| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 678,194 | 558,527 | 119,667 | 110,000 |
| Land | 4,801,310 | 4,801,310 | 5,500,000 | |
| Improvements | 706,353 | 274,427 | 431,926 | 430,000 |
| Buildings | 3,810,479 | 735,860 | 3,074,619 | 2,500,000 |
| Furniture and Fixtures | 137,324 | 122,775 | 14,549 | 10,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Insurance | 28,681 | 23,514 | 23,514 |
| Description | Amount |
|---|---|
| Net Unrealized Loss on Investments | 48,698 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| z- Excess classed as qualifying distribu | -661,108 | 661,108 | ||
| Visa/Master Card Fees | 14,906 | 14,906 | ||
| Utilities | 84,028 | 84,028 | ||
| Tubes and Tires | 1,934 | 1,934 | ||
| Travel | 3,788 | 3,788 | ||
| Trash Removal | 6,399 | 6,399 | ||
| Telephone | 20,255 | 20,255 | ||
| Supplies | 164,510 | 164,510 | ||
| Small Tools | 244 | 244 | ||
| Show Expenses | 3,260 | 3,260 | ||
| Service and Finance Charges | 1,725 | 1,725 | ||
| Seed | 15,095 | 15,095 | ||
| Repairs and Maintenance | 138,866 | 138,866 | ||
| Rental Expenses | 6,710 | 6,710 | ||
| Reforestation | 1,982 | 1,982 | ||
| Promotions | 31,244 | 31,244 | ||
| Professional Services | 98,362 | 98,362 | ||
| Postage | 1,963 | 1,963 | ||
| Pest Control | 2,724 | 2,724 | ||
| Permits | 335 | 335 | ||
| Parts | 15,503 | 15,503 | ||
| Other | 7,766 | 7,766 | ||
| Legal Fees | 38,155 | 38,155 | ||
| Investment Fees | 29,840 | 29,840 | ||
| Insurance | 145,088 | 145,088 | ||
| Health Insurance | 70,020 | 70,020 | ||
| Gasoline | 39,662 | 39,662 | ||
| Feed | 6,038 | 6,038 | ||
| Equipment Rent | 20,209 | 20,209 | ||
| Equipment Hauling | 2,267 | 2,267 | ||
| Dues and Memberships | 710 | 710 | ||
| Diesel Fuel | 5,849 | 5,849 | ||
| Contract Labor | 3,686 | 3,686 | ||
| Consultants | 12,799 | 12,799 | ||
| Chemicals | 2,373 | 2,373 | ||
| Boat Launching | 1,291 | 1,291 | ||
| Advertising | 976 | 976 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Timber Sales | 9,663 | 9,663 | |
| Summer Camp Fees | 127,225 | 127,225 | |
| Seminar, Conference Fees | 179,533 | 179,533 | |
| Sale of Land | 8,235,994 | ||
| Mitigation Revenue | 73,080 | 73,080 | |
| Miscellaneous | 464 | 464 | |
| Merchandise Sales | 8,862 | 8,862 | |
| Hunting and Fishing Fees | 907,596 | 907,596 | |
| Government Crop Subsidies | 28,455 | 28,455 | |
| Dividend and Interest Inc | 50,969 | 50,969 | 50,969 |
| Discount Vendor Fees | 494 | 494 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 2 | 1 |
| Unearned Mitigation | 227,340 | 154,260 |
| Unearned Income | 304,585 | 207,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 58,150 | 58,150 | ||
| Personal Property Taxes | 8,680 | 8,680 | ||
| Payroll Taxes | 56,115 | 56,115 | ||
| Other | 410 | 410 |