| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & AUDITOR FEES | 20,833 | 0 | 0 | 20,833 |
| 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 | 4,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ORGANIZATION COSTS | 2008-05-20 | 12,985 | 12,985 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HAULING TRAILER | 2010-07-01 | 1,275 | 1,275 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CC STORAGE TRAILER | 2010-07-01 | 3,972 | 3,972 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2011-07-01 | 430 | 430 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FREEZER | 2011-07-01 | 611 | 611 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GRILL | 2011-07-01 | 464 | 464 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRAILER | 2015-07-08 | 4,072 | 2,619 | SL | 7.000000000000 | 582 | 0 | 582 | |
| COMPUTER EQUIPMENT | 2017-09-13 | 2,744 | 1,281 | SL | 5.000000000000 | 549 | 0 | 549 | |
| LAND | 2019-09-20 | 1,839,400 | L | 0 | 0 | 0 | |||
| CHIMNEY SWIFT TOWER STRUCTURE | 2020-01-01 | 915 | SL | 39.000000000000 | 23 | 0 | 23 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| TRANSFER TO CONTROLLED ENTITY | PART VII-A, LINE 11 | NAME OF CONTROLLED ENTITY:CAMP EL RANCHITO, LLC9433 BEE CAVES ROAD, SUITE 140AUSTIN, TX 78733EIN: 26-2433177DESCRIPTION OF TRANSFER:CONTRIBUTIONTOTAL AMOUNT OF TRANSFER TO THE CONTROLLED ENTITY:$55,000THE CONTROLLED ENTITY IS NOT AN EXCESS BUSINESS HOLDING. |
| FUNDRAISING ACTIVITIES | THE TRUSTEES OF THE FOUNDATION AT SHIELD RANCH DECIDED TO INITIATE VARIOUS FUNDRAISING ACTIVITIES IN CALENDAR YEAR 2017. ALL FUNDRAISING ACTIVITIES ARE FOR THE BENEFIT OF CAMP EL RANCHITO LLC (100% OWNED BY THE FOUNDATION AT SHIELD RANCH). THE FOUNDATION'S GOALS ARE TO OBTAIN GRANTS, CORPORATE GIFTS, AND INDIVIDUAL GIFTS FOR THE OPERATIONS OF CAMP EL RANCHITO LLC. SEE WWW.ELRANCHITO.ORG FOR A DISCRIPTION OF ACTIVITIES.IN 2019, THE FOUNDATION AT SHIELD RANCH LAUNCHED A COMPREHENSIVE CAMPAIGN TO RAISE SUBSTANTIAL FUNDS FOR NEW FACILITIES TO BE CONSTRUCTED ON LAND DONATED TO THE FOUNDATION AT SHIELD RANCH IN 2019, AND FOR PROGRAMMING AND AN ENDOWMENT FOR FACILITIES MAINTENANCE.THE CAMPAIGN CONTINUES FOR THE DURATION OF 2020. |
| 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 | 1,275 | 0 | |
| CC STORAGE TRAILER | 3,972 | 3,972 | 0 | |
| REFRIGERATOR | 430 | 430 | 0 | |
| FREEZER | 611 | 611 | 0 | |
| GRILL | 464 | 464 | 0 | |
| TRAILER | 4,072 | 3,201 | 871 | |
| COMPUTER EQUIPMENT | 2,744 | 1,830 | 914 | |
| LAND | 1,839,400 | 0 | 1,839,400 | |
| CHIMNEY SWIFT TOWER STRUCTURE | 915 | 23 | 892 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,153 | 0 | 0 | 5,153 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS - ER | 933,696 | 1,559,288 | 1,559,288 |
| CONSTRUCTION IN PROGRESS - ROAD | 64,489 | 115,882 | 115,882 |
| Description | Amount |
|---|---|
| PPA ACCRUAL TO CASH CONVERSION CIP - EL RANCHITO | 13,301 |
| PPA ACCRUAL TO CASH CONVERESION CIP - ROADWAY | 2,046 |
| BOOK/TAX DIFF - SALE OF SECURITIES | 48,793 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 872 | 0 | 0 | 872 |
| CAMPSITE ACTIVATION | 6,765 | 0 | 0 | 6,765 |
| LICENSES & PEMITS | 200 | 0 | 0 | 200 |
| OFFICE SUPPLIES | 23 | 0 | 0 | 23 |
| POSTAGE & DELIVERY | 826 | 0 | 0 | 826 |
| WEB TECHNOLOGY | 973 | 0 | 0 | 973 |
| CAMPER STIPEND | 5,100 | 0 | 0 | 5,100 |
| DUES & SUBSCRIPTIONS | 5,354 | 0 | 0 | 5,354 |
| MEETING REFRESHMENTS | 197 | 0 | 0 | 197 |
| MISCELLANEOUS | 828 | 0 | 0 | 828 |
| PHOTOGRAPHY | 63 | 0 | 0 | 63 |
| COMPREHENSIVE CAMPAIGN | 228,206 | 0 | 0 | 228,206 |
| BACKGROUND CHECKS & JOB POSTINGS | 790 | 0 | 0 | 790 |
| CAMP SUPPLIES | 12,958 | 0 | 0 | 12,958 |
| CAMPERS' ACTIVITIES | 9,067 | 0 | 0 | 9,067 |
| EVENTS & RENTAL EQUIPMENT | 8,802 | 0 | 0 | 8,802 |
| INSURANCE | 23,958 | 0 | 0 | 23,958 |
| PAYROLL EXPENSE | 332 | 0 | 0 | 332 |
| PROFESSIONAL DEVELOPMENT | 271 | 0 | 0 | 271 |
| RECREATIONAL & TRAINING | 1,955 | 0 | 0 | 1,955 |
| TELEPHONE | 2,657 | 0 | 0 | 2,657 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REGISTRATION INCOME | 1,255 | 1,255 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 0 | 13,537 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 56,118 | 0 | 0 | 56,118 |
| Name | Address |
|---|---|
| PATRICIA S AYRES |
9433 BEE CAVES ROAD SUITE 140 AUSTIN,TX78733 |
| DAVID DEBORAH BUTT ROGERS |
301 LUTHER DRIVE SAN ANTONIO,TX78212 |
| HOWARD E BUTT JR FAMILY |
301 LUTHER DRIVE SAN ANTONIO,TX78212 |
| NELSON PUETT FOUNDATION |
PO BOX 9038 AUSTIN,TX78766 |
| SHIELD-AYRES FOUNDATION |
9433 BEE CAVES ROAD SUITE 140 AUSTIN,TX78733 |
| STILL WATER FOUNDATION |
3939 BEE CAVES ROAD SUITE C-100 AUSTIN,TX78746 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 33,665 | 0 | 0 | 33,665 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CAMP EL RANCHITO LLC |
9433 BEE CAVES ROAD SUITE 140 AUSTIN,TX78733 |
26-2433177 | CONTRIBUTION | 55,000 |
| Total | 55,000 | |||