| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RSF WOODS ROAD | ||||
| SEARLE HART & ASSOCIATES PLLC | 9,429 | 5,429 | 4,000 | |
| 860 LIBERTY LANE | 1,665 | 1,665 | ||
| 870 LIBERTY LANE | 1,665 | 1,665 | ||
| 715 JUDICIAL ST | 1,665 | 1,665 | ||
| 44 S 2ND E 22 | 1,665 | 1,665 | ||
| 44 S 2ND E 20 | 1,665 | 1,665 | ||
| 3960 DEER MEADOW | 1,665 | 1,665 | ||
| 3880 BLUESTONE DR | 1,665 | 1,665 | ||
| 3780 BLUESTONE DR | 1,665 | 1,665 | ||
| 244 APPALOOSA ST | 1,665 | 1,665 | ||
| 2033 GLADYS DR | 1,665 | 1,665 | ||
| 1217 PRESTON | 1,665 | 1,665 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 860 LIBERTY LANE | 2014-05-30 | 125,277 | 43,845 | S/L | 27.5000 | 3,986 | 3,986 | ||
| 870 LIBERTY LN, REXBURG | 2012-02-24 | 110,709 | 44,666 | S/L | 27.5000 | 3,523 | 3,523 | ||
| 715 W JUDICIAL BUILDING | 2019-10-09 | 160,000 | 17,266 | S/L | 39.0000 | 3,590 | 3,590 | ||
| 715 W JUDICIAL LAND | 2019-10-09 | 30,000 | |||||||
| CARPET | 2020-06-01 | 4,128 | 3,414 | 200DB | 5.0000 | 238 | 238 | ||
| 44 N 2ND E 22 | 2012-06-18 | 107,491 | 45,109 | S/L | 27.5000 | 3,094 | 3,094 | ||
| 44 S 2ND E 20, REXBURG | 2012-02-24 | 110,162 | 44,446 | S/L | 27.5000 | 1,836 | 1,836 | ||
| REMODELING 2012 | 2012-10-01 | 35,709 | 35,709 | 200DB | 7.0000 | ||||
| 3960 DEER LN BUILDING | 2019-02-22 | 205,000 | 36,341 | S/L | 27.5000 | 7,455 | 7,455 | ||
| 3960 DEER LN LAND | 2019-02-22 | 23,000 | |||||||
| 3880 BLUESTONE BUILDING | 2019-11-26 | 200,000 | 30,001 | S/L | 27.5000 | 3,333 | 3,333 | ||
| 3880 BLUESTONE LAND | 2019-11-26 | 36,000 | |||||||
| 3780 BLUESTONE (LOIS) | 2018-10-25 | 184,500 | 34,943 | S/L | 27.5000 | 4,194 | 4,194 | ||
| 3780 BLUESTONE(LOIS) LAND | 2018-10-25 | 20,500 | |||||||
| 244 APPALOOSA ST | 2012-09-05 | 187,314 | 76,910 | S/L | 27.5000 | 3,689 | 3,689 | ||
| REMODEL 2012 | 2012-10-31 | 7,192 | 7,192 | 200DB | 7.0000 | ||||
| 2033 N GLADYS (LOIS) | 2018-08-28 | 189,000 | 36,941 | S/L | 27.5000 | 2,577 | 2,577 | ||
| 2033 N GLADYS(LOIS) LAND | 2018-08-28 | 21,000 | |||||||
| 1217 PRESTON DR (LOIS) | 2018-08-09 | 207,000 | 40,459 | S/L | 27.5000 | 7,527 | 7,527 | ||
| 1217 PRESTON (LOIS) LAND | 2018-08-09 | 23,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CARPET | 2020-06 | PURCHASE | 2024-11 | 475 | 4,128 | -1 | 3,652 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 3,517,007 | 4,009,016 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | AT COST | 4,068,643 | 4,036,070 |
| HARQUAHALA VALLEY FARMS LLC | AT COST | 1,760,704 | |
| RSF WOODS ROAD PROPERTY LLC | AT COST | 2,308,840 | 1,114,127 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 412,000 | 91,782 | 320,218 | 695,559 | |
| 46,000 | 46,000 | 46,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARSON BEHLE & LATIMER | 485 | 485 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 860 LIBERTY LANE | ||||
| INSURANCE | 837 | 837 | ||
| HOA DUES | 2,560 | 2,560 | ||
| MANAGEMENT FEES | 875 | 875 | ||
| UTILITES | 326 | 326 | ||
| REPAIRS | 229 | 229 | ||
| 870 LIBERTY LANE | ||||
| HOA DUES | 2,560 | 2,560 | ||
| INSURANCE | 837 | 837 | ||
| MANAGEMENT FEES | 875 | 875 | ||
| SECURITY DEPOSITS | 1,675 | 1,675 | ||
| UTILITES | 320 | 320 | ||
| 715 JUDICIAL ST | ||||
| BANK FEES | 15 | 15 | ||
| INSURANCE | 1,036 | 1,036 | ||
| MANAGEMENT FEES | 480 | 480 | ||
| 44 S 2ND E 22 | ||||
| INSURANCE | 635 | 635 | ||
| HOA DUES | 1,557 | 1,557 | ||
| CLEANING | 613 | 613 | ||
| LICENSE FEES | 40 | 40 | ||
| MANAGEMENT FEES | 375 | 375 | ||
| REPAIRS | 1,124 | 1,124 | ||
| UTILITES | 1,390 | 1,390 | ||
| 44 S 2ND E 20 | ||||
| HOA DUES | 1,557 | 1,557 | ||
| INSURANCE | 159 | 159 | ||
| MANAGEMENT FEES | 500 | 500 | ||
| LICENSE FEES | 30 | 30 | ||
| REPAIRS | 1,500 | 1,500 | ||
| UTILITES | 642 | 642 | ||
| 3960 DEER MEADOW | ||||
| MANAGEMENT FEES | 1,155 | 1,155 | ||
| REPAIRS | 416 | 416 | ||
| UTILITES | 633 | 633 | ||
| 3880 BLUESTONE DR | ||||
| MANAGEMENT FEES | 435 | 435 | ||
| CLEANING | 514 | 514 | ||
| REPAIRS | 1,729 | 1,729 | ||
| UTILITES | 208 | 208 | ||
| 3780 BLUESTONE DR | ||||
| INSURANCE | -193 | -193 | ||
| MANAGEMENT FEES | 1,015 | 1,015 | ||
| REPAIRS | 2,029 | 2,029 | ||
| UTILITES | 174 | 174 | ||
| 244 APPALOOSA ST | ||||
| MANAGEMENT FEES | 684 | 684 | ||
| INSURANCE | 156 | 156 | ||
| REPAIRS | 1,982 | 1,982 | ||
| UTILITES | 333 | 333 | ||
| 2033 GLADYS DR | ||||
| INSURANCE | -255 | -255 | ||
| MANAGEMENT FEES | 557 | 557 | ||
| OFFICE EXPENSE | ||||
| REPAIRS | 65 | 65 | ||
| UTILITES | 309 | 309 | ||
| 1217 PRESTON | ||||
| MANAGEMENT FEES | 1,015 | 1,015 | ||
| REPAIRS | 24,603 | 24,603 | ||
| UTILITES | 797 | 797 | ||
| EXPENSES | ||||
| POSTAGE | 68 | 68 | ||
| RSF WOODS ROAD PROPERTY LLC | 6,828 | 6,828 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROPERTY TAX REFUNDS | 4,005 | 4,005 | |
| PRIOR PERIOD ADJ | 363 | 363 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| HVF NEGATIVE CAPITAL | 8,497 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WF ADVISORY FEES | 65,514 | 65,514 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT TAX | 31,300 | 31,300 |