| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BILL LAFORGE HOME | 1994-12-15 | 291 | 202 | SL | 39.0000 | 7 | |||
| NEW SHELTER | 1996-09-27 | 1,890 | 1,267 | SL | 39.0000 | 48 | |||
| NEW ROOF ON SHED | 2004-06-16 | 1,682 | 796 | SL | 39.0000 | 43 | |||
| SHOULDER MILLING & WIDENING ROAD | 2013-06-19 | 81,099 | 60,220 | 200DB | 15.0000 | 2,784 | |||
| FENCING | 2014-07-29 | 6,105 | 4,270 | 200DB | 15.0000 | 245 | 245 | ||
| BIRD VIEWING STATION | 2014-11-07 | 4,521 | 3,114 | 200DB | 15.0000 | 188 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2015-09-17 | 152,759 | 98,529 | 200DB | 15.0000 | 7,231 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2016-01-01 | 76,379 | 44,012 | 200DB | 15.0000 | 4,316 | |||
| KUBOTA MOWER 729T6 | 2016-11-20 | 11,949 | 10,400 | 200DB | 7.0000 | 406 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2017-01-01 | 76,379 | 48,328 | 200DB | 15.0000 | 3,740 | |||
| 2017 JD GATOR SIDE BY SIDE | 2018-01-18 | 16,846 | 15,463 | 200DB | 5.0000 | 46 | |||
| MEMORIAL BENCH | 2018-06-04 | 559 | 438 | 200DB | 7.0000 | 35 | |||
| HP 17.3 LAPTOP | 2018-07-18 | 450 | 401 | 200DB | 5.0000 | 11 | |||
| CANON PRINTER | 2018-07-18 | 70 | 62 | 200DB | 5.0000 | 2 | |||
| 2 SETS OF PLAYGROUND EQUIPMENT | 2018-12-19 | 32,276 | 23,875 | 200DB | 7.0000 | 2,400 | |||
| PLAYGROUND EQUIPMENT | 2019-04-03 | 9,650 | 6,886 | 200DB | 7.0000 | 790 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2019-08-16 | 47,727 | 18,039 | 200DB | 15.0000 | 3,958 | |||
| ELECTRIC LINE EXT | 2019-11-27 | 14,400 | 9,277 | 200DB | 7.0000 | 1,464 | |||
| PARK CAMERA | 2019-12-14 | 1,754 | 1,387 | 200DB | 5.0000 | 147 | |||
| ELECTRICAL POWER | 2019-12-23 | 36,102 | 12,601 | 200DB | 15.0000 | 3,133 | |||
| DRAINAGE TILE 50% DEPOSIT | 2019-12-31 | 44,876 | 15,663 | 200DB | 15.0000 | 3,895 | 3,895 | ||
| PLT SPRAYER | 2019-12-31 | 484 | 380 | 200DB | 5.0000 | 42 | |||
| FIVE OUTDOOR GRILLS | 2019-12-31 | 675 | 529 | 200DB | 5.0000 | 58 | |||
| JOHN DEERE 5055E UTILITY TRACTOR | 2020-06-17 | 29,995 | 16,878 | 200DB | 7.0000 | 3,748 | |||
| JOHN DEERE 5075E UTILITY TRACTOR | 2020-06-22 | 47,609 | 26,788 | 200DB | 7.0000 | 5,949 | |||
| PLAYGROUND EQUIPMENT | 2020-09-22 | 7,155 | 3,765 | 200DB | 7.0000 | 969 | |||
| DRAINAGE TILE 50% DEPOSIT | 2020-10-16 | 75,051 | 19,932 | 200DB | 15.0000 | 7,349 | 7,349 | ||
| FORD F250 PLOW TRUCK | 2020-11-18 | 46,371 | 30,234 | 200DB | 5.0000 | 6,455 | |||
| 2021 GRASSHOPPER 729T MOWER | 2021-01-06 | 15,695 | 7,687 | 200DB | 7.0000 | 2,288 | |||
| FRONTIER WC1105 WOOD CHIPPER | 2021-12-16 | 4,613 | 1,318 | 200DB | 7.0000 | 941 | |||
| 2021 LIBERTY 7K UTILITY TRACTOR | 2021-12-16 | 3,177 | 1,271 | 200DB | 5.0000 | 762 | |||
| DRAINAGE TILE PREPAY | 2021-12-16 | 21,161 | 2,821 | 200DB | 15.0000 | 2,445 | 2,445 | ||
| JOHN DEERE 3032E UTILITY TRACTOR | 2021-12-16 | 17,000 | 4,857 | 200DB | 7.0000 | 3,469 | |||
| FRONTIER GM2072R GROOMING MOWER | 2021-12-16 | 4,467 | 1,276 | 200DB | 7.0000 | 912 | |||
| ENTRANCE GATE | 2021-12-16 | 16,470 | 2,196 | 200DB | 15.0000 | 1,903 | |||
| KICKAPOO PARK HOUSE UPGRADES | 2022-05-26 | 10,765 | 837 | 200DB | 15.0000 | 1,324 | |||
| RENOVATIONS | 2022-06-13 | 17,937 | 1,395 | 200DB | 15.0000 | 2,206 | |||
| ASPHALT REPAIRS | 2022-07-18 | 10,010 | 556 | 200DB | 15.0000 | 1,261 | |||
| TRAILS UPGRADES | 2022-07-23 | 16,905 | 939 | 200DB | 15.0000 | 2,129 | |||
| LOG SPLITTER | 2022-10-17 | 1,900 | 90 | 200DB | 7.0000 | 517 | |||
| JOHN DEERE 311G COMPACT LOADER | 2022-10-31 | 76,200 | 3,629 | 200DB | 7.0000 | 20,735 | |||
| PAVEMENT UPGRADES | 2022-11-24 | 12,119 | 135 | 200DB | 15.0000 | 1,598 | |||
| JD 2022 LOW PROFILE TILT TRAILER | 2023-01-05 | 12,024 | 200DB | 7.0000 | 3,435 | ||||
| JD 60' DIAMOND DRUM MULCHER | 2023-04-24 | 31,229 | 200DB | 7.0000 | 5,948 | ||||
| HOUSE AC UPGRADE | 2023-06-12 | 3,780 | 200DB | 15.0000 | 294 | ||||
| ROAD & LOT IMPROVEMENTS | 2023-10-13 | 59,583 | 200DB | 15.0000 | 1,986 | ||||
| HOUSE ELECTRICAL UPGRADE | 2023-10-13 | 5,500 | 200DB | 15.0000 | 183 | ||||
| PLAYGROUND EQUP - MOLANDA CO | 2023-11-07 | 112,500 | 200DB | 7.0000 | 5,357 | ||||
| HOUSE WATER SOFTNER | 2023-12-01 | 1,490 | 200DB | 7.0000 | 35 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 245,124 | 154,551 | 90,573 | |
| Land | 1,616,413 | 1,616,413 | 7,666,646 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 688,862 | 378,101 | 310,761 | |
| Improvements | 1,005,296 | 684,976 | 320,320 | |
| Land | 1,208,460 | 1,208,460 | 1,924,828 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CRP LAND MANAGEMENT FEES | 1,851 | 1,851 | ||
| EQUIPMENT OPERATING EXPENSES - PARK | 7,020 | 7,020 | ||
| EQUIPMENT REPAIRS | 1,398 | 1,398 | ||
| HOUSE REPAIRS | 7,020 | 7,020 | ||
| INSURANCE - PARK | 37,139 | 37,139 | ||
| MISCELLANEOUS | 125 | 125 | ||
| OFFICE SUPPLIES AND EXPENSES - PARK | 1,106 | 1,106 | ||
| PARK AND CRP LAND REAL ESTATE TAXES | 12,303 | 12,303 | ||
| PARK AND SHOP OPERATING EXPENSES | 16,971 | 16,971 | ||
| PARK AND SHOP REPAIRS | 21,207 | 21,207 | ||
| PROFESSIONAL FEES - PARK | 22,023 | 22,023 | ||
| REFORESTATION EXPENSES | 910 | 910 | ||
| Rental Expenses | 55,026 | 55,026 | ||
| RENTAL EXPENSES | 55,026 | |||
| UTILITIES - PARK | 10,107 | 10,107 | ||
| VEHICLE REPAIRS AND MAINTENANCE | 1,510 | 1,510 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRP LAND RENTAL | 37,027 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,876 | 2,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 4,800 | |||
| PAYROLL TAXES | 6,902 | 6,902 |