| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 247,318 | 206,693 | 40,625 | 35,000 |
| Buildings | 4,047,198 | 1,435,217 | 2,611,981 | |
| Improvements | 1,157,041 | 584,837 | 572,204 | 500,000 |
| Land | 7,245,457 | 7,245,457 | 9,365,000 | |
| Miscellaneous | 800,330 | 694,142 | 106,188 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 28,640 | 28,640 | 28,000 |
| Prepaid Insurance | 46,855 | 44,762 | 44,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 2,412 | 2,412 | ||
| Chemicals | 7,564 | 7,564 | ||
| Contract Labor | 3,918 | 3,918 | ||
| Donations less than $250 | 250 | 250 | ||
| Dues and Memberships | 2,326 | 2,326 | ||
| Equipment Rent | 18,960 | 18,960 | ||
| Expenses greater than revenue used | -389,418 | 389,418 | ||
| Feed | 2,243 | 2,243 | ||
| Fertilizer | 3,231 | 3,231 | ||
| Gasoline | 22,209 | 22,209 | ||
| Insurance | 206,352 | 206,352 | ||
| Legal and Accounting | 9,855 | 9,855 | ||
| Other | 1,650 | 1,650 | ||
| Parts | 12,327 | 12,327 | ||
| Postage | 1,330 | 1,330 | ||
| Professional Services | 34,070 | 34,070 | ||
| Promotions | 12,994 | 12,994 | ||
| Rental Expenses | 4,822 | 4,822 | ||
| Repairs and Maintenance | 181,810 | 181,810 | ||
| Seed | 14,400 | 14,400 | ||
| Service and Finance Charges | 80,750 | 80,750 | 80,750 | |
| Show Expense | 1,039 | 1,039 | ||
| Supplies | 132,925 | 132,925 | ||
| Telephone | 12,824 | 12,824 | ||
| Travel | 7,588 | 7,588 | ||
| Utilities | 76,712 | 76,712 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Discount Vendor Fees | 342 | 342 | |
| Govt Crop Subsidies | 49,071 | 49,071 | |
| Hunting and Fishing Fees | 858,285 | 858,285 | |
| Merchandise Sales | 4,080 | 4,080 | |
| Rental Income | 244,306 | 244,306 | |
| Summer Camp Fees | 103,885 | 103,885 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 162,740 | 83,827 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 5,929 | 2,964 | 5,929 | |
| Payroll Taxes | 48,462 | 48,462 | ||
| Real Estate and PP Taxes | 85,547 | 85,547 |