | 1,280 | 1,280 | ||
| 78TH ST | ||||
| INSURANCE | -13 | -13 | ||
| 715 JUDICIAL ST | ||||
| INSURANCE | 975 | 975 | ||
| OFFICE EXPENSE | 26 | 26 | ||
| 5041 S MARBLE | ||||
| HOA DUES | ||||
| INSURANCE | 1,785 | 1,785 | ||
| MANAGEMENT FEES | ||||
| OFFICE EXPENSE | ||||
| REPAIRS | 6,000 | 6,000 | ||
| UTILITES | ||||
| 44 S 2ND E 22 | ||||
| HOA DUES | 1,198 | 1,198 | ||
| INSURANCE | 605 | 605 | ||
| MANAGEMENT FEES | 1,325 | 1,325 | ||
| OFFICE EXPENSE | ||||
| REPAIRS | 7,316 | 7,316 | ||
| UTILITES | 856 | 856 | ||
| 44 S 2ND E 20 | ||||
| HOA DUES | 1,198 | 1,198 | ||
| MANAGEMENT FEES | 1,375 | 1,375 | ||
| OFFICE EXPENSE | 30 | 30 | ||
| REPAIRS | 12,009 | 12,009 | ||
| UTILITES | 1,103 | 1,103 | ||
| INSURANCE | 605 | 605 | ||
| 3960 DEER MEADOW | ||||
| MANAGEMENT FEES | 1,622 | 1,622 | ||
| INSURANCE | 605 | 605 | ||
| REPAIRS | 801 | 801 | ||
| UTILITES | 405 | 405 | ||
| 3880 BLUESTONE DR | ||||
| MANAGEMENT FEES | 1,733 | 1,733 | ||
| INSURANCE | 605 | 605 | ||
| REPAIRS | 736 | 736 | ||
| UTILITES | 405 | 405 | ||
| 3780 BLUESTONE DR | ||||
| INSURANCE | 1,217 | 1,217 | ||
| MANAGEMENT FEES | 1,622 | 1,622 | ||
| REPAIRS | 416 | 416 | ||
| 3458 E ROBIN LANE | ||||
| BANK FEES | 15 | 15 | ||
| 244 APPALOOSA ST | ||||
| INSURANCE | 1,106 | 1,106 | ||
| MANAGEMENT FEES | 1,455 | 1,455 | ||
| OFFICE EXPENSE | 40 | 40 | ||
| REPAIRS | 1,250 | 1,250 | ||
| 2033 GLADYS DR | ||||
| INSURANCE | 1,044 | 1,044 | ||
| MANAGEMENT FEES | 1,302 | 1,302 | ||
| OFFICE EXPENSE | 60 | 60 | ||
| REPAIRS | 4,756 | 4,756 | ||
| UTILITES | 405 | 405 | ||
| 1217 PRESTON | ||||
| INSURANCE | 754 | 754 | ||
| MANAGEMENT FEES | 1,539 | 1,539 | ||
| REPAIRS | 2,147 | 2,147 | ||
| UTILITES | 405 | 405 | ||
| EXPENSES | ||||
| POSTAGE | 213 | 213 | ||
| RSF WOODS ROAD PROPERTY LLC | 2,512 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 11 | 11 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WF ADVISORY FEES | 35,816 | 35,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | ||||
| 2020 INVESTMENT TAX | 21,813 | 21,813 |