| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| FULLY DEPRECIATED MACHINERY AND EQUIPMENT | 2007-01-01 | 129,268 | 129,268 | VAR | 0 % | 0 | 0 | 0 | |
| 2 PICNIC TABLES | 2002-03-05 | 1,108 | 1,108 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 4 PICNIC TABLES | 2005-04-13 | 2,364 | 2,135 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STIHL CHAIN SAW | 2006-11-08 | 360 | 329 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| RANGER'S HOUSE | 1979-10-05 | 56,512 | 56,512 | SL | 40.000000000000 | 0 | 0 | 0 | |
| NEW SHELTER | 1987-09-30 | 21,979 | 21,059 | SL | 27.500000000000 | 0 | 0 | 0 | |
| PARK ROAD GRAVEL WORK | 1993-09-23 | 15,300 | 15,300 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| TILE | 1994-09-26 | 888 | 888 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| TILE | 1994-10-03 | 1,411 | 1,411 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| BILL LAFORGE HOME | 1994-12-15 | 291 | 188 | SL | 39.000000000000 | 7 | 0 | 7 | |
| NEW SHELTER | 1996-09-27 | 1,890 | 1,171 | SL | 39.000000000000 | 48 | 0 | 48 | |
| NEW RESTROOMS | 1998-07-02 | 10,281 | 10,281 | 200DB | 10.000000000000 | 0 | 0 | 0 | |
| 3 TON A/C UNIT | 2003-06-28 | 163 | 154 | 200DB | 10.000000000000 | 0 | 0 | 0 | |
| NEW ROOF ON SHED | 2004-06-16 | 1,682 | 710 | SL | 39.000000000000 | 43 | 0 | 43 | |
| WATER LINE TO LARGE SHELTER | 2005-05-31 | 716 | 646 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SEPTIC SYSTEM - RANGER HOUSE | 2006-04-19 | 4,851 | 4,352 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 548 ACRES PARK | 1976-08-01 | 784,725 | L | 0 | 0 | 0 | |||
| 18 ACRES WHITE OAKS | 1985-07-19 | 7,200 | L | 0 | 0 | 0 | |||
| 16 ACRES NUTHATCH | 1985-07-19 | 5,600 | L | 0 | 0 | 0 | |||
| 20 ACRES BLACK OAKS | 1985-07-19 | 7,000 | L | 0 | 0 | 0 | |||
| TREES | 1996-10-02 | 281 | L | 0 | 0 | 0 | |||
| FULLY DEPRECIATED PARK IMPROVEMENTS | 2007-01-01 | 223,594 | 223,594 | VAR | 0 % | 0 | 0 | 0 | |
| HP PAVILION NOTEBOOK COMPUTER | 2008-01-13 | 750 | 692 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HP 640 FAX MACHINE | 2008-01-13 | 40 | 37 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| QUICKBOOKS PRO 2007 & MICROSOFT OFFICE SOFTWARE | 2008-01-13 | 520 | 520 | SL | 3.000000000000 | 0 | 0 | 0 | |
| STIHL CHAIN SAW | 2009-09-04 | 350 | 316 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 2011 CHEVY PICK UP TRUCK | 2011-01-26 | 22,836 | 21,024 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FITNESS EQUIPMENT FOR PARK | 2011-10-26 | 11,656 | 10,716 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FITNESS EQUIPMENT IMPROVEMENTS | 2012-06-06 | 3,595 | 3,298 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| STIHL 30" HEDGE TRIMMER | 2012-07-03 | 570 | 523 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| BUSH HOG MODEL 172 | 2013-01-02 | 2,500 | 2,306 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HP OFFICEJET PRO 8600 E-PRINTER | 2013-07-09 | 159 | 145 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| DESK | 2013-08-12 | 248 | 224 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SHOULDER MILLING & WIDENING PARK ROAD | 2013-06-19 | 81,099 | 53,302 | 200DB | 15.000000000000 | 3,706 | 0 | 5,407 | |
| BIRD VIEWING STATION | 2014-11-07 | 4,521 | 2,648 | 200DB | 15.000000000000 | 250 | 0 | 301 | |
| QUICKBOOKS SOFTWARE | 2014-02-20 | 526 | 503 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| HP NOTEBOOK | 2014-04-27 | 800 | 762 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| COMPUTER SOFTWARE | 2014-04-27 | 212 | 202 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| PUSH TRIM MOWER | 2015-05-04 | 159 | 135 | 200DB | 7.000000000000 | 7 | 0 | 24 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 2015-09-17 | 152,759 | 80,559 | 200DB | 15.000000000000 | 9,627 | 0 | 10,184 | |
| 1385 ACRES FARM | 1976-08-01 | 1,912,423 | L | 0 | 0 | 0 | |||
| FULLY DEPRECIATED TILE | 2007-01-01 | 97,931 | 97,931 | VAR | 0 % | 0 | 0 | 0 | |
| FENCING | 2014-07-29 | 6,105 | 3,662 | 200DB | 15.000000000000 | 326 | 407 | 407 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 2016-01-01 | 76,379 | 39,033 | 200DB | 15.000000000000 | 4,979 | 0 | 5,092 | |
| KUBOTA MOWER 729T6 | 2016-11-20 | 11,949 | 8,913 | 200DB | 7.000000000000 | 867 | 0 | 1,707 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 2017-01-01 | 76,379 | 33,288 | 200DB | 15.000000000000 | 5,745 | 0 | 5,092 | |
| HP 17.3' LAPTOP | 2018-07-18 | 450 | 315 | 200DB | 5.000000000000 | 54 | 0 | 90 | |
| CANON PRINTER | 2018-07-18 | 70 | 49 | 200DB | 5.000000000000 | 8 | 0 | 14 | |
| COMPUTER SOFTWARE | 2018-07-18 | 130 | 120 | 200DB | 3.000000000000 | 4 | 0 | 10 | |
| 2 SETS OF PLAYGROUND EQUIPMENT | 2018-12-19 | 32,276 | 15,809 | 200DB | 7.000000000000 | 4,705 | 0 | 4,611 | |
| 2017 JD GATOR SIDE BY SIDE | 2018-01-18 | 16,846 | 13,005 | 200DB | 5.000000000000 | 1,536 | 0 | 3,369 | |
| MEMORIAL BENCH | 2018-06-04 | 559 | 321 | 200DB | 7.000000000000 | 68 | 0 | 80 | |
| ELECTRIC LINE EXT | 2019-11-27 | 14,400 | 4,359 | 200DB | 7.000000000000 | 2,869 | 0 | 2,057 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 2019-08-16 | 47,727 | 8,202 | 200DB | 15.000000000000 | 5,270 | 0 | 3,182 | |
| GRASSHOPPER 729T6 TRACTOR | 2019-09-13 | 13,936 | 4,930 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| PARK CAMERA | 2019-12-14 | 1,754 | 736 | 200DB | 5.000000000000 | 407 | 0 | 351 | |
| PLAYGROUND EQUIPMENT | 2019-04-03 | 9,650 | 4,234 | 200DB | 7.000000000000 | 1,547 | 0 | 1,379 | |
| PLT SPRAYER | 2019-12-31 | 484 | 194 | 200DB | 5.000000000000 | 116 | 0 | 97 | |
| ELECTRICAL POWER | 2019-12-23 | 36,102 | 4,814 | 200DB | 15.000000000000 | 4,172 | 0 | 2,407 | |
| DRAINAGE TILE 50% DEPOSIT | 2019-12-31 | 44,876 | 5,983 | 200DB | 15.000000000000 | 5,186 | 2,992 | 2,992 | |
| FIVE OUTDOOR GRILLS | 2019-12-31 | 675 | 270 | 200DB | 5.000000000000 | 162 | 0 | 135 | |
| JOHN DEERE 5055E UTILITY TRACTOR | 2020-06-17 | 29,995 | 4,285 | 200DB | 7.000000000000 | 7,346 | 0 | 4,285 | |
| JOHN DEERE 5075E UTILITY TRACTOR | 2020-06-22 | 47,609 | 6,801 | 200DB | 7.000000000000 | 11,659 | 0 | 6,801 | |
| FORD F250 PLOW TRUCK | 2020-11-18 | 46,371 | 1,546 | 200DB | 5.000000000000 | 17,930 | 0 | 9,274 | |
| PLAYGROUND EQUIPMENT | 2020-09-22 | 7,155 | 511 | 200DB | 7.000000000000 | 1,898 | 0 | 1,022 | |
| DRAINAGE TILE 50% DEPOSIT | 2020-10-16 | 75,051 | 1,668 | 200DB | 15.000000000000 | 9,784 | 5,003 | 5,003 | |
| LAND - ROBERT HUMPHREY ESTATE | 2020-12-31 | 107,925 | L | 0 | 0 | 0 | |||
| DRAINAGE TILE PREPAY | 2021-12-16 | 21,161 | 200DB | 15.000000000000 | 0 | 0 | 0 | ||
| 2021 GRASSHOPPER 729T MOWER | 2021-01-06 | 15,695 | 200DB | 7.000000000000 | 4,484 | 0 | 2,242 | ||
| FRONTIER WC1105 WOOD CHIPPER | 2021-12-16 | 4,613 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| 2021 LIBERTY 7K 14 FOOT 83" WIDE UTILITY TRAILOR | 2021-12-16 | 3,177 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| JOHN DEERE 3032E COMPACT UTILITY TRACTOR | 2021-12-16 | 17,000 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| FRONTIER GM2072R REAR DISCHARGE GROOMING MOWER | 2021-12-16 | 4,467 | 200DB | 7.000000000000 | 0 | 0 | 0 | ||
| ENTRANCE GATE | 2021-12-16 | 16,470 | 200DB | 15.000000000000 | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1385 ACRES FARM | 1,912,423 | 0 | 1,912,423 | |
| FULLY DEPRECIATED TILE | 97,931 | 97,931 | 0 | |
| FENCING | 6,105 | 3,988 | 2,117 | |
| DRAINAGE TILE 50% DEPOSIT | 44,876 | 11,169 | 33,707 | |
| DRAINAGE TILE 50% DEPOSIT | 75,051 | 11,452 | 63,599 | |
| DRAINAGE TILE PREPAY | 21,161 | 0 | 21,161 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FULLY DEPRECIATED MACHINERY AND EQUIPMENT | 129,268 | 129,268 | 0 | |
| 2 PICNIC TABLES | 1,108 | 1,108 | 0 | |
| 4 PICNIC TABLES | 2,364 | 2,135 | 229 | |
| STIHL CHAIN SAW | 360 | 329 | 31 | |
| RANGER'S HOUSE | 56,512 | 56,512 | 0 | |
| NEW SHELTER | 21,979 | 21,059 | 920 | |
| PARK ROAD GRAVEL WORK | 15,300 | 15,300 | 0 | |
| TILE | 888 | 888 | 0 | |
| TILE | 1,411 | 1,411 | 0 | |
| BILL LAFORGE HOME | 291 | 195 | 96 | |
| NEW SHELTER | 1,890 | 1,219 | 671 | |
| NEW RESTROOMS | 10,281 | 10,281 | 0 | |
| 3 TON A/C UNIT | 163 | 154 | 9 | |
| NEW ROOF ON SHED | 1,682 | 753 | 929 | |
| WATER LINE TO LARGE SHELTER | 716 | 646 | 70 | |
| SEPTIC SYSTEM - RANGER HOUSE | 4,851 | 4,352 | 499 | |
| 548 ACRES PARK | 784,725 | 0 | 784,725 | |
| 18 ACRES WHITE OAKS | 7,200 | 0 | 7,200 | |
| 16 ACRES NUTHATCH | 5,600 | 0 | 5,600 | |
| 20 ACRES BLACK OAKS | 7,000 | 0 | 7,000 | |
| TREES | 281 | 0 | 281 | |
| FULLY DEPRECIATED PARK IMPROVEMENTS | 223,594 | 223,594 | 0 | |
| HP PAVILION NOTEBOOK COMPUTER | 750 | 692 | 58 | |
| HP 640 FAX MACHINE | 40 | 37 | 3 | |
| QUICKBOOKS PRO 2007 & MICROSOFT OFFICE SOFTWARE | 520 | 520 | 0 | |
| STIHL CHAIN SAW | 350 | 316 | 34 | |
| 2011 CHEVY PICK UP TRUCK | 22,836 | 21,024 | 1,812 | |
| FITNESS EQUIPMENT FOR PARK | 11,656 | 10,716 | 940 | |
| FITNESS EQUIPMENT IMPROVEMENTS | 3,595 | 3,298 | 297 | |
| STIHL 30" HEDGE TRIMMER | 570 | 523 | 47 | |
| BUSH HOG MODEL 172 | 2,500 | 2,306 | 194 | |
| HP OFFICEJET PRO 8600 E-PRINTER | 159 | 145 | 14 | |
| DESK | 248 | 224 | 24 | |
| SHOULDER MILLING & WIDENING PARK ROAD | 81,099 | 57,008 | 24,091 | |
| BIRD VIEWING STATION | 4,521 | 2,898 | 1,623 | |
| QUICKBOOKS SOFTWARE | 526 | 503 | 23 | |
| HP NOTEBOOK | 800 | 762 | 38 | |
| COMPUTER SOFTWARE | 212 | 202 | 10 | |
| PUSH TRIM MOWER | 159 | 142 | 17 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 152,759 | 90,186 | 62,573 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 76,379 | 44,012 | 32,367 | |
| KUBOTA MOWER 729T6 | 11,949 | 9,780 | 2,169 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 76,379 | 39,033 | 37,346 | |
| HP 17.3' LAPTOP | 450 | 369 | 81 | |
| CANON PRINTER | 70 | 57 | 13 | |
| COMPUTER SOFTWARE | 130 | 124 | 6 | |
| 2 SETS OF PLAYGROUND EQUIPMENT | 32,276 | 20,514 | 11,762 | |
| 2017 JD GATOR SIDE BY SIDE | 16,846 | 14,541 | 2,305 | |
| MEMORIAL BENCH | 559 | 389 | 170 | |
| ELECTRIC LINE EXT | 14,400 | 7,228 | 7,172 | |
| ASPHALT OVERLAY FOR ROADS & PARKING LOTS | 47,727 | 13,472 | 34,255 | |
| PARK CAMERA | 1,754 | 1,143 | 611 | |
| PLAYGROUND EQUIPMENT | 9,650 | 5,781 | 3,869 | |
| PLT SPRAYER | 484 | 310 | 174 | |
| ELECTRICAL POWER | 36,102 | 8,986 | 27,116 | |
| FIVE OUTDOOR GRILLS | 675 | 432 | 243 | |
| JOHN DEERE 5055E UTILITY TRACTOR | 29,995 | 11,631 | 18,364 | |
| JOHN DEERE 5075E UTILITY TRACTOR | 47,609 | 18,460 | 29,149 | |
| FORD F250 PLOW TRUCK | 46,371 | 19,476 | 26,895 | |
| PLAYGROUND EQUIPMENT | 7,155 | 2,409 | 4,746 | |
| LAND - ROBERT HUMPHREY ESTATE | 107,925 | 0 | 107,925 | |
| 2021 GRASSHOPPER 729T MOWER | 15,695 | 4,484 | 11,211 | |
| FRONTIER WC1105 WOOD CHIPPER | 4,613 | 0 | 4,613 | |
| 2021 LIBERTY 7K 14 FOOT 83" WIDE UTILITY TRAILOR | 3,177 | 0 | 3,177 | |
| JOHN DEERE 3032E COMPACT UTILITY TRACTOR | 17,000 | 0 | 17,000 | |
| FRONTIER GM2072R REAR DISCHARGE GROOMING MOWER | 4,467 | 0 | 4,467 | |
| ENTRANCE GATE | 16,470 | 0 | 16,470 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCRUED INTEREST PAID | 1,556 | 0 | 0 | 1,556 |
| ADMINISTRATIVE EXPENSES - PARK | 3,833 | 0 | 0 | 3,833 |
| EQUIPMENT MAINTENANCE & REPAIRS - PARK | 2,493 | 0 | 0 | 2,493 |
| EQUIPMENT OPERATING EXPENSES - PARK | 5,444 | 0 | 0 | 5,444 |
| INSURANCE - PARK | 14,516 | 0 | 0 | 14,516 |
| OFFICE SUPPLIES & EXPENSES - PARK | 380 | 0 | 0 | 380 |
| PARK & SHOP OPERATING EXPENSES | 6,264 | 0 | 0 | 6,264 |
| PARK & SHOP MAINTENANCE & REPAIRS | 80,740 | 0 | 0 | 80,740 |
| PROFESSIONAL FEES - PARK | 3,570 | 0 | 0 | 3,570 |
| UTILITIES - PARK | 3,816 | 0 | 0 | 3,816 |
| REFORESTATION EXPENSES | 978 | 0 | 0 | 978 |
| MISCELLANEOUS | 115 | 0 | 0 | 115 |
| REAL ESTATE TAXES - RENTAL | 43,228 | 43,228 | 43,228 | 0 |
| MANAGEMENT FEES - RENTAL | 16,208 | 16,208 | 16,208 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES AND ASSESSMENTS | 190 | 190 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,705 | 1,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORM AG990-IL FILING FEES | 15 | 0 | 0 | 15 |
| PAYROLL TAXES | 6,789 | 0 | 0 | 6,789 |
| SEC. 4940 TAX | 5,947 | 0 | 0 | 0 |