| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 149,814 | 133,621 | 16,193 | |
| Buildings | 3,992,559 | 933,780 | 3,058,779 | |
| Improvements | 819,353 | 360,030 | 459,323 | |
| Land | 4,704,240 | 4,704,240 | 9,000,000 | |
| Miscellaneous | 773,974 | 627,912 | 146,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 109,265 | 0 | 109,265 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Amounts | 34,682 | ||
| Prepaid Insurance | 27,623 | 34,682 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 592 | 592 | ||
| Chemicals | 4,392 | 4,392 | ||
| Consultants | 3,769 | 3,769 | ||
| Contract Labor | 7,074 | 7,074 | ||
| Diesel Fuel | 8,479 | 8,479 | ||
| Equipment Rent | 14,700 | 14,700 | ||
| Feed | 2,388 | 2,388 | ||
| Gasoline | 23,247 | 23,247 | ||
| Health Insurance | 53,576 | 53,576 | ||
| Insurance | 124,076 | 124,076 | ||
| Other | 5,337 | 5,337 | ||
| Parts | 9,908 | 9,908 | ||
| Permits | 350 | 350 | ||
| Pest Control | 3,122 | 3,122 | ||
| Postage | 789 | 789 | ||
| Professional Services | 64,252 | 64,252 | ||
| Promotions | 26,250 | 26,250 | ||
| Rental Expenses | 9,083 | 9,083 | ||
| Repairs and Maintenance | 124,373 | 124,373 | ||
| Seed | 13,840 | 13,840 | ||
| Service and Finance Charges | 1,554 | 1,554 | ||
| Supplies | 158,177 | 158,177 | ||
| Telephone | 18,554 | 18,554 | ||
| Trash Removal | 11,537 | 11,537 | ||
| Travel | 4,377 | 4,377 | ||
| Tubes and Tires | 4,606 | 4,606 | ||
| Utilities | 76,492 | 76,492 | ||
| Visa/Master Card Fees | 11,615 | 11,615 | ||
| z- Excess classed as qualifying distribu | -230,412 | -230,412 | 230,412 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Discount Vendor Fees | 302 | 302 | |
| Government Crop Subsidies | 50,001 | 50,001 | |
| Hunting and Fishing Fees | 907,084 | 907,084 | |
| Merchandise Sales | 7,584 | 7,584 | |
| Miscellaneous | 2,543 | 2,543 | |
| Mitigation Revenue | 50,232 | 50,232 | |
| Seminar, Conference Fees | 194,926 | 194,926 | |
| Summer Camp Fees | 170,400 | 170,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 137,731 | 234,321 |
| Unearned Mitigation | 104,028 | 53,796 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 5,831 | 5,831 | ||
| Payroll Taxes | 48,999 | 48,999 | ||
| Personal Property Taxes | 8,229 | 8,229 | ||
| Real Estate Taxes | 54,629 | 54,629 |