| Category | Amount |
|---|---|
| MACHINERY | 106,815 |
| VEHICLES | 81,700 |
| FURNITURE | 46,102 |
| Category | Amount |
|---|---|
| MACHINERY | 106,815 |
| VEHICLES | 81,700 |
| FURNITURE | 46,102 |
| Category | Amount |
|---|---|
| MACHINERY | 106,815 |
| VEHICLES | 81,700 |
| FURNITURE | 46,102 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| 1,617 | 1,617 |
| 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 | 2017-05-19 | 7,224,715 | |||||||
| LODGE/LODGE HOUSE | 2017-05-19 | 535,550 | 76,685 | S/L | 39.0000 | 13,732 | |||
| LAKE HOUSE | 2017-05-19 | 71,782 | 10,279 | S/L | 39.0000 | 1,841 | |||
| BUNK HOUSES | 2017-05-19 | 61,185 | 8,761 | S/L | 39.0000 | 1,569 | |||
| POOL & PAVILLION | 2017-05-19 | 11,121 | 3,569 | S/L | 15.0000 | 504 | |||
| SKINNING RACK | 2017-05-09 | 7,985 | 6,631 | 200DB | 7.0000 | 903 | |||
| DEER FACILITY | 2017-05-19 | 33,595 | 4,810 | S/L | 39.0000 | 861 | |||
| BARN | 2017-05-19 | 5,300 | 759 | S/L | 39.0000 | 136 | |||
| STONE BARN | 2017-05-19 | 2,100 | 300 | S/L | 39.0000 | 54 | |||
| GIRAFFE BARN | 2017-05-19 | 2,500 | 357 | S/L | 39.0000 | 65 | |||
| MOBILE HOME 1 & 2 | 2017-05-19 | 71,148 | 10,187 | S/L | 39.0000 | 1,825 | |||
| OUTBUILDING | 2017-06-28 | 23,980 | 3,382 | S/L | 39.0000 | 615 | |||
| OUTBUILDING | 2017-07-03 | 700 | 99 | S/L | 39.0000 | 18 | |||
| OUTBUILDING | 2017-07-13 | 7,000 | 987 | S/L | 39.0000 | 179 | |||
| GATE SYSTEM | 2017-07-13 | 10,842 | 3,437 | S/L | 15.0000 | 494 | |||
| FENCING | 2017-07-13 | 32,000 | 10,146 | S/L | 15.0000 | 1,457 | |||
| ROAD BUILD OUT | 2017-07-18 | 250,000 | 78,172 | S/L | 15.0000 | 11,455 | |||
| FENCING | 2017-07-20 | 28,000 | 8,767 | S/L | 15.0000 | 1,282 | |||
| BETONITE CLAY | 2017-07-21 | 10,860 | 3,396 | S/L | 15.0000 | 498 | |||
| OUTBUILDING | 2017-07-31 | 20,000 | 2,778 | S/L | 39.0000 | 513 | |||
| OUTBUILDING | 2017-08-02 | 5,000 | 694 | S/L | 39.0000 | 128 | |||
| AIR CONDITIONING UNIT | 2017-08-11 | 8,500 | 1,181 | S/L | 39.0000 | 218 | |||
| WATER WELL | 2017-08-14 | 19,175 | 5,996 | S/L | 15.0000 | 879 | |||
| WATER AERATION | 2017-08-15 | 1,685 | 527 | S/L | 15.0000 | 77 | |||
| FENCING | 2017-08-15 | 28,600 | 8,955 | S/L | 15.0000 | 1,310 | |||
| CONCRETE | 2017-08-16 | 1,493 | 496 | S/L | 15.0000 | 66 | |||
| GATE STONE WORK | 2017-08-16 | 5,800 | 1,796 | S/L | 15.0000 | 267 | |||
| OUTBUILDING | 2017-08-17 | 5,000 | 684 | S/L | 39.0000 | 128 | |||
| ROAD BUILD OUT | 2017-08-18 | 200,000 | 61,430 | S/L | 15.0000 | 9,238 | |||
| FENCING | 2017-08-18 | 78,343 | 24,190 | S/L | 15.0000 | 3,610 | |||
| PUMP HOUSE | 2017-08-21 | 2,365 | 324 | S/L | 39.0000 | 60 | |||
| MASONRY | 2017-08-25 | 5,000 | 1,544 | S/L | 15.0000 | 230 | |||
| WATER WELL DRILL | 2017-08-24 | 23,650 | 7,302 | S/L | 15.0000 | 1,090 | |||
| CONCRETE | 2017-08-25 | 10,400 | 3,455 | S/L | 15.0000 | 463 | |||
| MASONRY | 2017-08-25 | 7,800 | 2,408 | S/L | 15.0000 | 360 | |||
| COMPUTER | 2017-08-30 | 3,711 | 3,711 | 200DB | 5.0000 | ||||
| OUTBUILDING | 2017-08-31 | 15,715 | 2,149 | S/L | 39.0000 | 403 | |||
| MOBILE HOME 3 | 2017-09-06 | 39,953 | 5,462 | S/L | 39.0000 | 1,024 | |||
| FENCE WELDING | 2017-09-19 | 19,495 | 5,951 | S/L | 15.0000 | 903 | |||
| LAND CLEARING | 2017-09-19 | 5,000 | 1,524 | S/L | 15.0000 | 232 | |||
| OUTBUIDLING | 2017-09-20 | 9,106 | 1,226 | S/L | 39.0000 | 233 | |||
| LAND CLEARING | 2017-09-20 | 650 | 198 | S/L | 15.0000 | 31 | |||
| LAND CLEARING | 2017-09-22 | 839 | 255 | S/L | 15.0000 | 39 | |||
| OUTBUILDING | 2017-09-22 | 20,000 | 2,692 | S/L | 39.0000 | 513 | |||
| ROAD BUILD OUT | 2017-10-06 | 32,935 | 10,055 | S/L | 15.0000 | 1,525 | |||
| INTERNET TOWER | 2017-10-10 | 8,000 | 2,442 | S/L | 15.0000 | 371 | |||
| GATE SYSTEM | 2017-10-10 | 2,217 | 677 | S/L | 15.0000 | 102 | |||
| LAND IMPROVEMENTS | 2017-10-15 | 46,777 | 14,280 | S/L | 15.0000 | 2,166 | |||
| DUST GUARD SPRAY | 2017-10-16 | 8,287 | 2,497 | S/L | 15.0000 | 386 | |||
| BETONITE CLAY | 2017-10-24 | 10,860 | 3,526 | S/L | 15.0000 | 489 | |||
| CONCRETE PUMP | 2017-10-25 | 2,509 | 756 | S/L | 15.0000 | 117 | |||
| GATE STONE WORK | 2017-10-27 | 8,000 | 2,410 | S/L | 15.0000 | 373 | |||
| FENCE WELDING | 2017-11-06 | 21,190 | 6,385 | S/L | 15.0000 | 987 | |||
| OUTBUILDING | 2017-11-09 | 5,000 | 662 | S/L | 39.0000 | 128 | |||
| CONCRETE | 2017-11-13 | 2,210 | 663 | S/L | 15.0000 | 104 | |||
| WATER WELL | 2017-11-13 | 22,949 | 6,795 | S/L | 15.0000 | 1,077 | |||
| WATER WELL | 2017-11-24 | 52,605 | 15,577 | S/L | 15.0000 | 2,468 | |||
| FENCE WELDING | 2017-12-07 | 46,900 | 13,949 | S/L | 15.0000 | 2,197 | |||
| SEPTIC RIVER | 2018-01-08 | 20,065 | 5,600 | S/L | 15.0000 | 964 | |||
| TOOLS | 2018-01-16 | 17,554 | 13,637 | 200DB | 7.0000 | 1,567 | |||
| LAKE DECKING | 2018-01-19 | 25,750 | 7,187 | S/L | 15.0000 | 1,238 | |||
| BARN WITH LIFT | 2018-01-26 | 27,562 | 3,504 | S/L | 39.0000 | 707 | |||
| LODGE HOUSE DECKING | 2018-01-29 | 9,000 | 1,144 | S/L | 39.0000 | 231 | |||
| CARPORT | 2018-02-01 | 47,450 | 5,932 | S/L | 39.0000 | 1,216 | |||
| WELL HOUSE 3 | 2018-03-05 | 18,291 | 2,247 | S/L | 39.0000 | 469 | |||
| GUEST HOUSE: GUTTERS | 2018-03-09 | 5,000 | 1,333 | S/L | 15.0000 | 244 | |||
| GIRAFFE BARN IMPROVEMENTES | 2018-03-26 | 25,661 | 3,153 | S/L | 39.0000 | 658 | |||
| FENCING | 2018-04-03 | 26,654 | 7,440 | S/L | 15.0000 | 1,281 | |||
| GIRAFFE FEEDING PLATFORM | 2018-04-05 | 1,645 | 199 | S/L | 39.0000 | 42 | |||
| CEMENT LEMUR CAGE | 2018-04-16 | 914 | 111 | S/L | 39.0000 | 23 | |||
| STONE ENTRYWAY & GATE | 2018-04-20 | 12,169 | 3,396 | S/L | 15.0000 | 585 | |||
| RIVER HOUSE DECKING & STAIRS | 2018-05-22 | 72,707 | 8,622 | S/L | 39.0000 | 1,864 | |||
| SPRINKLER SYSTEM & LANSCAPING | 2018-06-01 | 108,442 | 30,267 | S/L | 15.0000 | 5,212 | |||
| WATER WELL DRILLING | 2018-06-25 | 23,500 | 6,559 | S/L | 15.0000 | 1,129 | |||
| ELECTRIC LINE - WHITETAIL PASTURE | 2018-07-03 | 13,841 | 3,863 | S/L | 15.0000 | 665 | |||
| FENCING | 2018-07-23 | 4,634 | 1,294 | S/L | 15.0000 | 222 | |||
| ROAD IMPROVEMENTS | 2018-07-23 | 5,889 | 1,643 | S/L | 15.0000 | 283 | |||
| LAKE HOUSE: SKIRTING | 2018-07-25 | 2,290 | 262 | S/L | 39.0000 | 59 | |||
| ROOFING | 2018-09-14 | 5,540 | 609 | S/L | 39.0000 | 142 | |||
| NORTHSTAR TOOLS | 2018-09-21 | 14,145 | 10,989 | 200DB | 7.0000 | 1,262 | |||
| LODGE - SKIRTING | 2018-12-03 | 6,200 | 643 | S/L | 39.0000 | 159 | |||
| LANDON'S HOUSE - IMPROVEMENTS | 2018-12-20 | 12,497 | 1,295 | S/L | 39.0000 | 320 | |||
| ATV SAFETY EQUIPMENT | 2018-12-28 | 2,996 | 2,328 | 200DB | 7.0000 | 267 | |||
| WATER PURIFIER | 2018-12-31 | 2,928 | 2,275 | 200DB | 7.0000 | 261 | |||
| OUTBUILDING | 2017-07-13 | 25,419 | 3,584 | S/L | 39.0000 | 652 | |||
| WATER WELL | 2017-08-14 | 32,258 | 10,086 | S/L | 15.0000 | 1,478 | |||
| OUTBUILDING | 2017-08-09 | 2,187 | 303 | S/L | 39.0000 | 56 | |||
| OUTBUILDING | 2017-08-09 | 2,187 | 303 | S/L | 39.0000 | 56 | |||
| OUTBUILDING | 2017-11-27 | 5,000 | 1,593 | S/L | 15.0000 | 227 | |||
| IMPROVEMENTS (ADDITIONAL) | 2018-06-01 | 24,279 | 6,276 | S/L | 15.0000 | 1,201 | |||
| EXOTIC ANIMALS | 2019-04-23 | 251,468 | 172,917 | 200DB | 7.0000 | 22,443 | |||
| EXOTIC ANIMALS | 2019-05-01 | 300,000 | 206,289 | 200DB | 7.0000 | 26,775 | |||
| EXOTIC ANIMALS - GIRAFFE | 2019-03-11 | 306,000 | 210,415 | 200DB | 7.0000 | 27,310 | |||
| COMPUTERS & SOFTWARE | 2019-05-20 | 2,875 | 1,977 | 200DB | 7.0000 | 256 | |||
| DECOR | 2019-11-07 | 680 | 563 | 200DB | 5.0000 | 78 | |||
| FURNITURE & FIXTURES | 2019-05-19 | 62,719 | 43,128 | 200DB | 7.0000 | 5,597 | |||
| LAND | 2019-05-01 | 1,292,000 | |||||||
| ELECTRICAL IMPROVEMENTS | 2019-09-12 | 61,820 | 13,233 | S/L | 15.0000 | 3,239 | |||
| IMPROVEMENTS - CELL TOWER | 2019-08-20 | 15,541 | 3,327 | S/L | 15.0000 | 814 | |||
| IMPROVEMENT - IRRIGATION & LANSCAPING | 2019-12-18 | 3,670 | 786 | S/L | 15.0000 | 192 | |||
| IMPROVEMENTS | 2019-09-12 | 93,685 | 7,907 | S/L | 39.0000 | 2,402 | |||
| BARN ADDITIONS & IMPROVEMENTS | 2019-09-16 | 155,748 | 13,145 | S/L | 39.0000 | 3,994 | |||
| FLOORING | 2019-11-26 | 4,800 | 1,028 | S/L | 15.0000 | 251 | |||
| KITCHEN IMPROVEMENTS | 2019-10-07 | 31,748 | 6,796 | S/L | 15.0000 | 1,663 | |||
| LODGE IMPROVEMENTS | 2019-09-01 | 50,000 | 10,703 | S/L | 15.0000 | 2,620 | |||
| SPILLWAYS & DRAINAGE | 2019-09-12 | 74,760 | 16,003 | S/L | 15.0000 | 3,918 | |||
| PENS & CAGES | 2019-11-05 | 56,000 | 11,988 | S/L | 15.0000 | 2,934 | |||
| VINTAGE LANTERN LIGHTING | 2019-09-23 | 11,648 | 8,009 | 200DB | 7.0000 | 1,040 | |||
| ROAD IMPROVEMENTS | 2019-10-31 | 36,500 | 7,813 | S/L | 15.0000 | 1,913 | |||
| WATER TROUGHS | 2019-10-11 | 8,638 | 1,849 | S/L | 15.0000 | 453 | |||
| MIINERAL RIGHTS | 2019-05-01 | 40,000 | |||||||
| MACHINERY & EQUIPMENT | 2019-08-26 | 27,094 | 18,631 | 200DB | 7.0000 | 2,418 | |||
| ANIMAL FEEDERS | 2019-06-17 | 37,496 | 25,783 | 200DB | 7.0000 | 3,346 | |||
| ATV EQUIPMENT | 2019-03-01 | 25,636 | 17,628 | 200DB | 7.0000 | 2,288 | |||
| BINOCULARS | 2019-05-07 | 4,808 | 3,306 | 200DB | 7.0000 | 429 | |||
| CAMERAS & TRAPS | 2019-06-26 | 32,251 | 22,177 | 200DB | 7.0000 | 2,878 | |||
| FARM EQUIPMENT | 2019-05-01 | 59,000 | 40,570 | 200DB | 7.0000 | 5,266 | |||
| NIGHT VISION/ THERMAL IMAGING | 2019-07-24 | 5,749 | 3,953 | 200DB | 7.0000 | 513 | |||
| ORION WEATHER STATION | 2019-08-01 | 8,102 | 5,571 | 200DB | 7.0000 | 723 | |||
| SKID STEER LOADER | 2019-06-14 | 72,900 | 50,128 | 200DB | 7.0000 | 6,506 | |||
| TELEVISIONS & IPADS | 2019-09-24 | 2,224 | 1,530 | 200DB | 7.0000 | 198 | |||
| VIKING STOVE | 2019-10-01 | 866 | 596 | 200DB | 7.0000 | 77 | |||
| WIFI CAMERA SYSTEM | 2019-07-29 | 8,700 | 5,982 | 200DB | 7.0000 | 777 | |||
| OUTSIDE DECOR | 2019-10-09 | 787 | 541 | 200DB | 7.0000 | 70 | |||
| POOL FURNITURE | 2019-08-02 | 6,891 | 4,738 | 200DB | 7.0000 | 615 | |||
| KRUMP WELL | 2019-09-12 | 227,865 | 48,778 | S/L | 15.0000 | 11,939 | |||
| SAFARI WELL | 2019-09-12 | 31,500 | 6,743 | S/L | 15.0000 | 1,650 | |||
| WINDMILL DOUBLE EAGLE | 2019-07-23 | 4,074 | 2,801 | 200DB | 7.0000 | 364 | |||
| STOCK TRAILER | 2001-08-30 | 2,415 | 200DB | 5.0000 | |||||
| TRAILER | 2019-08-30 | 14,601 | 12,078 | 200DB | 5.0000 | 1,682 | |||
| BLIND TRAILER 5X7 | 2019-10-01 | 4,300 | 3,557 | 200DB | 5.0000 | 495 | |||
| TRACTOR | 2019-04-12 | 61,770 | 61,770 | 200DB | 3.0000 | ||||
| TWIN TROLLER X10 DELUXE BOAT | 2019-06-18 | 5,970 | 4,105 | 200DB | 7.0000 | 533 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,349,583 | 1,349,583 | 1,349,583 | |
| MACHINERY & EQUIPMENT | 1,505,524 | 668,247 | 837,277 | 1,505,524 |
| VEHICLES | 342,184 | 342,184 | 342,184 | |
| COMPUTERS & SOFTWARE | 16,475 | 16,475 | 16,475 | |
| LAND | 9,409,873 | 9,409,873 | 9,409,873 | |
| MINERAL RIGHTS | 40,000 | 40,000 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 7,200 | 7,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ANIMALS | 866,508 | 866,508 | 866,508 |
| DECOR | 12,807 | 16,307 | 16,307 |
| FURNITURE & FIXTURES | 235,471 | 281,574 | 281,574 |
| IMPROVEMENTS | 4,537,422 | 5,092,837 | 5,092,837 |
| OTHER FIXED ASSETS | 1,189,962 | 1,228,162 | 1,228,162 |
| ESCROW FOR FUNDS HELD | 600,000 | 600,000 | 600,000 |
| LOAN ORIG FEE - NET OF AMORTIZATION | 22,643 | 21,026 | 21,026 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 4,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANIMAL CARE | 26,753 | 26,753 | ||
| FEED SUPPLIES | 126,696 | 126,696 | ||
| PROGRAM REPAIRS & MAINTENANCE | 259,477 | 259,477 | ||
| OFFICE EXPENSES | 141,326 | 141,326 | ||
| BANK CHARGES | 1,995 | 1,995 | ||
| OTHER BUSINESS EXPENSES | 8,293 | 8,293 | ||
| PEST CONTROL | 8,768 | 8,768 | ||
| MISCELLANEOUS | 166 | 166 | ||
| INSURANCE | 107,228 | 107,228 | ||
| OTHER PROGRAM EXPENSES | 3,442 | 3,442 | ||
| PROGRAM SERVICE EXPENSE | 5,000 | 5,000 | ||
| CONTRACTORS | 5,337 | 5,337 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 275,620 | 275,620 | |
| PATRONAGE DIVIDENDS | 65,809 | 65,809 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RANCH MORTGAGE PAYABLE | 4,446,391 | 3,910,960 |
| WYNN MORTGAGE PAYABLE | 534,337 | 507,902 |
| OTHER CURRENT LIABILITIES | 41,369 | 41,369 |
| CREDIT CARD - AMERICAN EXPRESS | 52,128 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 38,526 | 38,526 |