| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,525 | 1,525 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TENANT IMPROVEMENTS | 2021-12-31 | 1,118,628 | S/L | 15.0000 | 1,118,628 | 1,118,628 | |||
| FURNITURE | 2021-12-31 | 1,360 | 200DB | 7.0000 | 1,360 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ENDOWMENT FUND ST | 2021-01 | PURCHASE | 2021-12 | 237,891 | 184,153 | 53,738 | ||||
| ENDOWMENT FUND LT | 2020-01 | PURCHASE | 2021-12 | 355,892 | 278,576 | 77,316 | ||||
| SALE OF VEHICLES | 2020-01 | PURCHASE | 2021-12 | 53,800 | 27,825 | 25,975 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ZIONS WEALTH ADVISORS ACCT 0314 | AT COST | 1,026,272 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 2,050 | 2,050 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DONATED VEHICLES (FROM GREG) | 2,243,265 | 2,243,265 | |
| VEHICLES PURCHASED IN 2018 | 161,936 | 161,936 | |
| 3F ENGINE | 600 | 600 | |
| 1986 BJ70 | 12,900 | 12,900 | |
| LAND CRUISER - WILLIAM DUKES MURRAY | 25,000 | 25,000 | |
| LAND CRUISERS - PURCHASED | 14,507 | 14,507 | |
| RACK FOR RJ55 CANYONLANDS TRUCK | 480 | 480 | |
| DISPLAYS PURCHASED IN 2018 | 41,463 | 41,463 | |
| DEPOSITS ON FUTURE VEHICLES | 20,000 | 20,000 | |
| VEHICLES PURCHASED IN 2019 | 252,857 | 252,857 | |
| VEHICLES SOLD IN 2019 | -84,536 | -84,536 | |
| DISPLAY STANDS PURCHASED IN 2019 | 25,912 | 25,912 | |
| VEHICLES PURCHASED IN 2020 | 430,657 | 430,657 | |
| DISPLAYS PURCHASED IN 2020 | 7,432 | 7,432 | |
| VEHICLES SOLD IN 2020 | -33,845 | -33,845 | |
| VEHICLES DONATED IN 2021 | 851,465 | ||
| VEHICLES PURCHASED IN 2021 | 287,765 | ||
| VEHICLES SOLD IN 2021 | -27,825 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CRUISER FEST | ||||
| APPAREL | 1,377 | 1,377 | ||
| HAND WASHING STATIONS | 590 | 590 | ||
| MISC. | 2,315 | 2,315 | ||
| FOOD TRUCK | 400 | 400 | ||
| T-SHIRTS/MEMORBILIA | ||||
| COST OF GOODS SOLD | 11,299 | 11,299 | ||
| T-SHIRTS/MEMORBILIA UNRELAT | ||||
| CONTRACTOR FEES | 9 | 9 | ||
| RENT | 11,000 | 11,000 | ||
| SQUARE FEES | 1,539 | 1,539 | ||
| COST OF GOODS SOLD | 11,277 | 11,277 | ||
| EXPENSES | ||||
| FUEL | 422 | 422 | ||
| INTERNET | 3,510 | 3,510 | ||
| OFFICE SUPPLIES | 3,168 | 3,168 | ||
| POSTAGE | 1,123 | 1,123 | ||
| WAREHOUSE EXPENSE R&M | 4,987 | 4,987 | ||
| ADVERTISING & MARKETING | 459 | 459 | ||
| AUTOMOBILE | 13,698 | 13,698 | ||
| BANK / CREDIT CARD FEES | 817 | 817 | ||
| DISPLAYS | 25,616 | 25,616 | ||
| INSURANCE | 485 | 485 | ||
| SQUARE FEES | 3,078 | 3,078 | ||
| SQUARE FEES - UNRELATED BUSIN | -1,539 | -1,539 | ||
| ARCHIVAL PHOTO SHOOT | 285 | 285 | ||
| WEBSITE | 1,200 | 1,200 | ||
| DUES AND SCUBCRIPTIONS | 524 | 524 | ||
| RENT | 99,000 | 99,000 | ||
| UTILITIES | 3,350 | 3,350 | ||
| SHIPPING & DELIVERY | 2,133 | 2,133 | ||
| MEALS | 620 | 620 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION INCOME | 63,300 | 63,300 | |
| RENTAL INCOME | 550 | 550 | |
| CRUISER FEST | 12,729 | 12,729 | |
| T-SHIRTS/MEMORBILIA | 26,309 | 26,309 | |
| T-SHIRTS/MEMORBILIA UNRELAT | 26,309 | 26,309 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| VISA CC | 809 | |
| LOAN FROM GREG | 69,000 | |
| APT | 7 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED LABOR | 81 | 81 | ||
| INVESTMENT FEES | 4,085 | 4,085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 12,468 | 12,468 | ||
| TAXES | 256 | 256 | ||
| T-SHIRTS/MEMORBILIA UNRELAT | 613 | 613 |