| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 719,573 | 609,408 | 110,165 | |
| Land | 4,801,310 | 4,801,310 | 8,700,000 | |
| Improvements | 786,410 | 316,106 | 470,304 | |
| Buildings | 3,992,559 | 833,966 | 3,158,593 | |
| Furniture and Fixtures | 137,324 | 128,512 | 8,812 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Insurance | 23,514 | 27,623 | 27,623 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| z- Excess classed as qualifying distribu | -225,984 | 225,984 | ||
| Visa/Master Card Fees | 11,276 | 11,276 | ||
| Utilities | 71,678 | 71,678 | ||
| Tubes and Tires | 3,237 | 3,237 | ||
| Travel | 3,222 | 3,222 | ||
| Trash Removal | 9,648 | 9,648 | ||
| Telephone | 19,839 | 19,839 | ||
| Supplies | 151,649 | 151,649 | ||
| Small Tools | 883 | 883 | ||
| Show Expenses | 2,647 | 2,647 | ||
| Service and Finance Charges | 885 | 885 | ||
| Seed | 9,540 | 9,540 | ||
| Repairs and Maintenance | 90,337 | 90,337 | ||
| Rental Expenses | 9,083 | 9,083 | ||
| Reforestation | 14,307 | 14,307 | ||
| Promotions | 30,539 | 30,539 | ||
| Professional Services | 33,262 | 33,262 | ||
| Postage | 1,556 | 1,556 | ||
| Pest Control | 2,725 | 2,725 | ||
| Permits | 485 | 485 | ||
| Parts | 15,720 | 15,720 | ||
| Other | 8,320 | 8,320 | ||
| Legal Fees | 57,223 | 57,223 | ||
| Investment Fees | 77,782 | 77,782 | 77,782 | |
| Insurance | 132,700 | 132,700 | ||
| Health Insurance | 54,888 | 54,888 | ||
| Gasoline | 26,748 | 26,748 | ||
| Feed | 4,553 | 4,553 | ||
| Equipment Rent | 11,278 | 11,278 | ||
| Dues and Memberships | 809 | 809 | ||
| Diesel Fuel | 10,572 | 10,572 | ||
| Contract Labor | 3,912 | 3,912 | ||
| Consultants | 11,071 | 11,071 | ||
| Chemicals | 5,302 | 5,302 | ||
| Advertising | 1,519 | 1,519 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Timber Sales | 95,468 | 95,468 | |
| Summer Camp Fees | 154,200 | 154,200 | |
| Seminar, Conference Fees | 212,257 | 212,257 | |
| Mitigation Revenue | 50,232 | 50,232 | |
| Miscellaneous | 475 | 475 | |
| Merchandise Sales | 7,823 | 7,823 | |
| Hunting and Fishing Fees | 729,663 | 729,663 | |
| Government Crop Subsidies | 120,421 | 120,421 | |
| Discount Vendor Fees | 250 | 250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 | |
| Unearned Mitigation | 154,260 | 104,028 |
| Unearned Income | 207,582 | 137,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 52,510 | 52,510 | ||
| Personal Property Taxes | 8,637 | 8,637 | ||
| Payroll Taxes | 50,310 | 50,310 | ||
| Other | 955 | 955 |