| 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 | 209 | SL | 39.0000 | 7 | |||
| NEW SHELTER | 1996-09-27 | 1,890 | 1,315 | SL | 39.0000 | 48 | |||
| NEW ROOF ON SHED | 2004-06-16 | 1,682 | 839 | SL | 39.0000 | 43 | |||
| SHOULDER MILLING & WIDENING ROAD | 2013-06-19 | 81,099 | 63,004 | 200DB | 15.0000 | 2,413 | |||
| FENCING | 2014-07-29 | 6,105 | 4,515 | 200DB | 15.0000 | 212 | 212 | ||
| BIRD VIEWING STATION | 2014-11-07 | 4,521 | 3,302 | 200DB | 15.0000 | 163 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2015-09-17 | 152,759 | 105,760 | 200DB | 15.0000 | 6,267 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2016-01-01 | 76,379 | 48,328 | 200DB | 15.0000 | 3,740 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2017-01-01 | 76,379 | 52,068 | 200DB | 15.0000 | 3,241 | |||
| MEMORIAL BENCH | 2018-06-04 | 559 | 473 | 200DB | 7.0000 | 25 | |||
| 2 SETS OF PLAYGROUND EQUIPMENT | 2018-12-19 | 32,276 | 26,275 | 200DB | 7.0000 | 1,715 | |||
| PLAYGROUND EQUIPMENT | 2019-04-03 | 9,650 | 7,676 | 200DB | 7.0000 | 564 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2019-08-16 | 47,727 | 21,997 | 200DB | 15.0000 | 3,431 | |||
| ELECTRIC LINE EXT | 2019-11-27 | 14,400 | 10,741 | 200DB | 7.0000 | 1,045 | |||
| PARK CAMERA | 2019-12-14 | 1,754 | 1,534 | 200DB | 5.0000 | 81 | |||
| ELECTRICAL POWER | 2019-12-23 | 36,102 | 15,734 | 200DB | 15.0000 | 2,716 | |||
| DRAINAGE TILE 50% DEPOSIT | 2019-12-31 | 44,876 | 19,558 | 200DB | 15.0000 | 3,376 | 3,376 | ||
| PLT SPRAYER | 2019-12-31 | 484 | 422 | 200DB | 5.0000 | 25 | |||
| FIVE OUTDOOR GRILLS | 2019-12-31 | 675 | 587 | 200DB | 5.0000 | 35 | |||
| JOHN DEERE 5055E UTILITY TRACTOR | 2020-06-17 | 29,995 | 20,626 | 200DB | 7.0000 | 2,677 | |||
| JOHN DEERE 5075E UTILITY TRACTOR | 2020-06-22 | 47,609 | 32,737 | 200DB | 7.0000 | 4,249 | |||
| PLAYGROUND EQUIPMENT | 2020-09-22 | 7,155 | 4,734 | 200DB | 7.0000 | 692 | |||
| DRAINAGE TILE 50% DEPOSIT | 2020-10-16 | 75,051 | 27,281 | 200DB | 15.0000 | 6,369 | 6,369 | ||
| FORD F250 PLOW TRUCK | 2020-11-18 | 46,371 | 36,689 | 200DB | 5.0000 | 3,873 | |||
| 2021 GRASSHOPPER 729T MOWER | 2021-01-06 | 15,695 | 9,975 | 200DB | 7.0000 | 1,634 | |||
| FRONTIER WC1105 WOOD CHIPPER | 2021-12-16 | 4,613 | 2,259 | 200DB | 7.0000 | 673 | |||
| 2021 LIBERTY 7K UTILITY TRACTOR | 2021-12-16 | 3,177 | 2,033 | 200DB | 5.0000 | 458 | |||
| DRAINAGE TILE PREPAY | 2021-12-16 | 21,161 | 5,266 | 200DB | 15.0000 | 2,119 | 2,119 | ||
| JOHN DEERE 3032E UTILITY TRACTOR | 2021-12-16 | 17,000 | 8,326 | 200DB | 7.0000 | 2,478 | |||
| FRONTIER GM2072R GROOMING MOWER | 2021-12-16 | 4,467 | 2,188 | 200DB | 7.0000 | 651 | |||
| ENTRANCE GATE | 2021-12-16 | 16,470 | 4,099 | 200DB | 15.0000 | 1,649 | |||
| KICKAPOO PARK HOUSE UPGRADES | 2022-05-26 | 10,765 | 2,161 | 200DB | 15.0000 | 1,147 | |||
| RENOVATIONS | 2022-06-13 | 17,937 | 3,601 | 200DB | 15.0000 | 1,911 | |||
| ASPHALT REPAIRS | 2022-07-18 | 10,010 | 1,817 | 200DB | 15.0000 | 1,092 | |||
| TRAILS UPGRADES | 2022-07-23 | 16,905 | 3,068 | 200DB | 15.0000 | 1,845 | |||
| LOG SPLITTER | 2022-10-17 | 1,900 | 607 | 200DB | 7.0000 | 369 | |||
| JOHN DEERE 311G COMPACT LOADER | 2022-10-31 | 76,200 | 24,364 | 200DB | 7.0000 | 14,810 | |||
| PAVEMENT UPGRADES | 2022-11-24 | 12,119 | 1,733 | 200DB | 15.0000 | 1,385 | |||
| JD 2022 LOW PROFILE TILT TRAILER | 2023-01-05 | 12,024 | 3,435 | 200DB | 7.0000 | 2,454 | |||
| JD 60' DIAMOND DRUM MULCHER | 2023-04-24 | 31,229 | 5,948 | 200DB | 7.0000 | 7,223 | |||
| HOUSE AC UPGRADE | 2023-06-12 | 3,780 | 294 | 200DB | 15.0000 | 465 | |||
| ROAD & LOT IMPROVEMENTS | 2023-10-13 | 59,583 | 1,986 | 200DB | 15.0000 | 7,680 | |||
| HOUSE ELECTRICAL UPGRADE | 2023-10-13 | 5,500 | 183 | 200DB | 15.0000 | 709 | |||
| PLAYGROUND EQUP - MOLANDA CO | 2023-11-07 | 112,500 | 5,357 | 200DB | 7.0000 | 30,612 | |||
| HOUSE WATER SOFTNER | 2023-12-01 | 1,490 | 35 | 200DB | 7.0000 | 416 | |||
| HOUSE FLOORIING UPGRADE | 2023-12-19 | 10,504 | 200DB | 15.0000 | 1,401 | ||||
| 2024 729T KUBOTA MOWER | 2023-12-21 | 19,040 | 200DB | 7.0000 | 5,440 | ||||
| DUMP TRUCK DOWN PAYMENT | 2023-12-22 | 30,000 | 200DB | 7.0000 | 8,571 | ||||
| F350 DUMP TRUCK FINAL PAYMENT | 2024-02-29 | 38,865 | 200DB | 7.0000 | 9,254 | ||||
| TILLER | 2024-09-30 | 2,689 | 200DB | 7.0000 | 192 | ||||
| ROAD SHOULDER WORK | 2024-10-01 | 17,332 | 200DB | 15.0000 | 578 | ||||
| NEW BUILDING | 2024-10-31 | 44,268 | SL | 39.0000 | 189 | ||||
| TILING - MARTIN - 600TH AVE | 2024-03-31 | 18,260 | 200DB | 15.0000 | 1,826 | 1,826 | |||
| TILING - MARTIN - 5TH STREET | 2024-03-31 | 56,230 | 200DB | 15.0000 | 5,623 | 5,623 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 245,124 | 174,076 | 71,048 | |
| Land | 1,616,413 | 1,616,413 | 6,474,403 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 730,416 | 445,527 | 284,889 | |
| Improvements | 1,066,896 | 759,886 | 307,010 | |
| Land | 1,282,950 | 1,282,950 | 1,924,828 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CRP LAND MANAGEMENT FEES | 1,918 | 1,851 | ||
| EQUIPMENT OPERATING EXPENSES - PARK | 8,886 | 8,886 | ||
| EQUIPMENT REPAIRS | 2,048 | 2,048 | ||
| HOUSE REPAIRS | 89 | 89 | ||
| INSURANCE - PARK | 23,130 | 23,130 | ||
| MISCELLANEOUS | 468 | 468 | ||
| OFFICE SUPPLIES AND EXPENSES - PARK | 279 | 279 | ||
| PARK AND CRP LAND REAL ESTATE TAXES | 12,870 | 12,870 | ||
| PARK AND SHOP OPERATING EXPENSES | 19,532 | 19,532 | ||
| PARK AND SHOP REPAIRS | 5,594 | 5,594 | ||
| PROFESSIONAL FEES - PARK | 14,048 | 14,048 | ||
| REFORESTATION EXPENSES | 680 | 680 | ||
| Rental Expenses | 56,381 | 56,381 | ||
| RENTAL EXPENSES | 56,381 | |||
| UTILITIES - PARK | 8,699 | 8,699 |
| 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 | 2,102 | 2,138 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 4,739 | |||
| PAYROLL TAXES | 7,257 | 7,257 |