| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,400 | 140 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROVEMENTS | 2015-07-17 | 18,000 | 4,014 | 150DB | 15.000000000000 | 2,978 | 0 | ||
| BUILDING ADDITION | 2016-04-04 | 21,107 | 3,935 | SL | 27.500000000000 | 768 | 0 | ||
| IMPROVEMENTS | 2017-03-31 | 37,487 | 4,044 | SL | 39.000000000000 | 961 | 0 | ||
| STATUE | 2017-09-28 | 7,500 | 1,833 | SL | 15.000000000000 | 500 | 0 | ||
| LANDSCAPING | 2017-07-26 | 14,952 | 3,822 | SL | 15.000000000000 | 997 | 0 | ||
| SECURITY SYSTEM | 2017-11-29 | 5,071 | 1,183 | SL | 15.000000000000 | 338 | 0 | ||
| ELECTRIC | 2017-06-30 | 5,272 | 826 | SL | 25.000000000000 | 211 | 0 | ||
| CEMENT | 2017-09-11 | 32,722 | 4,909 | SL | 25.000000000000 | 1,309 | 0 | ||
| RETAINING WALL | 2017-09-08 | 10,000 | 1,500 | SL | 25.000000000000 | 400 | 0 | ||
| FENCING | 2017-10-24 | 4,650 | 1,111 | SL | 15.000000000000 | 310 | 0 | ||
| CONTRACTOR WORK | 2017-10-31 | 3,443 | 494 | SL | 25.000000000000 | 138 | 0 | ||
| DISPLAY WORK | 2018-05-21 | 2,462 | 492 | SL | 15.000000000000 | 164 | 0 | ||
| FENCING | 2018-06-29 | 3,100 | 362 | SL | 25.000000000000 | 124 | 0 | ||
| SECURITY SYSTEM | 2018-09-14 | 11,596 | 3,190 | SL | 10.000000000000 | 1,160 | 0 | ||
| SCREENFLEX | 2018-10-09 | 4,216 | 749 | SL | 15.000000000000 | 281 | 0 | ||
| FRAMES & ART | 2019-04-11 | 4,417 | 958 | SL | 10.000000000000 | 442 | 0 | ||
| LANDSCAPING | 2019-05-01 | 24,616 | 3,419 | SL | 15.000000000000 | 1,641 | 0 | ||
| STRUCTURAL IMPROVEMENTS | 2019-05-24 | 101,598 | 5,210 | SL | 39.000000000000 | 2,605 | 0 | ||
| BLACKTOP | 2019-09-10 | 28,535 | 4,138 | 150DB | 15.000000000000 | 2,440 | 0 | ||
| LAND-PRAIRIE RESTORATION | 2019-10-14 | 11,000 | L | 0 | 0 | ||||
| LANDSCAPING | 2019-12-18 | 5,420 | 786 | 150DB | 15.000000000000 | 463 | 0 | ||
| 7 BENCHES | 2021-05-31 | 29,775 | SL | 15.000000000000 | 1,985 | 0 | |||
| KAY CASKEY WILD FLOWER GARDEN | 2022-03-31 | 35,133 | SL | 15.000000000000 | 390 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 18,000 | 15,992 | 2,008 | 2,008 |
| BUILDING ADDITION | 21,107 | 4,703 | 16,404 | 16,404 |
| IMPROVEMENTS | 37,487 | 5,005 | 32,482 | 32,482 |
| STATUE | 7,500 | 2,333 | 5,167 | 5,167 |
| LANDSCAPING | 14,952 | 4,819 | 10,133 | 10,133 |
| SECURITY SYSTEM | 5,071 | 1,521 | 3,550 | 3,550 |
| ELECTRIC | 5,272 | 1,037 | 4,235 | 4,235 |
| CEMENT | 32,722 | 6,218 | 26,504 | 26,504 |
| RETAINING WALL | 10,000 | 1,900 | 8,100 | 8,100 |
| FENCING | 4,650 | 1,421 | 3,229 | 3,229 |
| CONTRACTOR WORK | 3,443 | 632 | 2,811 | 2,811 |
| DISPLAY WORK | 2,462 | 656 | 1,806 | 1,806 |
| FENCING | 3,100 | 486 | 2,614 | 2,614 |
| SECURITY SYSTEM | 11,596 | 4,350 | 7,246 | 7,246 |
| SCREENFLEX | 4,216 | 1,030 | 3,186 | 3,186 |
| FRAMES & ART | 4,417 | 1,400 | 3,017 | 3,017 |
| LANDSCAPING | 24,616 | 5,060 | 19,556 | 19,556 |
| STRUCTURAL IMPROVEMENTS | 101,598 | 7,815 | 93,783 | 93,783 |
| BLACKTOP | 28,535 | 6,578 | 21,957 | 21,957 |
| LAND-PRAIRIE RESTORATION | 11,000 | 0 | 11,000 | |
| LANDSCAPING | 5,420 | 1,249 | 4,171 | 4,634 |
| 7 BENCHES | 29,775 | 1,985 | 27,790 | 27,790 |
| KAY CASKEY WILD FLOWER GARDEN | 35,133 | 390 | 34,743 | 34,743 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER SOFTWARE | 63 | 0 | 63 | |
| OFFICE SUPPLIES | 226 | 0 | 226 | |
| INSURANCE | 433 | 0 | 433 | |
| REPAIRS & MAINTENANCE | 12,767 | 0 | 12,767 | |
| ADVERTISING & PROMOTIONS | 1,900 | 0 | 1,900 | |
| OPERATING EXPENSES | 125 | 0 | 125 | |
| DUES & SUBSCRIPTIONS | 75 | 0 | 75 | |
| MISCELLANEOUS | 664 | 0 | 664 | |
| CONTRACT LABOR | 5,587 | 0 | 5,587 | |
| EVENTS | 4,768 | 0 | 4,768 |
| Name | Address |
|---|---|
| ARLYN GAGNON |
2500 4TH ST SW ROCHESTER,MN55902 |
|
CARL AND VERNA SCHMIDT FOUNDATION |
PO BOX 638 ROCHESTER,MN559030638 |
|
DWIGHT LUDWELL JONES |
695 16TH STREET SW ROCHESTER,MN55902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 942 | 0 | 942 |