| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 274,569 | 242,443 | 32,126 | |
| Buildings | 4,047,198 | 1,637,577 | 2,409,621 | |
| Improvements | 1,194,089 | 660,887 | 533,202 | |
| Land | 7,228,415 | 7,228,415 | 10,000,000 | |
| Miscellaneous | 800,330 | 750,032 | 50,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Expenses | 23,929 | 16,381 | 16,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 345 | 345 | ||
| Chemicals | 2,779 | 2,779 | ||
| Dues and Memberships | 335 | 335 | ||
| Equipment Rent | 23,501 | 23,501 | ||
| Expenses greater than revenue used | -468,165 | 468,165 | ||
| Feed | 649 | 649 | ||
| Gasoline | 6,700 | 6,700 | ||
| Insurance | 165,880 | 165,880 | ||
| Legal and Accounting | 41,993 | 41,993 | ||
| Other Expenses | 847 | 847 | ||
| Parts | 3,972 | 3,972 | ||
| Postage | 450 | 450 | ||
| Professional Services | 53,810 | 53,810 | ||
| Promotions | 5,122 | 5,122 | ||
| Rental Expenses | 5,410 | 5,410 | ||
| Repairs and Maintenance | 103,211 | 103,211 | ||
| Seed | 3,512 | 3,512 | ||
| Service and Finance Charges | 47,531 | 47,531 | ||
| Supplies | 26,671 | 26,671 | ||
| Telephone | 11,360 | 11,360 | ||
| Travel | 2,413 | 2,413 | ||
| Utilities | 53,324 | 53,324 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mitigation Revenue | 12,036 | 12,036 | |
| Other Income | 18,178 | 18,178 | |
| Program Service Fees | 653,129 | 653,129 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 534,371 | 182,907 |
| PPP Loan Payable | 119,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other | 3,990 | 3,990 | ||
| Payroll Taxes | 31,238 | 31,238 | ||
| Real Estate and PP Taxes | 89,368 | 89,368 |