| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,350 | 570 | 0 | 10,780 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2020-02-21 | 4,300,000 | SL | 0 % | 0 | 0 | 0 | ||
| PVC PIPING INFRASTRUCTURE APN 087-090-030 | 2020-07-16 | 12,325 | 342 | SL | 15.000000000000 | 822 | 0 | 822 | |
| 6 WATER TANKS APN 087-090-030 | 2020-07-16 | 35,010 | 973 | SL | 15.000000000000 | 2,334 | 0 | 2,334 | |
| 6 WATER TANKS APN 087-110-038 | 2020-09-08 | 35,700 | 1,700 | SL | 7.000000000000 | 5,100 | 0 | 5,100 | |
| WATER TANKS (1 POTABLE, 1 SEPTIC) APN 087-110-043 | 2020-03-19 | 12,950 | 1,388 | SL | 7.000000000000 | 1,850 | 0 | 1,850 | |
| SOLAR APN 087-110-043 | 2020-12-08 | 10,000 | 167 | SL | 5.000000000000 | 2,000 | 0 | 2,000 | |
| SWING GATE APN 087-090-030 | 2020-04-06 | 6,144 | 658 | SL | 7.000000000000 | 878 | 0 | 878 | |
| SWING GATE APN 087-110-043 | 2020-04-06 | 6,144 | 658 | SL | 7.000000000000 | 878 | 0 | 878 | |
| F-650 #3FRNF6 APN 087-110-043 | 2020-05-21 | 28,500 | 3,325 | SL | 5.000000000000 | 5,700 | 0 | 5,700 | |
| WELL APN 087-090-030 | 2020-11-30 | 34,320 | 409 | SL | 7.000000000000 | 4,903 | 0 | 4,903 | |
| PORTABLE IVERTER GENERATOR APN 087-110-043 | 2020-10-01 | 4,448 | 159 | SL | 7.000000000000 | 635 | 0 | 635 | |
| 3 CONTAINERS, 1 CANOPY, AND 1 HALF END WALL APN 087-110-043 | 2020-02-28 | 31,685 | 3,772 | SL | 7.000000000000 | 4,526 | 0 | 4,526 | |
| 2 CONTAINERS APN 087-110-043 | 2020-03-24 | 9,160 | 981 | SL | 7.000000000000 | 1,309 | 0 | 1,309 | |
| CUSTOM CONTAINER (20X40) APN 087-110-043 | 2020-04-14 | 181,500 | 13,613 | SL | 10.000000000000 | 18,150 | 0 | 18,150 | |
| FENCE APN 087-110-043 | 2020-04-27 | 16,251 | 1,083 | SL | 10.000000000000 | 1,625 | 0 | 1,625 | |
| CONTAINER APN 087-110-043 | 2020-08-11 | 5,600 | 333 | SL | 7.000000000000 | 800 | 0 | 800 | |
| 2020 NO BOUNDARY #018522 APN 087-110-043 | 2020-02-03 | 25,227 | 4,625 | SL | 5.000000000000 | 5,045 | 0 | 5,045 | |
| 2020 NO BOUNDARY #018607 APN 087-110-043 | 2020-02-03 | 25,727 | 4,717 | SL | 5.000000000000 | 1,072 | 0 | 1,072 | |
| 2020 WHITE HAWK #480071 APN 087-110-043 | 2020-02-03 | 40,725 | 7,466 | SL | 5.000000000000 | 8,145 | 0 | 8,145 | |
| 2020 JAY FLIGHT #1M0068 APN 087-110-043 | 2020-07-01 | 59,721 | 5,972 | SL | 5.000000000000 | 11,944 | 0 | 11,944 | |
| 525 GALLON WATER TRAILER APN 087-110-043 | 2020-02-26 | 7,760 | 1,293 | SL | 5.000000000000 | 1,552 | 0 | 1,552 | |
| 2020 EAGLE MODEL #C70177 APN 087-110-043 | 2020-06-19 | 57,477 | 5,748 | SL | 5.000000000000 | 11,495 | 0 | 11,495 | |
| 2020 JAY FLIGHT #5D0119 APN 087-110-043 | 2020-03-24 | 32,977 | 4,947 | SL | 5.000000000000 | 6,595 | 0 | 6,595 | |
| 2020 JAY FLIGHT #JF0155 APN 087-110-043 | 2020-03-24 | 38,977 | 5,847 | SL | 5.000000000000 | 7,795 | 0 | 7,795 | |
| 9 STRUCTURE PADS APN 087-110-043 | 2020-03-05 | 54,000 | 4,500 | SL | 10.000000000000 | 5,400 | 0 | 5,400 | |
| PAVED ROAD APN 087-110-043 | 2020-04-20 | 19,000 | 1,267 | SL | 10.000000000000 | 1,900 | 0 | 1,900 | |
| 2019 POLARIS W/WINCH #912229 APN 087-110-043 | 2020-02-27 | 17,734 | 2,956 | SL | 5.000000000000 | 3,547 | 0 | 3,547 | |
| 2020 POLARIS #879406 APN 087-110-043 | 2020-02-27 | 20,440 | 3,407 | SL | 5.000000000000 | 4,088 | 0 | 4,088 | |
| 2008 JOHN DEERE #162475 APN 087-110-043 | 2020-03-18 | 33,900 | 5,085 | SL | 5.000000000000 | 6,780 | 0 | 6,780 | |
| 2020 CANAM #000022 APN 087-110-043 | 2020-03-26 | 19,293 | 2,894 | SL | 5.000000000000 | 3,859 | 0 | 3,859 | |
| WELL APN 087-110-038 | 2020-11-30 | 36,677 | 437 | SL | 7.000000000000 | 5,240 | 0 | 5,240 | |
| 7 TRAILER PORTS APN 087-110-043 | 2020-09-04 | 62,083 | SL | 15.000000000000 | 4,139 | 0 | 4,139 | ||
| 2003 RED DODGE RAM 3500 #797778 APN 087-110-043 | 2020-09-03 | 15,000 | 1,000 | SL | 5.000000000000 | 3,000 | 0 | 3,000 | |
| 2020 POLARIS #949219 APN 087-110-043 | 2020-03-26 | 21,434 | 3,215 | SL | 5.000000000000 | 4,287 | 0 | 4,287 | |
| 2011 CATERPILLAR #LJR00476 & ATTACHMENTS APN 087-110-043 | 2020-07-20 | 128,448 | 10,704 | SL | 5.000000000000 | 25,690 | 0 | 25,690 | |
| FLATBED TRAILER - #012487 APN 087-110-043 | 2020-02-20 | 1,950 | 325 | SL | 5.000000000000 | 390 | 0 | 390 | |
| BERM | 2021-06-02 | 20,000 | SL | 10.000000000000 | 1,167 | 0 | 1,167 | ||
| 6" WATER LINE FOR FIRE HYDRANTS | 2021-08-10 | 7,000 | SL | 10.000000000000 | 263 | 0 | 263 | ||
| 2019 COMBO TRAILER/CLASSIC SERIES 6 PORTABLE SHOWER BATHROOM | 2021-03-10 | 48,900 | SL | 5.000000000000 | 7,743 | 0 | 7,743 | ||
| 1147 RJ 102X 16' | 2021-03-11 | 9,952 | SL | 5.000000000000 | 1,576 | 0 | 1,576 | ||
| FLATBED TRAILER 1147 RJ 102X 16' | 2021-03-11 | 5,870 | SL | 5.000000000000 | 929 | 0 | 929 | ||
| 2021 HIDEOUT MODEL 38FQTS | 2021-03-18 | 54,590 | SL | 5.000000000000 | 8,643 | 0 | 8,643 | ||
| 2021 COUGAR MODEL 29BHSWE | 2021-03-18 | 54,237 | SL | 5.000000000000 | 8,588 | 0 | 8,588 | ||
| 2020 MONTANA MODEL 3930FB | 2021-03-20 | 73,242 | SL | 5.000000000000 | 11,597 | 0 | 11,597 | ||
| SOLAR POWER TRAILERS | 2021-01-26 | 25,000 | SL | 5.000000000000 | 4,583 | 0 | 4,583 | ||
| SOLAR PUMP KIT | 2021-02-16 | 15,550 | SL | 5.000000000000 | 2,721 | 0 | 2,721 | ||
| 6 WATER TANKS | 2021-02-16 | 67,711 | SL | 15.000000000000 | 3,950 | 0 | 3,950 | ||
| SOLAR POWER TRAILERS | 2021-03-26 | 27,000 | SL | 5.000000000000 | 4,050 | 0 | 4,050 | ||
| BRUSH MOWER | 2021-04-03 | 4,000 | SL | 7.000000000000 | 381 | 0 | 381 | ||
| VERSATUBE | 2021-07-13 | 67,673 | SL | 7.000000000000 | 4,431 | 0 | 4,431 | ||
| WATER TANKS | 2021-07-31 | 42,909 | SL | 15.000000000000 | 1,192 | 0 | 1,192 | ||
| BOOM LIFT | 2021-09-10 | 22,789 | SL | 5.000000000000 | 1,329 | 0 | 1,329 | ||
| ABOVE GROUND LPG TANK | 2021-09-10 | 9,922 | SL | 7.000000000000 | 413 | 0 | 413 | ||
| 9 WATER TANKS | 2021-11-03 | 91,412 | SL | 15.000000000000 | 1,016 | 0 | 1,016 | ||
| 2 INFRARED IR LED DOUBLE ROW LIGHT BARS | 2021-02-08 | 1,173 | SL | 5.000000000000 | 215 | 0 | 215 | ||
| 2021 POLARIS MODEL #A21SXE8CA9 | 2021-04-06 | 10,228 | SL | 5.000000000000 | 1,534 | 0 | 1,534 | ||
| 2021 CAN AM MODEL MAVERICK | 2021-07-29 | 32,894 | SL | 5.000000000000 | 2,741 | 0 | 2,741 | ||
| 2021 CAN AM MODEL 6MMD | 2021-07-29 | 29,094 | SL | 5.000000000000 | 1,828 | 0 | 1,828 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF ASSET OTHER THAN INVENTORY | 2020-02 | PURCHASED | 2021-03 | 18,800 | 25,727 | COST | 0 | -1,138 | 5,789 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,300,000 | 0 | 4,300,000 | 4,300,000 |
| PVC PIPING INFRASTRUCTURE APN 087-090-030 | 12,325 | 1,164 | 11,161 | 11,161 |
| 6 WATER TANKS APN 087-090-030 | 35,010 | 3,307 | 31,703 | 31,703 |
| 6 WATER TANKS APN 087-110-038 | 35,700 | 6,800 | 28,900 | 28,900 |
| WATER TANKS (1 POTABLE, 1 SEPTIC) APN 087-110-043 | 12,950 | 3,238 | 9,712 | 9,712 |
| SOLAR APN 087-110-043 | 10,000 | 2,167 | 7,833 | 7,833 |
| SWING GATE APN 087-090-030 | 6,144 | 1,536 | 4,608 | 4,608 |
| SWING GATE APN 087-110-043 | 6,144 | 1,536 | 4,608 | 4,608 |
| F-650 #3FRNF6 APN 087-110-043 | 28,500 | 9,025 | 19,475 | 19,475 |
| WELL APN 087-090-030 | 34,320 | 5,312 | 29,008 | 29,008 |
| PORTABLE IVERTER GENERATOR APN 087-110-043 | 4,448 | 794 | 3,654 | 3,654 |
| 3 CONTAINERS, 1 CANOPY, AND 1 HALF END WALL APN 087-110-043 | 31,685 | 8,298 | 23,387 | 23,387 |
| 2 CONTAINERS APN 087-110-043 | 9,160 | 2,290 | 6,870 | 6,870 |
| CUSTOM CONTAINER (20X40) APN 087-110-043 | 181,500 | 31,763 | 149,737 | 149,737 |
| FENCE APN 087-110-043 | 16,251 | 2,708 | 13,543 | 13,543 |
| CONTAINER APN 087-110-043 | 5,600 | 1,133 | 4,467 | 4,467 |
| 2020 NO BOUNDARY #018522 APN 087-110-043 | 25,227 | 9,670 | 15,557 | 15,557 |
| 2020 WHITE HAWK #480071 APN 087-110-043 | 40,725 | 15,611 | 25,114 | 25,114 |
| 2020 JAY FLIGHT #1M0068 APN 087-110-043 | 59,721 | 17,916 | 41,805 | 41,805 |
| 525 GALLON WATER TRAILER APN 087-110-043 | 7,760 | 2,845 | 4,915 | 4,915 |
| 2020 EAGLE MODEL #C70177 APN 087-110-043 | 57,477 | 17,243 | 40,234 | 40,234 |
| 2020 JAY FLIGHT #5D0119 APN 087-110-043 | 32,977 | 11,542 | 21,435 | 21,435 |
| 2020 JAY FLIGHT #JF0155 APN 087-110-043 | 38,977 | 13,642 | 25,335 | 25,335 |
| 9 STRUCTURE PADS APN 087-110-043 | 54,000 | 9,900 | 44,100 | 44,100 |
| PAVED ROAD APN 087-110-043 | 19,000 | 3,167 | 15,833 | 15,833 |
| 2019 POLARIS W/WINCH #912229 APN 087-110-043 | 17,734 | 6,503 | 11,231 | 11,231 |
| 2020 POLARIS #879406 APN 087-110-043 | 20,440 | 7,495 | 12,945 | 12,945 |
| 2008 JOHN DEERE #162475 APN 087-110-043 | 33,900 | 11,865 | 22,035 | 22,035 |
| 2020 CANAM #000022 APN 087-110-043 | 19,293 | 6,753 | 12,540 | 12,540 |
| WELL APN 087-110-038 | 36,677 | 5,677 | 31,000 | 31,000 |
| 7 TRAILER PORTS APN 087-110-043 | 62,083 | 4,139 | 57,944 | 57,944 |
| 2003 RED DODGE RAM 3500 #797778 APN 087-110-043 | 15,000 | 4,000 | 11,000 | 11,000 |
| 2020 POLARIS #949219 APN 087-110-043 | 21,434 | 7,502 | 13,932 | 13,932 |
| 2011 CATERPILLAR #LJR00476 & ATTACHMENTS APN 087-110-043 | 128,448 | 36,394 | 92,054 | 92,054 |
| FLATBED TRAILER - #012487 APN 087-110-043 | 1,950 | 715 | 1,235 | 1,235 |
| BERM | 20,000 | 1,167 | 18,833 | 18,833 |
| 6" WATER LINE FOR FIRE HYDRANTS | 7,000 | 263 | 6,737 | 6,737 |
| 2019 COMBO TRAILER/CLASSIC SERIES 6 PORTABLE SHOWER BATHROOM | 48,900 | 7,743 | 41,157 | 41,157 |
| 1147 RJ 102X 16' | 9,952 | 1,576 | 8,376 | 8,376 |
| FLATBED TRAILER 1147 RJ 102X 16' | 5,870 | 929 | 4,941 | 4,941 |
| 2021 HIDEOUT MODEL 38FQTS | 54,590 | 8,643 | 45,947 | 45,947 |
| 2021 COUGAR MODEL 29BHSWE | 54,237 | 8,588 | 45,649 | 45,649 |
| 2020 MONTANA MODEL 3930FB | 73,242 | 11,597 | 61,645 | 61,645 |
| SOLAR POWER TRAILERS | 25,000 | 4,583 | 20,417 | 20,417 |
| SOLAR PUMP KIT | 15,550 | 2,721 | 12,829 | 12,829 |
| 6 WATER TANKS | 67,711 | 3,950 | 63,761 | 63,761 |
| SOLAR POWER TRAILERS | 27,000 | 4,050 | 22,950 | 22,950 |
| BRUSH MOWER | 4,000 | 381 | 3,619 | 3,619 |
| VERSATUBE | 67,673 | 4,431 | 63,242 | 63,242 |
| WATER TANKS | 42,909 | 1,192 | 41,717 | 41,717 |
| BOOM LIFT | 22,789 | 1,329 | 21,460 | 21,460 |
| ABOVE GROUND LPG TANK | 9,922 | 413 | 9,509 | 9,509 |
| 9 WATER TANKS | 91,412 | 1,016 | 90,396 | 90,396 |
| 2 INFRARED IR LED DOUBLE ROW LIGHT BARS | 1,173 | 215 | 958 | 958 |
| 2021 POLARIS MODEL #A21SXE8CA9 | 10,228 | 1,534 | 8,694 | 8,694 |
| 2021 CAN AM MODEL MAVERICK | 32,894 | 2,741 | 30,153 | 30,153 |
| 2021 CAN AM MODEL 6MMD | 29,094 | 1,828 | 27,266 | 27,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,740 | 0 | 0 | 4,740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 16 | 13,180 | 13,180 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 112,784 | 0 | 0 | 107,535 |
| INSURANCE | 20,762 | 0 | 0 | 20,762 |
| FEES AND LICENSES | 1,242 | 0 | 0 | 9,391 |
| FUEL | 13,849 | 0 | 0 | 13,849 |
| FOOD | 22,512 | 0 | 22,512 | 0 |
| CONSUMABLE GEAR & EQUIPMENT | 61,072 | 0 | 61,072 | 0 |
| REUSABLE GEAR & EQUIPMENT | 188,802 | 0 | 188,802 | 0 |
| CAR & TRUCK EXPENSE | 13,395 | 0 | 0 | 5,246 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE FEES | 104,000 | 104,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICES | 315,814 | 0 | 0 | 315,814 |
| OUTSIDE PROGRAM SERVICES | 195,200 | 0 | 195,200 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 57,761 | 0 | 0 | 57,761 |
| OTHER TAXES | 58,694 | 0 | 0 | 58,694 |
| ENVIRONMENTAL | 3 | 0 | 0 | 3 |