| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 304,445 | 281,251 | 23,194 | 20,000 |
| Buildings | 4,047,198 | 1,941,117 | 2,106,081 | 2,000,000 |
| Improvements | 1,466,297 | 823,131 | 643,166 | 600,000 |
| Land | 7,228,415 | 7,228,415 | 7,353,000 | |
| Miscellaneous | 822,385 | 792,301 | 30,084 | 27,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 16,708 | 0 | 16,708 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Expenses | 28,134 | 29,868 | 29,868 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Chemicals | 2,631 | 2,631 | ||
| Contributions | 150 | 150 | ||
| Equipment Rent | 16,636 | 16,636 | ||
| Expenses greater than revenue used | -600,795 | 600,795 | ||
| Feed | 837 | 837 | ||
| Gasoline | 15,241 | 15,241 | ||
| Insurance | 191,886 | 191,886 | ||
| Other Expenses | 2,718 | 2,718 | ||
| Parts | 9,949 | 9,949 | ||
| Postage | 860 | 860 | ||
| Promotions | 9,611 | 9,611 | ||
| Rental Expenses | 6,009 | 6,009 | ||
| Repairs and Maintenance | 99,945 | 99,945 | ||
| Seed | 9,365 | 9,365 | ||
| Service and Finance Charges | 175,639 | 175,639 | ||
| Software | 1,843 | 1,843 | ||
| Supplies | 111,302 | 111,302 | ||
| Telephone | 10,873 | 10,873 | ||
| Travel | 343 | 343 | ||
| Utilities | 72,348 | 72,348 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income | 1,978 | 1,978 | |
| Program Service Fees | 900,254 | 900,254 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Income | 146,764 | 138,964 |
| Accrued Expenses | 127,583 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Services | 40,340 | 0 | 40,340 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Corp Franchise Taxes | 4,025 | 4,025 | ||
| Other Taxes | 808 | 808 | ||
| Payroll Taxes | 41,097 | 41,097 | ||
| Real Estate and PP Taxes | 94,802 | 94,802 |