| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEARLE HART & ASSOCIATES PLLC | 26,026 | 26,026 | ||
| RSF WOODS ROAD | 868 | 868 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 7689 E PARADISE LANE 5 | 2010-01-01 | 360,000 | 143,450 | S/L | 27.5000 | 545 | 545 | ||
| 8590 E SHEA BLVD STE 130 | 2010-01-01 | 480,000 | 191,265 | S/L | 27.5000 | 17,454 | 17,454 | ||
| CARPET | 2020-07-01 | 7,500 | 1,500 | 200DB | 5.0000 | 2,400 | 2,400 | ||
| 11691 N 93RD PL | 2009-07-22 | 248,040 | 103,346 | S/L | 27.5000 | 9,019 | 9,019 | ||
| AC UNIT REPLACEMENT | 2020-11-13 | 4,950 | 23 | S/L | 27.5000 | 180 | 180 | ||
| ROOF REPLACEMENT | 2020-02-29 | 10,275 | 327 | S/L | 27.5000 | 374 | 374 | ||
| 11748 N 90TH PLACE | 2001-03-15 | 128,145 | 77,334 | S/L | 27.5000 | 4,660 | 4,660 | ||
| 870 LIBERTY LN, REXBURG | 2012-02-24 | 110,709 | 32,589 | S/L | 27.5000 | 4,026 | 4,026 | ||
| 860 LIBERTY LANE | 2014-05-30 | 125,277 | 30,179 | S/L | 27.5000 | 4,555 | 4,555 | ||
| 6350 N 78TH ST | 1998-01-15 | 115,360 | 96,310 | S/L | 27.5000 | 4,195 | 4,195 | ||
| 6350 N 78 ST ROOF REPAIRS | 2008-12-01 | 2,900 | 1,155 | S/L | 27.5000 | 106 | 106 | ||
| 78TH STREET AC UNIT | 2019-05-01 | 5,490 | 2,855 | 200DB | 5.0000 | 1,054 | 1,054 | ||
| 715 W JUDICIAL BUILDING | 2019-10-09 | 160,000 | 4,959 | S/L | 39.0000 | 4,102 | 4,102 | ||
| 715 W JUDICIAL LAND | 2019-10-09 | 30,000 | |||||||
| CARPET | 2020-06-01 | 4,128 | 826 | 200DB | 5.0000 | 1,320 | 1,320 | ||
| 5228 VILLAS DR BUILDING | 2019-09-09 | 275,000 | 12,918 | S/L | 27.5000 | 10,000 | 10,000 | ||
| 5228 VILLAS DR LAND | 2019-09-09 | 30,000 | |||||||
| 616 S HARDY DR 112 | 1996-02-29 | 47,000 | 42,511 | S/L | 27.5000 | 1,709 | 1,709 | ||
| 112 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| BUILDING | 2021-01-01 | 216,005 | S/L | 27.5000 | 7,527 | 7,527 | |||
| 5041 S MARBLE (WADE) | 2018-07-18 | 333,000 | 29,768 | S/L | 27.5000 | 12,109 | 12,109 | ||
| 5041 S MARBLE (WADE) LAND | 2018-07-18 | 37,000 | |||||||
| 5041 S MARBLE (WADE) M&E | 2018-08-18 | 11,060 | 7,875 | 200DB | 5.0000 | 1,274 | 1,274 | ||
| 44 N 2ND E 22 | 2012-06-18 | 107,491 | 33,383 | S/L | 27.5000 | 3,909 | 3,909 | ||
| 44 S 2ND E 20, REXBURG | 2012-02-24 | 110,162 | 32,428 | S/L | 27.5000 | 4,006 | 4,006 | ||
| REMODELING 2012 | 2012-10-01 | 35,709 | 35,709 | 200DB | 7.0000 | ||||
| 616 S HARDY DR 115 | 1996-05-23 | 49,742 | 44,547 | S/L | 27.5000 | 1,809 | 1,809 | ||
| 115 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| 3960 DEER LN BUILDING | 2019-02-22 | 205,000 | 13,978 | 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 | 8,183 | S/L | 27.5000 | 7,272 | 7,272 | ||
| 3880 BLUESTONE LAND | 2019-11-26 | 36,000 | |||||||
| 3458 ROBIN LN (WADE) | 2018-06-11 | 316,200 | 29,224 | S/L | 27.5000 | 11,498 | 11,498 | ||
| 3458 ROBIN LN (WADE) LAND | 2018-06-11 | 34,800 | |||||||
| TILE | 2020-06-01 | 2,951 | 58 | S/L | 27.5000 | 107 | 107 | ||
| AC REPLACEMENT | 2021-10-04 | 3,624 | S/L | 27.5000 | 27 | 27 | |||
| 244 APPALOOSA ST | 2012-09-05 | 187,314 | 56,475 | S/L | 27.5000 | 6,812 | 6,812 | ||
| REMODEL 2012 | 2012-10-31 | 7,192 | 7,192 | 200DB | 7.0000 | ||||
| 331 E 90 N VINEYARD (RIS) | 2018-05-24 | 434,473 | 41,472 | S/L | 27.5000 | 15,799 | 15,799 | ||
| 331 E 90 N VINEYARD LAND | 2018-05-24 | 48,275 | |||||||
| 331 E 90 N VINEYARD IMP | 2018-05-24 | 6,790 | 648 | S/L | 27.5000 | 247 | 247 | ||
| 331 E 90 N VINEYARD IMP | 2019-01-03 | 9,346 | 666 | S/L | 27.5000 | 340 | 340 | ||
| 2033 N GLADYS (LOIS) | 2018-08-28 | 189,000 | 16,323 | S/L | 27.5000 | 6,872 | 6,872 | ||
| 2033 N GLADYS(LOIS) LAND | 2018-08-28 | 21,000 | |||||||
| 3780 BLUESTONE (LOIS) | 2018-10-25 | 184,500 | 14,816 | S/L | 27.5000 | 6,709 | 6,709 | ||
| 3780 BLUESTONE(LOIS) LAND | 2018-10-25 | 20,500 | |||||||
| 616 S HARDY DR 231 | 1996-01-01 | 55,000 | 55,000 | S/L | 27.5000 | ||||
| 231 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| 1217 PRESTON DR (LOIS) | 2018-08-09 | 207,000 | 17,877 | S/L | 27.5000 | 7,528 | 7,528 | ||
| 1217 PRESTON (LOIS) LAND | 2018-08-09 | 23,000 | |||||||
| 616 S HARDY DR 207 | 1996-03-31 | 53,178 | 47,947 | S/L | 27.5000 | 1,934 | 1,934 | ||
| 207 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| 616 S HARDY DR 138 | 1996-02-29 | 49,964 | 45,198 | S/L | 27.5000 | 1,817 | 1,817 | ||
| 138 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| 616 S HARDY DR 141 | 1996-02-29 | 48,113 | 43,513 | S/L | 27.5000 | 1,749 | 1,749 | ||
| 141 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 | ||
| 616 N HARDY DR 128 | 1996-02-29 | 47,000 | 42,511 | S/L | 27.5000 | 1,709 | 1,709 | ||
| 128 AC | 2012-01-01 | 2,600 | 1,450 | S/L | 15.0000 | 86 | 86 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FORM 8824, 1231 GAIN/LOSS FROM LIKE-KIND EXCH | 55,970 | 55,970 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 421,517 | 687,989 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | AT COST | 229,294 | 227,568 |
| HARQUAHALA VALLEY FARMS LLC | AT COST | 308,718 | 185,231 |
| RSF WOODS ROAD PROPERTY LLC | AT COST | 2,323,182 | 1,393,909 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,812,788 | 1,407,302 | 3,405,486 | 8,174,633 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAYLOR LAW OFFICE | 629 | 629 |
| Description | Amount |
|---|---|
| REMOVE NON OWNED PROPERTY | 199,846 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 7689 E PARADISE LANE 5 | ||||
| INSURANCE | -271 | -271 | ||
| UTILITES | 1,307 | 1,307 | ||
| 8590 SHEA BLVD | ||||
| HOA DUES | 5,500 | 5,500 | ||
| INSURANCE | 382 | 382 | ||
| MANAGEMENT FEES | 2,752 | 2,752 | ||
| REPAIRS | 723 | 723 | ||
| UTILITES | 224 | 224 | ||
| 93RD ST | ||||
| INSURANCE | 1,140 | 1,140 | ||
| MANAGEMENT FEES | 2,446 | 2,446 | ||
| REPAIRS | 14,549 | 14,549 | ||
| UTILITES | 421 | 421 | ||
| ACOMA | -313 | -313 | ||
| 90TH PLACE | ||||
| HOA DUES | 599 | 599 | ||
| INSURANCE | 1,214 | 1,214 | ||
| MANAGEMENT FEES | 1,473 | 1,473 | ||
| RENTAL TAX | 100 | 100 | ||
| REPAIRS | 395 | 395 | ||
| 870 LIBERTY LANE | ||||
| LATE FEE | 10 | 10 | ||
| HOA DUES | 2,302 | 2,302 | ||
| INSURANCE | 522 | 522 | ||
| MANAGEMENT FEES | 1,080 | 1,080 | ||
| REPAIRS | 347 | 347 | ||
| 860 LIBERTY LANE | ||||
| LATE FEE | 10 | 10 | ||
| HOA DUES | 2,302 | 2,302 | ||
| INSURANCE | 522 | 522 | ||
| MANAGEMENT FEES | 1,170 | 1,170 | ||
| REPAIRS | 427 | 427 | ||
| 78TH ST | ||||
| HOA DUES | 2,304 | 2,304 | ||
| INSURANCE | 1,665 | 1,665 | ||
| MANAGEMENT FEES | 1,128 | 1,128 | ||
| REPAIRS | 1,922 | 1,922 | ||
| 5228 VILLAS DR | ||||
| LATE FEE | 1 | 1 | ||
| HOA DUES | 4,102 | 4,102 | ||
| CLEANING | 7,682 | 7,682 | ||
| MANAGEMENT FEES | 15,394 | 15,394 | ||
| REPAIRS | 150 | 150 | ||
| UTILITES | 2,198 | 2,198 | ||
| 616 S HARDY 112 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| MANAGEMENT FEES | 1,152 | 1,152 | ||
| REPAIRS | 259 | 259 | ||
| 702 W 1ST | ||||
| INSURANCE | 1,364 | 1,364 | ||
| MANAGEMENT FEES | 2,089 | 2,089 | ||
| REPAIRS | 10,771 | 10,771 | ||
| UTILITES | 4,142 | 4,142 | ||
| 5041 S MARBLE | ||||
| HOA DUES | 675 | 675 | ||
| INSURANCE | 1,387 | 1,387 | ||
| MANAGEMENT FEES | 399 | 399 | ||
| REPAIRS | 29,745 | 29,745 | ||
| 44 S 2ND E 22 | ||||
| HOA DUES | 1,129 | 1,129 | ||
| INSURANCE | 511 | 511 | ||
| MANAGEMENT FEES | 1,140 | 1,140 | ||
| REPAIRS | 599 | 599 | ||
| UTILITES | 811 | 811 | ||
| 44 S 2ND E 20 | ||||
| HOA DUES | 1,129 | 1,129 | ||
| MANAGEMENT FEES | 1,313 | 1,313 | ||
| REPAIRS | 4,742 | 4,742 | ||
| UTILITES | 931 | 931 | ||
| INSURANCE | 511 | 511 | ||
| 616 S HARDY 115 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| MANAGEMENT FEES | 859 | 859 | ||
| REPAIRS | 475 | 475 | ||
| 3960 DEER MEADOW | ||||
| MANAGEMENT FEES | 1,647 | 1,647 | ||
| REPAIRS | 2,488 | 2,488 | ||
| UTILITES | 226 | 226 | ||
| 3880 BLUESTONE DR | ||||
| MANAGEMENT FEES | 1,787 | 1,787 | ||
| REPAIRS | 3,361 | 3,361 | ||
| UTILITES | 348 | 348 | ||
| 3458 E ROBIN LANE | ||||
| HOA DUES | 1,344 | 1,344 | ||
| INSURANCE | 1,469 | 1,469 | ||
| MANAGEMENT FEES | 2,745 | 2,745 | ||
| REPAIRS | 760 | 760 | ||
| 244 APPALOOSA ST | ||||
| INSURANCE | 851 | 851 | ||
| MANAGEMENT FEES | 1,440 | 1,440 | ||
| REPAIRS | 225 | 225 | ||
| 331 E 90TH N | ||||
| HOA DUES | 420 | 420 | ||
| BANK FEES | 20 | 20 | ||
| INSURANCE | 1,513 | 1,513 | ||
| MANAGEMENT FEES | 4,560 | 4,560 | ||
| REPAIRS | 1,440 | 1,440 | ||
| UTILITES | 1,144 | 1,144 | ||
| 2033 GLADYS DR | ||||
| INSURANCE | 817 | 817 | ||
| MANAGEMENT FEES | 1,453 | 1,453 | ||
| REPAIRS | 2,160 | 2,160 | ||
| UTILITES | 651 | 651 | ||
| 3780 BLUESTONE DR | ||||
| INSURANCE | 819 | 819 | ||
| MANAGEMENT FEES | 1,636 | 1,636 | ||
| REPAIRS | 2,285 | 2,285 | ||
| 616 S HARDY 231 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| MANAGEMENT FEES | 619 | 619 | ||
| REPAIRS | 175 | 175 | ||
| 1217 PRESTON | ||||
| MANAGEMENT FEES | 1,508 | 1,508 | ||
| REPAIRS | 2,164 | 2,164 | ||
| UTILITES | 348 | 348 | ||
| 616 S HARDY 207 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| MANAGEMENT FEES | 648 | 648 | ||
| REPAIRS | 8,748 | 8,748 | ||
| 616 S HARDY 138 | ||||
| HOA DUES | 2,670 | 2,670 | ||
| INSURANCE | 619 | 619 | ||
| REPAIRS | 250 | 250 | ||
| LICENSE FEES | 288 | 288 | ||
| MANAGEMENT FEES | 1,166 | 1,166 | ||
| UTILITES | 613 | 613 | ||
| 616 S HARDY 141 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| RENT TAX | 100 | 100 | ||
| MANAGEMENT FEES | 876 | 876 | ||
| REPAIRS | 260 | 260 | ||
| 616 S HARDY 128 | ||||
| HOA DUES | 2,520 | 2,520 | ||
| INSURANCE | 619 | 619 | ||
| MANAGEMENT FEES | 1,598 | 1,598 | ||
| REPAIRS | 940 | 940 | ||
| EXPENSES | ||||
| RSF WOODS ROAD PROPERTY LLC | 18 | 18 | ||
| FOUR PEAKS UMBRELLA INS | 1,750 | 1,750 | ||
| FOUR PEAKS BANK FEES | 235 | 235 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS | 2,302 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTE TO TREVOR FERGUSON |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WF ADVISORY FEES | 9,616 | 9,616 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS LICENSE | 330 | 330 | ||
| 2020 INVESTMENT TAX | 6,914 |