| 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 | 216 | SL | 39.0000 | 7 | |||
| NEW SHELTER | 1996-09-27 | 1,890 | 1,363 | SL | 39.0000 | 48 | |||
| NEW ROOF ON SHED | 2004-06-16 | 1,682 | 882 | SL | 39.0000 | 43 | |||
| SHOULDER MILLING & WIDENING ROAD | 2013-06-19 | 81,099 | 65,417 | 200DB | 15.0000 | 2,091 | |||
| FENCING | 2014-07-29 | 6,105 | 4,727 | 200DB | 15.0000 | 184 | 184 | ||
| BIRD VIEWING STATION | 2014-11-07 | 4,521 | 3,465 | 200DB | 15.0000 | 141 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2015-09-17 | 152,759 | 112,027 | 200DB | 15.0000 | 5,431 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2016-01-01 | 76,379 | 52,068 | 200DB | 15.0000 | 3,241 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2017-01-01 | 76,379 | 55,309 | 200DB | 15.0000 | 2,809 | |||
| MEMORIAL BENCH | 2018-06-04 | 559 | 498 | 200DB | 7.0000 | 7 | |||
| 2 SETS OF PLAYGROUND EQUIPMENT | 2018-12-19 | 32,276 | 27,990 | 200DB | 7.0000 | 1,225 | |||
| PLAYGROUND EQUIPMENT | 2019-04-03 | 9,650 | 8,240 | 200DB | 7.0000 | 403 | |||
| ASPHALT OVERLAY FOR ROADS & PARKING | 2019-08-16 | 47,727 | 25,428 | 200DB | 15.0000 | 2,973 | |||
| ELECTRIC LINE EXT | 2019-11-27 | 14,400 | 11,786 | 200DB | 7.0000 | 747 | |||
| ELECTRICAL POWER | 2019-12-23 | 36,102 | 18,450 | 200DB | 15.0000 | 2,354 | |||
| DRAINAGE TILE 50% DEPOSIT | 2019-12-31 | 44,876 | 22,934 | 200DB | 15.0000 | 2,926 | 2,926 | ||
| JOHN DEERE 5055E UTILITY TRACTOR | 2020-06-17 | 29,995 | 23,303 | 200DB | 7.0000 | 1,912 | |||
| JOHN DEERE 5075E UTILITY TRACTOR | 2020-06-22 | 47,609 | 36,986 | 200DB | 7.0000 | 3,035 | |||
| PLAYGROUND EQUIPMENT | 2020-09-22 | 7,155 | 5,426 | 200DB | 7.0000 | 494 | |||
| DRAINAGE TILE 50% DEPOSIT | 2020-10-16 | 75,051 | 33,650 | 200DB | 15.0000 | 5,520 | 5,520 | ||
| FORD F250 PLOW TRUCK | 2020-11-18 | 46,371 | 40,562 | 200DB | 5.0000 | 2,130 | |||
| 2021 GRASSHOPPER 729T MOWER | 2021-01-06 | 15,695 | 11,609 | 200DB | 7.0000 | 1,167 | |||
| FRONTIER WC1105 WOOD CHIPPER | 2021-12-16 | 4,613 | 2,932 | 200DB | 7.0000 | 480 | |||
| 2021 LIBERTY 7K UTILITY TRACTOR | 2021-12-16 | 3,177 | 2,491 | 200DB | 5.0000 | 274 | |||
| DRAINAGE TILE PREPAY | 2021-12-16 | 21,161 | 7,385 | 200DB | 15.0000 | 1,837 | 1,837 | ||
| JOHN DEERE 3032E UTILITY TRACTOR | 2021-12-16 | 17,000 | 10,804 | 200DB | 7.0000 | 1,770 | |||
| FRONTIER GM2072R GROOMING MOWER | 2021-12-16 | 4,467 | 2,839 | 200DB | 7.0000 | 465 | |||
| ENTRANCE GATE | 2021-12-16 | 16,470 | 5,748 | 200DB | 15.0000 | 1,430 | |||
| KICKAPOO PARK HOUSE UPGRADES | 2022-05-26 | 10,765 | 3,308 | 200DB | 15.0000 | 994 | |||
| RENOVATIONS | 2022-06-13 | 17,937 | 5,512 | 200DB | 15.0000 | 1,657 | |||
| ASPHALT REPAIRS | 2022-07-18 | 10,010 | 2,909 | 200DB | 15.0000 | 947 | |||
| TRAILS UPGRADES | 2022-07-23 | 16,905 | 4,913 | 200DB | 15.0000 | 1,599 | |||
| LOG SPLITTER | 2022-10-17 | 1,900 | 976 | 200DB | 7.0000 | 264 | |||
| JOHN DEERE 311G COMPACT LOADER | 2022-10-31 | 76,200 | 39,174 | 200DB | 7.0000 | 10,579 | |||
| PAVEMENT UPGRADES | 2022-11-24 | 12,119 | 3,118 | 200DB | 15.0000 | 1,200 | |||
| JD 2022 LOW PROFILE TILT TRAILER | 2023-01-05 | 12,024 | 5,889 | 200DB | 7.0000 | 1,753 | |||
| JD 60' DIAMOND DRUM MULCHER | 2023-04-24 | 31,229 | 13,171 | 200DB | 7.0000 | 5,159 | |||
| HOUSE AC UPGRADE | 2023-06-12 | 3,780 | 759 | 200DB | 15.0000 | 403 | |||
| ROAD & LOT IMPROVEMENTS | 2023-10-13 | 59,583 | 9,666 | 200DB | 15.0000 | 6,656 | |||
| HOUSE ELECTRICAL UPGRADE | 2023-10-13 | 5,500 | 892 | 200DB | 15.0000 | 614 | |||
| PLAYGROUND EQUP - MOLANDA CO | 2023-11-07 | 112,500 | 35,969 | 200DB | 7.0000 | 21,866 | |||
| HOUSE WATER SOFTNER | 2023-12-01 | 1,490 | 451 | 200DB | 7.0000 | 297 | |||
| HOUSE FLOORIING UPGRADE | 2023-12-19 | 10,504 | 1,401 | 200DB | 15.0000 | 1,214 | |||
| 2024 729T KUBOTA MOWER | 2023-12-21 | 19,040 | 5,440 | 200DB | 7.0000 | 3,886 | |||
| DUMP TRUCK DOWN PAYMENT | 2023-12-22 | 30,000 | 8,571 | 200DB | 7.0000 | 6,123 | |||
| F350 DUMP TRUCK FINAL PAYMENT | 2024-02-29 | 38,865 | 9,254 | 200DB | 7.0000 | 8,460 | |||
| TILLER | 2024-09-30 | 2,689 | 192 | 200DB | 7.0000 | 713 | |||
| ROAD SHOULDER WORK | 2024-10-01 | 17,332 | 578 | 200DB | 15.0000 | 2,234 | |||
| NEW BUILDING | 2024-10-31 | 44,268 | 189 | SL | 39.0000 | 1,135 | |||
| TILING - MARTIN - 600TH AVE | 2024-03-31 | 18,260 | 1,826 | 200DB | 15.0000 | 2,191 | 2,191 | ||
| TILING - MARTIN - 5TH STREET | 2024-03-31 | 56,230 | 5,623 | 200DB | 15.0000 | 6,748 | 6,748 | ||
| NEW BUILDING COMPLETION | 2025-03-31 | 55,010 | SL | 39.0000 | 1,058 | ||||
| JD BRUSH GRABBER | 2025-05-15 | 7,219 | 200DB | 7.0000 | 1,375 | ||||
| BUSH HOG BRUSH CUTTER | 2025-10-23 | 5,075 | 200DB | 7.0000 | 242 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 245,124 | 193,482 | 51,642 | |
| Land | 1,616,413 | 1,616,413 | 6,241,706 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 742,710 | 496,942 | 245,768 | |
| Improvements | 1,121,906 | 823,576 | 298,330 | |
| Land | 1,282,950 | 1,282,950 | 1,924,828 | |
| Miscellaneous | 5,000 | 5,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CRP LAND MANAGEMENT FEES | 1,887 | 1,887 | ||
| EQUIPMENT OPERATING EXPENSES - PARK | 9,683 | 9,683 | ||
| EQUIPMENT REPAIRS | 2,466 | 2,466 | ||
| INSURANCE - PARK | 376 | 376 | ||
| MISCELLANEOUS | 1,091 | 1,091 | ||
| OFFICE SUPPLIES AND EXPENSES - PARK | 310 | 310 | ||
| PARK AND CRP LAND REAL ESTATE TAXES | 14,417 | 14,417 | ||
| PARK AND SHOP OPERATING EXPENSES | 21,856 | 21,856 | ||
| PARK AND SHOP REPAIRS | 29,558 | 29,558 | ||
| PROFESSIONAL FEES - PARK | 13,611 | 13,611 | ||
| REFORESTATION EXPENSES | 1,485 | 1,485 | ||
| Rental Expenses | 57,264 | 57,264 | ||
| RENTAL EXPENSES | 57,264 | |||
| UTILITIES - PARK | 10,027 | 10,027 |
| 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 | 2,138 | 3,193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 4,588 | |||
| PAYROLL TAXES | 7,358 | 7,358 |