| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 9,696 | 4,848 | 4,848 |
| 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 | 0 | Land | 0.0 | 0 | 0 | 0 | |
| Weber Country Remodel Ranch House | 2002-06-30 | 25,460 | 14,985 | S/L | 39.0 | 653 | 0 | 0 | |
| Ranch House Basis Adjustment | 2016-04-09 | 22,432 | 4,768 | S/L | 39.0 | 575 | 0 | 0 | |
| Weber County Range Land | 2017-07-01 | 3,041,446 | 0 | Land | 0.0 | 0 | 0 | 0 | |
| Ranch House | 2017-07-01 | 27,694 | 27,694 | S/L | 39.0 | 0 | 0 | 0 | |
| High Adventure UTV | 2017-11-29 | 35,455 | 35,455 | 200DB | 5.0 | 0 | 0 | 0 | |
| Wasatch UTV Trailer | 2017-11-29 | 3,940 | 3,940 | 200DB | 5.0 | 0 | 0 | 0 | |
| Roper Pole Building | 2018-11-14 | 229,062 | 30,346 | S/L | 39.0 | 5,873 | 0 | 0 | |
| Loader | 2002-01-15 | 25,000 | 25,000 | 200DB | 5.0 | 0 | 0 | 0 | |
| Mower | 2003-08-20 | 3,181 | 3,181 | 200DB | 5.0 | 0 | 0 | 0 | |
| Scraper | 2005-06-30 | 2,000 | 2,000 | 200DB | 7.0 | 0 | 0 | 0 | |
| Sprayer | 2005-06-30 | 2,472 | 2,472 | 200DB | 7.0 | 0 | 0 | 0 | |
| Water Trough | 2005-06-30 | 13,000 | 13,000 | 200DB | 7.0 | 0 | 0 | 0 | |
| Out Houses | 2008-06-30 | 10,000 | 10,000 | 150DB | 15.0 | 0 | 0 | 0 | |
| Fence | 2012-05-01 | 7,838 | 7,511 | 150DB | 15.0 | 98 | 0 | 0 | |
| Water System | 2013-11-30 | 71,845 | 61,028 | 150DB | 15.0 | 2,200 | 0 | 0 | |
| Johnson Electric Motor | 2018-12-19 | 19,084 | 9,542 | S/L | 10.0 | 1,908 | 0 | 0 | |
| Fencing | 2020-09-30 | 46,098 | 13,333 | 150DB | 15.0 | 3,277 | 0 | 0 | |
| Land Development - Fencing and Water Project | 2021-06-30 | 51,405 | 11,849 | 150DB | 15.0 | 3,956 | 0 | 0 | |
| Land Development - Fencing | 2022-12-29 | 40,689 | 4,069 | 150DB | 15.0 | 3,662 | 0 | 0 | |
| Land Development - Water System | 2022-12-21 | 25,743 | 2,574 | 150DB | 15.0 | 2,317 | 0 | 0 | |
| Land - Herriman, UT | 2022-12-31 | 2,067,081 | 0 | Land | 0.0 | 0 | 0 | 0 | |
| Fencing | 2023-09-26 | 16,135 | 403 | 150DB | 15.0 | 1,573 | 0 | 0 | |
| Land Development - Water & Road | 2023-12-11 | 65,900 | 549 | 150DB | 15.0 | 6,535 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Form 990-PF, Part VIII-A | THE FOUNDATION EXPENDED FUNDS TO SUPPORT UTAH STATE UNIVERSITY FOR THE PURPOSE OF IMPROVING THE BASTIAN AGRICULTURAL CENTER. THE CENTER WILL PROVIDE A STEM CENTER CONSISTING OF A 4-H AND YOUTH CONFERENCE AND COMMUNITY CENTER, A NATURAL RESOURCES EDUCATION CENTER. IT WILL ALSO PROVIDE SMALL FARM EDUCATION: ANIMAL FACILITY AND FOOD PRODUCTION AND AN AGRICULTURE DEMONSTRATION NEIGHBORHOOD. THESE FACILITIES WILL DEMONSTRATE AND EDUCATE ABOUT AGRICULTURAL PRACTICES THAT WILL RESULT IN A LEGACY OF LEARNING IN THE SALT LAKE VALLEY AND BEYOND. TO SUPPORT STUDENTS RAISING LIVESTOCK AT THE AGRICULTURAL CENTER, THE FOUNDATION ALSO PURCHASED THE LIVESTOCK, PROCESSED THE MEAT, AND DONATED IT TO THE UTAH FOOD BANK. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Commonwealth - Account #1034 | 63,811,613 | 71,097,881 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| K-1 Investment - Last Holdout Investments | AT COST | 5,462,041 | 5,462,041 |
| K-1 Investment - The Last Holdout | AT COST | 7,022,936 | 7,022,936 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Weber Country Land | 1,000,000 | 0 | 1,000,000 | 1,000,000 |
| Weber Country Remodel Ranch House | 25,455 | 15,638 | 9,817 | 9,818 |
| Ranch House Basis Adjustment | 22,432 | 5,343 | 17,089 | 17,089 |
| Weber County Range Land | 3,041,446 | 0 | 3,041,446 | 3,041,446 |
| Ranch House | 27,694 | 27,694 | 0 | 0 |
| High Adventure UTV | 35,455 | 35,455 | 0 | 0 |
| Wasatch UTV Trailer | 3,940 | 3,940 | 0 | 0 |
| Roper Pole Building | 229,062 | 36,219 | 192,843 | 192,843 |
| Loader | 25,000 | 25,000 | 0 | 0 |
| Mower | 3,181 | 3,181 | 0 | 0 |
| Scraper | 2,000 | 2,000 | 0 | 0 |
| Sprayer | 2,472 | 2,472 | 0 | 0 |
| Water Trough | 13,000 | 13,000 | 0 | 0 |
| Out Houses | 10,000 | 10,000 | 0 | 0 |
| Fence | 7,838 | 7,609 | 229 | 229 |
| Water System | 71,845 | 63,228 | 8,617 | 8,617 |
| Johnson Electric Motor | 19,084 | 11,450 | 7,634 | 7,633 |
| Fencing | 46,098 | 16,609 | 29,489 | 29,489 |
| Land Development - Fencing and Water Project | 51,405 | 15,804 | 35,601 | 35,601 |
| Land Development - Fencing | 40,689 | 7,731 | 32,958 | 32,958 |
| Land Development - Water System | 25,743 | 4,891 | 20,852 | 20,852 |
| Land - Herriman, UT | 256,445 | 0 | 256,445 | 256,445 |
| Fencing | 16,135 | 1,977 | 14,158 | 14,158 |
| Land Development - Water & Road | 65,900 | 7,084 | 58,816 | 58,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Shares | 10,850 | 10,850 | 10,850 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 205 | |||
| Miscellaneous Expenses | 9,368 | 9,368 | ||
| Utilities | 918 | |||
| Meat Processing | 16,063 | 16,063 | ||
| Bank Fees | 145 | 145 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income - The Last Holdout, LLC | -14,799 | ||
| Hunting Tags | 7,886 |
| Description | Amount |
|---|---|
| Unrecognized Gain On donated Securities | 438,630 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Olympia Ranch LLC | 10,209,491 | 9,359,183 | 2024-03 | 2029-03 | 413 % | 9,359,183 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 591,007 | 591,007 | ||
| K-1 Investment Expenses | 59,887 | 59,887 | ||
| Architect & Design Fees | 830,604 | 830,604 | ||
| Fundraising Fees | 25,500 | 25,500 |