| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,975 | 0 | 1,580 | 395 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BARN | 89,788 | 60,907 | 28,881 | 0 |
| CABINS | 369,331 | 106,504 | 262,827 | 0 |
| RANCH EQUIPMENT | 37,322 | 37,322 | 0 | |
| FENCE | 19,461 | 19,461 | 0 | |
| CABINS | 19,730 | 5,347 | 14,383 | 0 |
| CABIN EQUIPMENT | 1,262 | 1,262 | 0 | |
| RANCH EQUIPMENT | 7,581 | 7,581 | 0 | |
| KAYAKS | 8,080 | 8,080 | 0 | |
| WATER WELL | 8,388 | 8,388 | 0 | |
| WILDLIFE | 1,375 | 1,375 | 0 | |
| BLOB | 14,768 | 14,768 | 0 | |
| CABINS | 24,449 | 6,208 | 18,241 | 0 |
| DINING FACILITY | 5,312 | 728 | 4,584 | 0 |
| GAZEBO | 9,030 | 4,816 | 4,214 | 0 |
| RANCH EQUIPMENT | 17,086 | 17,086 | 0 | |
| STORAGE FACILITY | 9,272 | 4,944 | 4,328 | 0 |
| RANCH EQUIPMENT | 2,820 | 2,820 | 0 | |
| DINING FACILITY | 620,034 | 99,363 | 520,671 | 0 |
| SWIMMING POOL | 102,591 | 44,454 | 58,137 | 0 |
| DINING FACILITY | 330,259 | 50,808 | 279,451 | 0 |
| 4-WHEELER | 9,557 | 9,557 | 0 | |
| CARETAKERS HOUSE | 128,379 | 19,752 | 108,627 | 0 |
| ROAD | 1,807 | 0 | 1,807 | 0 |
| POND | 46,092 | 0 | 46,092 | 0 |
| LAKE | 30,967 | 0 | 30,967 | 0 |
| LAND | 129,195 | 0 | 129,195 | 0 |
| LAND | 221,000 | 0 | 221,000 | 0 |
| CABINS | 102,528 | 11,721 | 90,807 | 0 |
| DINING FACILITY | 37,884 | 4,329 | 33,555 | 0 |
| RANCH EQUIPMENT | 21,613 | 13,896 | 7,717 | 0 |
| LAND | 2,700 | 0 | 2,700 | 0 |
| CARETAKERS HOUSE | 222,494 | 25,435 | 197,059 | 0 |
| CABINS | 28,000 | 2,483 | 25,517 | 0 |
| DINING FACILITY | 15,000 | 1,331 | 13,669 | 0 |
| RANCH EQUIPMENT | 16,332 | 8,166 | 8,166 | 0 |
| CARETAKERS HOUSE | 36,421 | 3,230 | 33,191 | 0 |
| STABLE | 64,692 | 22,642 | 42,050 | 0 |
| VEHICLE | 12,714 | 8,900 | 3,814 | 0 |
| CABIN 6 | 291,888 | 19,646 | 272,242 | 0 |
| CARETAKER HOUSE | 11,000 | 834 | 10,166 | 0 |
| DINING FACILITY | 778 | 51 | 727 | 0 |
| RANCH EQUIPMENT | 16,468 | 5,882 | 10,586 | 0 |
| LAND | 474 | 0 | 474 | 0 |
| STABLE | 3,961 | 990 | 2,971 | 0 |
| VEHICLE | 26,355 | 17,131 | 9,224 | 0 |
| PARKING LOT | 5,656 | 3,252 | 2,404 | 0 |
| SKEET RANGE | 69,760 | 38,368 | 31,392 | 0 |
| LANDSCAPING | 12,547 | 8,156 | 4,391 | 0 |
| VEHICLE STORAGE BARN | 25,947 | 14,271 | 11,676 | 0 |
| RANCH EQUIPMENT | 11,515 | 6,991 | 4,524 | 0 |
| LANDSCAPING | 24,086 | 24,086 | 0 | |
| RANCH EQUIPMENT - SOUND SYSTEM | 8,664 | 8,664 | 0 | |
| SKEET RANGE | 6,779 | 6,779 | 0 | |
| VEHICLE - IMPROVEMENTS | 12,206 | 12,206 | 0 | |
| RANCH EQUIPMENT | 3,924 | 3,924 | 0 | |
| SOFTWARE | 8,426 | 8,426 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 147 | 0 | 147 | 147 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE TAX PAYMENT | 2,583 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ELECTRICITY | 25,966 | 0 | 20,773 | 5,193 |
| FOOD & DRINK | 47,376 | 0 | 37,901 | 9,475 |
| GARBAGE DISPOSAL | 9,862 | 0 | 7,890 | 1,972 |
| GAS/DIESEL | 8,711 | 0 | 6,969 | 1,742 |
| INSURANCE | 28,121 | 0 | 22,497 | 5,624 |
| LAKE | 22,019 | 0 | 17,615 | 4,404 |
| LAUNDRY | 8,391 | 0 | 6,712 | 1,678 |
| MAINTENANCE | 30,911 | 0 | 24,729 | 6,182 |
| FEED AND SEED | 10,360 | 0 | 8,288 | 2,072 |
| INTERNET | 1,049 | 0 | 839 | 210 |
| SUPPLIES | 21,104 | 0 | 16,883 | 4,221 |
| TELEPHONE | 6,153 | 0 | 4,923 | 1,261 |
| POSTAGE/ DELIVERY | 195 | 0 | 156 | 39 |
| WEBSITE | 488 | 0 | 390 | 98 |
| PAYROLL EXPENSES | 2,003 | 0 | 1,603 | 401 |
| BOOKS/REFERENCE MATERIALS | 2,801 | 0 | 2,241 | 561 |
| OTHER | 4,464 | 0 | 3,571 | 893 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 19,375 | 19,375 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT OF CASH BALANCE | 68,009 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 7,190 | 0 | 5,752 | 1,438 |
| VET | 291 | 0 | 232 | 59 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,006 | 0 | 14,405 | 3,601 |