| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,383 |
| Person Name | Explanation |
|---|---|
| KERRY RAPP | |
| SALLY BULLENS | |
| KATHY THOMPSON | |
| PAUL GOLDEN | |
| REX SNYDER | |
| WILLIAM GIVEN | |
| BILL EDWARDS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS & IMPROVEM | 2001-08-29 | 250,000 | 64,583 | S/L | 40.0000 | 6,250 | |||
| BUILDING-DUTTON PROP | 2005-08-24 | 64,401 | 16,315 | S/L | 25.0000 | 2,576 | |||
| BUILDING - RESTROOMS | 2008-11-13 | 71,672 | 9,079 | S/L | 25.0000 | 2,867 | |||
| EQUIPMENT | 2005-04-15 | 12,403 | 8,370 | S/L | 10.0000 | 1,240 | |||
| LAND | 2001-08-29 | 200,000 | |||||||
| LAND IMPROVEMENTS | 2001-08-29 | 52,065 | 21,524 | S/L | 25.0000 | 2,083 | |||
| LAND | 2003-10-23 | 40,560 | |||||||
| POLE REMOVAL | 2005-07-05 | 32,680 | |||||||
| ROHR EXCAVATION | 2005-09-27 | 8,800 | |||||||
| MELICK CONSTRUCTION- | 2005-12-19 | 24,962 | |||||||
| SITE WORK - LAND IMP | 2005-12-15 | 95,887 | |||||||
| LAND-DUTTON PROPERTY | 2005-08-24 | 25,000 | |||||||
| PARKINGDRIVES | 2007-07-01 | 17,925 | 3,227 | S/L | 25.0000 | 717 | |||
| SIGN | 2008-06-27 | 3,235 | 756 | S/L | 15.0000 | 216 | |||
| THEATER IN THE RAVIN | 2008-10-09 | 51,889 | |||||||
| ROSE GARDEN | 2008-11-21 | 51,443 | |||||||
| PARKING DRIVES | 2008-08-29 | 7,160 | 953 | S/L | 25.0000 | 286 | |||
| LAND IMPROVEMENTS | 2008-10-07 | 10,905 | |||||||
| LAND IMP- OPEN THE G | 2008-08-17 | 13,466 | |||||||
| INSTALL FENCE & GATE | 2009-06-01 | 2,380 | 615 | S/L | 10.0000 | 238 | |||
| SIGNAGE - ENTRANCE | 2009-06-01 | 170 | 44 | S/L | 10.0000 | 17 | |||
| REST ROOM - ADD'L CO | 2009-06-01 | 209 | 54 | S/L | 10.0000 | 21 | |||
| ROSE GARDEN | 2009-06-01 | 6,265 | 1,619 | S/L | 10.0000 | 627 | |||
| 2010 PROPERTY IMPROV | 2010-06-01 | 16,647 | 2,636 | S/L | 10.0000 | 1,665 | |||
| WHEELCHAIR ACCESS | 2011-04-22 | 3,790 | 284 | S/L | 10.0000 | 379 | |||
| CHILDRENS GARDEN | 2011-08-12 | 35,898 | 1,496 | S/L | 10.0000 | 3,590 | |||
| GAZEBO | 2011-12-13 | 13,731 | 114 | S/L | 10.0000 | 1,373 | |||
| GAZEBO - 2012 EXPEND | 2012-06-15 | 11,634 | S/L | 10.0000 | 679 | ||||
| CHILDRENS GARDEN RAILING | 2012-06-15 | 2,240 | S/L | 10.0000 | 131 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 150 SH MCDONALDS CORP | 2012-01 | DONATION | 2012-01 | 14,975 | 15,025 | -50 | ||||
| 50 SH PROCTER & GAMBLE CO | 2012-06 | DONATION | 2012-06 | 2,963 | 2,979 | -16 | ||||
| 170 SH STRYKER CORP | 2012-06 | DONATION | 2012-07 | 9,248 | 9,327 | -79 | ||||
| 230 SH SEAGATE TECHNOLOGY | 2012-05 | PURCHASE | 2012-08 | 7,894 | 6,985 | 909 | ||||
| 190 PHILLIPS 66 | 2012-09 | DONATION | 2012-09 | 8,489 | 8,329 | 160 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 571,825 | 156,624 | 415,201 | 571,825 | |
| 555,592 | 555,592 | 555,592 |
| Description | Amount |
|---|---|
| TOTAL LIABILITIES | 1,000 |
| ADJUSTMENT TO FUND BALANCE | 6,314 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 449 | |||
| AMERICAN IN BLOOM | 226 | |||
| CASUAL LABOR EXPENSE | 1,657 | |||
| FILING FEES | 200 | |||
| HORTICULTURAL SUPPLIES | 4,596 | |||
| INSURANCE | 4,354 | |||
| LICENSE & DUES | 178 | |||
| MISCELLANEOUS | 396 | |||
| REPAIRS & MAINTENANCE | 12,138 | |||
| SUPPLIES | 1,118 | |||
| TREES & SHRUB PLANTINGS | 11,359 | |||
| UTILITIES | 10,544 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 3,079 | 3,079 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 8,350 |