| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 162,518 | 147,025 | 15,493 | |
| Buildings | 3,992,559 | 1,133,408 | 2,859,151 | |
| Improvements | 929,973 | 445,878 | 484,095 | |
| Land | 4,704,240 | 4,704,240 | 9,000,000 | |
| Miscellaneous | 837,672 | 671,843 | 165,829 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 73,929 | 18,482 | 73,929 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 19,963 | ||
| Prepaid Expenses | 70,000 | ||
| Prepaid Insurance | 37,329 | 50,471 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 4,134 | 4,134 | ||
| Chemicals | 4,429 | 4,429 | ||
| Consultants | 8,347 | 8,347 | ||
| Contract Labor | 5,742 | 5,742 | ||
| Diesel Fuel | 4,079 | 4,079 | ||
| Equipment Rent | 21,948 | 21,948 | ||
| Expenses greater than revenue used | -346,500 | 346,500 | ||
| Feed | 4,728 | 4,728 | ||
| Fertilizer | 4,963 | 4,963 | ||
| Gasoline | 16,924 | 16,924 | ||
| Gravel | 2,374 | 2,374 | ||
| Health Insurance | 64,366 | 64,366 | ||
| Insurance | 166,696 | 166,696 | ||
| Investment Management Fees | 84,530 | 84,530 | 84,530 | |
| Other | 5,922 | 5,922 | ||
| Parts | 11,434 | 11,434 | ||
| Permits | 415 | 415 | ||
| Pest Control | 4,293 | 4,293 | ||
| Postage | 2,444 | 2,444 | ||
| Professional Services | 126,851 | 126,851 | ||
| Promotions | 34,559 | 34,559 | ||
| Reforestation | 18,347 | 18,347 | ||
| Rental Expenses | 9,083 | 9,083 | ||
| Repairs and Maintenance | 99,762 | 99,762 | ||
| Seed | 14,296 | 14,296 | ||
| Service and Finance Charges | 1,801 | 1,801 | ||
| Show Expense | 2,394 | 2,394 | ||
| Supplies | 190,050 | 190,050 | ||
| Telephone | 17,306 | 17,306 | ||
| Trash Removal | 19,061 | 19,061 | ||
| Travel | 4,965 | 4,965 | ||
| Tubes and Tires | 5,231 | 5,231 | ||
| Utilities | 77,021 | 77,021 | ||
| Visa/Master Card Fees | 15,770 | 15,770 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Discount Vendor Fees | 408 | 408 | |
| Government Crop Subsidies | 60,867 | 60,867 | |
| Hunting and Fishing Fees | 972,950 | 972,950 | |
| Merchandise Sales | 6,237 | 6,237 | |
| Miscellaneous | 4,153 | 4,153 | |
| Mitigation Revenue | 1,932 | 1,932 | |
| Rental Income | 291,093 | 291,093 | |
| Summer Camp Fees | 135,900 | 135,900 | |
| Timber Sales | 101,236 | 101,236 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 181,887 | 232,852 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 22,342 | 22,342 | ||
| Payroll Taxes | 51,941 | 51,941 | ||
| Real Estate and PP Taxes | 70,223 | 70,223 |