| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 154,800 | 138,716 | 16,084 | 10,000 |
| Buildings | 3,992,559 | 1,033,594 | 2,958,965 | 1,500,000 |
| Improvements | 825,342 | 402,946 | 422,396 | 400,000 |
| Land | 4,704,240 | 4,704,240 | 7,000,000 | |
| Miscellaneous | 809,796 | 663,999 | 145,797 | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management and Legal | 86,090 | 21,522 | 86,090 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Insurance | 34,682 | 37,329 | 37,329 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 2,302 | 2,302 | ||
| Chemicals | 5,028 | 5,028 | ||
| Consultants | 5,334 | 5,334 | ||
| Contract Labor | 7,979 | 7,979 | ||
| Diesel Fuel | 9,798 | 9,798 | ||
| Equipment Rent | 9,828 | 9,828 | ||
| Feed | 4,138 | 4,138 | ||
| Gasoline | 24,295 | 24,295 | ||
| Gravel | 3,762 | 3,762 | ||
| Health Insurance | 64,065 | 64,065 | ||
| Insurance | 135,209 | 135,209 | ||
| Investment Management Fees | 72,680 | 72,680 | 72,680 | |
| Other | 5,872 | 5,872 | ||
| Parts | 14,729 | 14,729 | ||
| Permits | 801 | 801 | ||
| Pest Control | 2,804 | 2,804 | ||
| Postage | 1,226 | 1,226 | ||
| Professional Services | 54,521 | 27,260 | 54,521 | |
| Promotions | 23,743 | 23,743 | ||
| Rental Expenses | 9,083 | 9,083 | ||
| Repairs and Maintenance | 120,212 | 120,212 | ||
| Seed | 11,470 | 11,470 | ||
| Service and Finance Charges | 1,208 | 1,208 | ||
| Show Expense | 2,012 | 2,012 | ||
| Supplies | 202,995 | 202,995 | ||
| Telephone | 19,133 | 19,133 | ||
| Trash Removal | 12,532 | 12,532 | ||
| Travel | 6,360 | 6,360 | ||
| Tubes and Tires | 7,135 | 7,135 | ||
| Utilities | 85,788 | 85,788 | ||
| Visa/Master Card Fees | 13,516 | 13,516 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Discount Vendor Fees | 374 | ||
| Government Crop Subsidies | 50,000 | ||
| Hunting and Fishing Fees | 953,688 | ||
| Merchandise Sales | 10,139 | ||
| Miscellaneous | 2,364 | ||
| Mitigation Revenue | 327,232 | ||
| Seminar, Conference Fees | 293,747 | 1,776,768 | |
| Summer Camp Fees | 139,224 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 288,117 | 181,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 12,902 | 12,902 | 12,902 | |
| Payroll Taxes | 50,627 | 50,627 | ||
| Personal Property Taxes | 8,210 | 8,210 | ||
| Real Estate Taxes | 58,553 | 58,553 |