| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 3,500 | 0 | 0 | 3,500 |
| Contractor | Explanation |
|---|---|
| Progressive Employer Mgmt Co Inc |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Front Entrance Gates | 2010-12-20 | 13,850 | 67 | 3.33 % | 461 | ||||
| Fire System Upgrade | 2010-10-31 | 925 | 67 | 3.33 % | 31 | ||||
| Kasco Aeration Fountain | 2009-11-01 | 1,995 | 399 | 53 | 32.00 % | 638 | |||
| Stihl Backpack Blower | 2008-12-23 | 340 | 177 | 53 | 19.20 % | 65 | |||
| Pressure Washer - 3100 PS | 2008-09-30 | 699 | 460 | 53 | 13.68 % | 96 | |||
| Edger - Curved Shaft | 2008-09-30 | 261 | 172 | 53 | 13.68 % | 36 | |||
| Chain Saw - Stihl | 2008-09-30 | 326 | 214 | 53 | 13.68 % | 45 | |||
| Hedge Trimmer | 2008-09-30 | 411 | 271 | 53 | 13.68 % | 56 | |||
| Curved Shaft Edger | 2008-09-16 | 280 | 184 | 53 | 13.68 % | 38 | |||
| String Trimmer | 2008-09-16 | 255 | 168 | 53 | 13.68 % | 35 | |||
| Back Pack Blower | 2008-09-16 | 365 | 240 | 53 | 13.68 % | 50 | |||
| Changing Tables (2) | 2008-09-30 | 567 | 288 | 57 | 14.06 % | 80 | |||
| Cabinet - safety | 2008-09-30 | 1,028 | 522 | 57 | 14.06 % | 145 | |||
| Benches | 2008-09-22 | 10,535 | 2,110 | 66 | 8.00 % | 843 | |||
| Chain Saw - Stihl | 2008-08-25 | 399 | 263 | 53 | 13.68 % | 55 | |||
| Olive Trees/Walkway Lands | 2008-08-12 | 11,785 | 2,359 | 66 | 8.00 % | 943 | |||
| Mower - 60" Hustler | 2008-02-27 | 7,760 | 5,665 | 53 | 11.37 % | 882 | |||
| John Deere Tractor Rehab | 2008-04-01 | 958 | 665 | 53 | 12.24 % | 117 | |||
| Hedge Trimmer- Ext Reach | 2007-08-01 | 430 | 357 | 53 | 11.52 % | 50 | |||
| Deck Assembly - 62" Toro | 2006-12-28 | 1,450 | 1,199 | 53 | 11.52 % | 167 | |||
| Chainsaw 8' pole | 2006-12-22 | 376 | 310 | 53 | 11.52 % | 43 | |||
| Earth Auger Drill | 2006-12-22 | 341 | 281 | 53 | 11.52 % | 39 | |||
| 2 Awnings | 2007-08-16 | 2,410 | 742 | 66 | 6.93 % | 167 | |||
| Fencing Around Wall | 2007-07-23 | 900 | 277 | 66 | 6.93 % | 62 | |||
| Sidewalk Extension | 2007-01-10 | 2,790 | 859 | 66 | 6.93 % | 193 | |||
| Ginger-Lily Garden | 2005-11-29 | 100 | 31 | 67 | 6.67 % | 7 | |||
| Entry Road from 80th Ave | 2006-03-14 | 621 | 185 | 67 | 6.67 % | 41 | |||
| Entry Road from 80th Ave | 2005-10-31 | 1,587 | 477 | 67 | 6.67 % | 106 | |||
| Benches/waste containers | 2006-03-14 | 1,771 | 1,593 | 54 | 10.00 % | 178 | |||
| Remote Restroom | 2005-10-05 | 30 | 9 | 67 | 6.67 % | 2 | |||
| Restroom/ Comfort Station | 2006-02-28 | 6,500 | 1,952 | 67 | 6.67 % | 434 | |||
| Restroom/ Comfort Station | 2006-03-07 | 312 | 94 | 67 | 6.67 % | 21 | |||
| Restroom/ Comfort Station | 2006-02-20 | 2,291 | 688 | 67 | 6.67 % | 153 | |||
| Park Entrance Sign | 2005-04-19 | 2,000 | 715 | 67 | 6.67 % | 133 | |||
| Park Entrance Sign | 2004-10-29 | 1,215 | 476 | 67 | 6.67 % | 81 | |||
| Ginger Lilly Garden | 2005-09-27 | 3,310 | 1,132 | 67 | 6.67 % | 221 | |||
| Entry Road from 80th Ave | 2005-07-20 | 179,322 | 61,293 | 67 | 6.67 % | 11,961 | |||
| Signage/Statuary | 2005-07-11 | 2,510 | 856 | 67 | 6.67 % | 167 | |||
| Move off Bldg/Install Ele | 2005-05-02 | 250 | 91 | 67 | 6.67 % | 17 | |||
| Restroom/Comfort Station | 2005-05-02 | 997 | 355 | 67 | 6.67 % | 66 | |||
| Access Gates | 2005-02-15 | 2,900 | 1,086 | 67 | 6.67 % | 193 | |||
| Remote Restroom | 2005-02-04 | 546 | 203 | 67 | 6.67 % | 36 | |||
| Park Formal Gates | 2004-12-17 | 2,105 | 823 | 67 | 6.67 % | 140 | |||
| Labrynth | 2004-11-18 | 6,959 | 2,726 | 67 | 6.67 % | 464 | |||
| Steel Barn for Equipment | 2004-11-10 | 859 | 335 | 67 | 6.67 % | 57 | |||
| Well Upgrades | 2004-10-26 | 1,345 | 528 | 67 | 6.67 % | 90 | |||
| Pond & Deck | 2004-10-26 | 858 | 335 | 67 | 6.67 % | 57 | |||
| Hedge & gate 80th Ave | 2004-09-30 | 7,698 | 3,142 | 67 | 6.67 % | 513 | |||
| Labyrinth | 2004-09-30 | 44,178 | 18,049 | 67 | 6.67 % | 2,947 | |||
| Entry Rd from 80th | 2004-09-30 | 18,096 | 7,392 | 67 | 6.67 % | 1,207 | |||
| Maintenance Bldg | 2004-09-30 | 26,945 | 11,006 | 67 | 6.67 % | 1,797 | |||
| Comfort Station | 2004-09-30 | 24,976 | 10,203 | 67 | 6.67 % | 1,666 | |||
| Hedge & Gate 80th Ave | 2004-09-30 | 360 | 147 | 67 | 6.67 % | 24 | |||
| Service Rd/Stage Approach | 2004-09-30 | 17,000 | 6,945 | 67 | 6.67 % | 1,134 | |||
| Fire System | 2004-09-30 | 3,115 | 1,274 | 67 | 6.67 % | 208 | |||
| Land Inpr - Prairie | 2004-09-30 | 2,511 | 1,023 | 67 | 6.67 % | 167 | |||
| Pond & Deck Overlook | 2004-09-30 | 12,152 | 4,967 | 67 | 6.67 % | 811 | |||
| Land Impr -Power to Aerat | 2004-09-30 | 4,626 | 1,892 | 67 | 6.67 % | 309 | |||
| Well Upgrades | 2004-09-30 | 10,506 | 4,293 | 67 | 6.67 % | 701 | |||
| Signage/Statuary | 2004-09-30 | 7,861 | 3,209 | 67 | 6.67 % | 524 | |||
| Pavillion | 2004-09-30 | 38,062 | 15,550 | 67 | 6.67 % | 2,539 | |||
| Pergola | 2004-09-30 | 9,923 | 4,054 | 67 | 6.67 % | 662 | |||
| Fire Hydrant | 2003-06-06 | 643 | 317 | 67 | 6.67 % | 43 | |||
| Deck Overlook | 2003-09-30 | 500 | 235 | 67 | 6.67 % | 33 | |||
| Pond | 2003-04-25 | 48,934 | 24,071 | 67 | 6.67 % | 3,264 | |||
| Land Improvements-Praire | 2003-09-30 | 62,145 | 29,531 | 67 | 6.67 % | 4,145 | |||
| Land Improvements | 2003-04-22 | 5,668 | 2,788 | 67 | 6.67 % | 378 | |||
| Well | 2003-09-30 | 6,867 | 3,263 | 67 | 6.67 % | 458 | |||
| Statuary | 2002-11-06 | 26,175 | 13,748 | 67 | 6.67 % | 1,746 | |||
| Equipment Barn | 2003-09-30 | 17,669 | 8,253 | 67 | 6.67 % | 1,179 | |||
| Pavillion | 2003-09-30 | 1,304 | 609 | 67 | 6.67 % | 87 | |||
| Pergala | 2003-09-30 | 3,432 | 1,603 | 67 | 6.67 % | 229 | |||
| Restroom Facility | 2003-09-30 | 17,436 | 8,141 | 67 | 6.67 % | 1,163 | |||
| Restroom facility | 2002-09-30 | 1,379 | 644 | 67 | 6.67 % | 92 | |||
| Land Improvements | 2002-09-30 | 206,979 | 112,158 | 67 | 6.67 % | 13,805 | |||
| Fencing | 2002-02-05 | 11,906 | 6,848 | 67 | 6.67 % | 794 | |||
| Fountain | 2001-11-02 | 1,365 | 808 | 67 | 6.67 % | 91 | |||
| Irrigation System | 2002-09-30 | 1,844 | 999 | 67 | 6.67 % | 123 | |||
| Statuary | 2002-09-30 | 40,000 | 21,344 | 67 | 6.67 % | 2,668 | |||
| Shed | 2001-11-02 | 275 | 160 | 67 | 6.67 % | 18 | |||
| Pavilion | 2002-07-05 | 6,407 | 3,469 | 67 | 6.67 % | 427 | |||
| Shed | 2001-04-01 | 3,530 | 2,233 | 67 | 6.67 % | 235 | |||
| Land Improvements | 2001-04-01 | 341,424 | 216,326 | 67 | 6.67 % | 22,773 | |||
| Fountain | 2001-04-01 | 17,950 | 11,371 | 67 | 6.67 % | 1,197 | |||
| Pavilion & Comfort Stn | 2001-04-01 | 11,403 | 7,229 | 67 | 6.67 % | 761 | |||
| Irrigation System | 2001-09-30 | 45,776 | 29,001 | 67 | 6.67 % | 3,053 | |||
| Fencing | 2001-04-01 | 56,120 | 35,556 | 67 | 6.67 % | 3,743 | |||
| Well | 2001-04-01 | 12,472 | 7,903 | 67 | 6.67 % | 832 | |||
| Land Improvements | 2000-10-01 | 99,605 | 63,113 | 67 | 6.67 % | 6,644 | |||
| Land Improvements | 2000-10-01 | 56,727 | 35,945 | 67 | 6.67 % | 3,784 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| ELECTION UNDER REGULATION SECTION 53.4942(A)-3(C)(2) ----------------------------------------------------THE FOUNDATION MANAGER HEREBY ELECTS UNDER REG. SEC. 53.4942(A)-3(C)(2) TO TREAT AS A CURRENT DISTRIBUTION OUT OF CORPUS AMOUNTS DISTRIBUTED IN THE 9/30/11 TAX YEAR ($240,798). THE DISTRIBUTION WAS TREATED UNDER PARAGRAPH (D)(1)(iii) OF THIS SECTION AS A DISTRIBUTION OUT OF CORPUS IN THE 9/30/11 YEAR. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Lehman Brothers Hldg Inc | 185,060 | 106 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 22,469 | 22,469 | 22,469 | |
| Improvements | 1,629,074 | 970,570 | 658,504 | 658,504 |
| Machinery and Equipment | 81,140 | 77,930 | 3,210 | 3,210 |
| Furniture and Fixtures | 13,932 | 5,790 | 8,142 | 8,142 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 20,000 | 0 | 0 | 20,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 2,364 | 2,364 | ||
| Supplies | 84 | 84 | ||
| Signs | 13 | 13 | ||
| Public Relations | 324 | 324 | ||
| Miscellaneous | 3,395 | 3,395 | ||
| Maintenance of Gardens | 31,185 | 31,185 | ||
| Leased Employees | 136,018 | 136,018 | ||
| Leased Employee Insurance | 3,203 | 3,203 | ||
| Insurance | 16,219 | 16,219 | ||
| Equipment Expense/Equipment Rental | 6,595 | 6,595 | ||
| Electricity | 2,909 | 2,909 | ||
| Dues | 214 | 214 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc Income | 1,255 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 2 |