| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,280 | 0 | 0 | 2,280 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STORAGE TRAILER | 2008-06-30 | 4,000 | 3,712 | SL | 7.000000000000 | 288 | 0 | 288 | |
| ORGANIZATION COSTS | 2008-05-20 | 12,985 | 12,985 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HAULING TRAILER | 2010-07-01 | 1,275 | 819 | SL | 7.000000000000 | 182 | 0 | 182 | |
| CC STORAGE TRAILER | 2010-07-01 | 3,972 | 2,552 | SL | 7.000000000000 | 567 | 0 | 567 | |
| REFRIGERATOR | 2011-07-01 | 430 | 214 | SL | 7.000000000000 | 61 | 0 | 61 | |
| FREEZER | 2011-07-01 | 611 | 305 | SL | 7.000000000000 | 87 | 0 | 87 | |
| GRILL | 2011-07-01 | 464 | 232 | SL | 7.000000000000 | 66 | 0 | 66 | |
| TRAILER | 2015-07-08 | 4,072 | SL | 7.000000000000 | 291 | 0 | 291 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| TRANSFER TO CONTROLLED ENTITY | PART V11-A, LINE 11 | NAME OF CONTROLLED ENTITYCAMP EL RANCHITO, LLC3101 BEE CAVE RD NO. 260AUSTIN, TX 78746EIN 26-2433177DESCRIPTION OF TRANSFERCONTRIBUTIONTOTAL AMOUNT OF TRANSFERS TO THE CONTROLLED ENTITY$235,5000THE CONTROLLED ENTITY IS NOT AN EXCESS BUSINESS HOLDING. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| STORAGE TRAILER | 4,000 | 4,000 | 0 | |
| ORGANIZATION COSTS | 12,985 | 12,985 | 0 | |
| WATER HAULING TRAILER | 1,275 | 1,001 | 274 | |
| CC STORAGE TRAILER | 3,972 | 3,119 | 853 | |
| REFRIGERATOR | 430 | 275 | 155 | |
| FREEZER | 611 | 392 | 219 | |
| GRILL | 464 | 298 | 166 | |
| TRAILER | 4,072 | 291 | 3,781 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 858 | 0 | 0 | 858 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOMODATIONS & SUPPORT | 4,486 | 0 | 0 | 4,486 |
| ADMINISTRATIVE EXPENSE | 3,773 | 0 | 0 | 3,773 |
| INSURANCE | 12,140 | 0 | 0 | 12,140 |
| CAMP SUPPLIES | 28,320 | 0 | 0 | 28,320 |
| CAMPERS' ACTIVITIES | 725 | 0 | 0 | 725 |
| TRANSPORTATION EXPENSE | 25,231 | 0 | 0 | 25,231 |
| CONSULTANTS | 1,025 | 0 | 0 | 1,025 |
| RECREATION & TRAINING | 8,315 | 0 | 0 | 7,205 |
| PRE/POST EVENTS | 1,860 | 0 | 0 | 1,860 |
| CAMPER STIPEND | 6,615 | 0 | 0 | 6,615 |
| FAMILY CLOSING PICNICS | 10,874 | 0 | 0 | 10,874 |
| LAUNDRY | 220 | 0 | 0 | 220 |
| PHOTOGRAPHY | 321 | 0 | 0 | 321 |
| PAYROLL EXPENSES | 1,046 | 0 | 0 | 1,046 |
| EMPLOYEE GIFTS | 1,890 | 0 | 0 | 1,890 |
| DUES AND SUBSCRIPTIONS | 732 | 0 | 0 | 732 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 2,185 | 2,185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING EXPENSE | 6,000 | 0 | 0 | 6,000 |
| PADM | 8,444 | 0 | 0 | 8,444 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,114 | 0 | 0 | 13,114 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CAMP EL RANCHITO LLC |
3101 BEE CAVES RD NO 260 AUSTIN,TX78746 |
26-2433177 | CONTRIBUTION | 235,500 |
| Total | 235,500 | |||