| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 3,250 | 0 | 0 | 3,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Restroom Addition | 2012-09-15 | 8,167 | 67 | 0.83 % | 68 | ||||
| Front Entrance Gates | 2010-12-20 | 13,850 | 461 | 67 | 6.67 % | 924 | |||
| Fire System Upgrade | 2010-10-31 | 925 | 31 | 67 | 6.67 % | 62 | |||
| Kasco Aeration Fountain | 2009-11-01 | 1,995 | 1,037 | 53 | 19.20 % | 383 | |||
| Stihl Backpack Blower | 2008-12-23 | 340 | 242 | 53 | 11.52 % | 39 | |||
| Pressure Washer - 3100 PS | 2008-09-30 | 699 | 556 | 53 | 10.94 % | 76 | |||
| Edger - Curved Shaft | 2008-09-30 | 261 | 208 | 53 | 10.94 % | 29 | |||
| Chain Saw - Stihl | 2008-09-30 | 326 | 259 | 53 | 10.94 % | 36 | |||
| Hedge Trimmer | 2008-09-30 | 411 | 327 | 53 | 10.94 % | 45 | |||
| Curved Shaft Edger | 2008-09-16 | 280 | 222 | 53 | 10.94 % | 31 | |||
| String Trimmer | 2008-09-16 | 255 | 203 | 53 | 10.94 % | 28 | |||
| Back Pack Blower | 2008-09-16 | 365 | 290 | 53 | 10.94 % | 40 | |||
| Changing Tables (2) | 2008-09-30 | 567 | 368 | 57 | 10.04 % | 57 | |||
| Cabinet - safety | 2008-09-30 | 1,028 | 667 | 57 | 10.04 % | 103 | |||
| Benches | 2008-09-22 | 10,535 | 2,953 | 66 | 7.20 % | 759 | |||
| Chain Saw - Stihl | 2008-08-25 | 399 | 318 | 53 | 10.94 % | 44 | |||
| Olive Trees/Walkway Lands | 2008-08-12 | 11,785 | 3,302 | 66 | 7.20 % | 849 | |||
| Mower - 60" Hustler | 2008-02-27 | 7,760 | 6,547 | 53 | 11.37 % | 882 | |||
| John Deere Tractor Rehab | 2008-04-01 | 958 | 782 | 53 | 11.30 % | 108 | |||
| Hedge Trimmer- Ext Reach | 2007-08-01 | 430 | 407 | 53 | 5.76 % | 23 | |||
| Deck Assembly - 62" Toro | 2006-12-28 | 1,450 | 1,366 | 53 | 5.76 % | 84 | |||
| Chainsaw 8' pole | 2006-12-22 | 376 | 353 | 53 | 5.76 % | 23 | |||
| Earth Auger Drill | 2006-12-22 | 341 | 320 | 53 | 5.76 % | 21 | |||
| 2 Awnings | 2007-08-16 | 2,410 | 909 | 66 | 6.23 % | 150 | |||
| Fencing Around Wall | 2007-07-23 | 900 | 339 | 66 | 6.23 % | 56 | |||
| Sidewalk Extension | 2007-01-10 | 2,790 | 1,052 | 66 | 6.23 % | 174 | |||
| Ginger-Lily Garden | 2005-11-29 | 100 | 38 | 67 | 6.67 % | 7 | |||
| Entry Road from 80th Ave | 2006-03-14 | 621 | 226 | 67 | 6.67 % | 41 | |||
| Entry Road from 80th Ave | 2005-10-31 | 1,587 | 583 | 67 | 6.67 % | 106 | |||
| Remote Restroom | 2005-10-05 | 30 | 11 | 67 | 6.67 % | 2 | |||
| Restroom/ Comfort Station | 2006-02-28 | 6,500 | 2,386 | 67 | 6.67 % | 434 | |||
| Restroom/ Comfort Station | 2006-03-07 | 312 | 115 | 67 | 6.67 % | 21 | |||
| Restroom/ Comfort Station | 2006-02-20 | 2,291 | 841 | 67 | 6.67 % | 153 | |||
| Park Entrance Sign | 2005-04-19 | 2,000 | 848 | 67 | 6.67 % | 133 | |||
| Park Entrance Sign | 2004-10-29 | 1,215 | 557 | 67 | 6.67 % | 81 | |||
| Ginger Lilly Garden | 2005-09-27 | 3,310 | 1,353 | 67 | 6.67 % | 221 | |||
| Entry Road from 80th Ave | 2005-07-20 | 179,322 | 73,254 | 67 | 6.67 % | 11,961 | |||
| Signage/Statuary | 2005-07-11 | 2,510 | 1,023 | 67 | 6.67 % | 167 | |||
| Move off Bldg/Install Ele | 2005-05-02 | 250 | 108 | 67 | 6.67 % | 17 | |||
| Restroom/Comfort Station | 2005-05-02 | 997 | 421 | 67 | 6.67 % | 66 | |||
| Access Gates | 2005-02-15 | 2,900 | 1,279 | 67 | 6.67 % | 193 | |||
| Remote Restroom | 2005-02-04 | 546 | 239 | 67 | 6.67 % | 36 | |||
| Park Formal Gates | 2004-12-17 | 2,105 | 963 | 67 | 6.67 % | 140 | |||
| Labrynth | 2004-11-18 | 6,959 | 3,190 | 67 | 6.67 % | 464 | |||
| Steel Barn for Equipment | 2004-11-10 | 859 | 392 | 67 | 6.67 % | 57 | |||
| Well Upgrades | 2004-10-26 | 1,345 | 618 | 67 | 6.67 % | 90 | |||
| Pond & Deck | 2004-10-26 | 858 | 392 | 67 | 6.67 % | 57 | |||
| Hedge & gate 80th Ave | 2004-09-30 | 7,698 | 3,655 | 67 | 6.67 % | 513 | |||
| Labyrinth | 2004-09-30 | 44,178 | 20,996 | 67 | 6.67 % | 2,947 | |||
| Entry Rd from 80th | 2004-09-30 | 18,096 | 8,599 | 67 | 6.67 % | 1,207 | |||
| Maintenance Bldg | 2004-09-30 | 26,945 | 12,803 | 67 | 6.67 % | 1,797 | |||
| Comfort Station | 2004-09-30 | 24,976 | 11,869 | 67 | 6.67 % | 1,666 | |||
| Hedge & Gate 80th Ave | 2004-09-30 | 360 | 171 | 67 | 6.67 % | 24 | |||
| Service Rd/Stage Approach | 2004-09-30 | 17,000 | 8,079 | 67 | 6.67 % | 1,134 | |||
| Fire System | 2004-09-30 | 3,115 | 1,482 | 67 | 6.67 % | 208 | |||
| Land Inpr - Prairie | 2004-09-30 | 2,511 | 1,190 | 67 | 6.67 % | 167 | |||
| Pond & Deck Overlook | 2004-09-30 | 12,152 | 5,778 | 67 | 6.67 % | 811 | |||
| Land Impr -Power to Aerat | 2004-09-30 | 4,626 | 2,201 | 67 | 6.67 % | 309 | |||
| Well Upgrades | 2004-09-30 | 10,506 | 4,994 | 67 | 6.67 % | 701 | |||
| Signage/Statuary | 2004-09-30 | 7,861 | 3,733 | 67 | 6.67 % | 524 | |||
| Pavillion | 2004-09-30 | 38,062 | 18,089 | 67 | 6.67 % | 2,539 | |||
| Pergola | 2004-09-30 | 9,923 | 4,716 | 67 | 6.67 % | 662 | |||
| Fire Hydrant | 2003-06-06 | 643 | 360 | 67 | 6.67 % | 43 | |||
| Deck Overlook | 2003-09-30 | 500 | 268 | 67 | 6.67 % | 33 | |||
| Pond | 2003-04-25 | 48,934 | 27,335 | 67 | 6.67 % | 3,264 | |||
| Land Improvements-Praire | 2003-09-30 | 62,145 | 33,676 | 67 | 6.67 % | 4,145 | |||
| Land Improvements | 2003-04-22 | 5,668 | 3,166 | 67 | 6.67 % | 378 | |||
| Well | 2003-09-30 | 6,867 | 3,721 | 67 | 6.67 % | 458 | |||
| Statuary | 2002-11-06 | 26,175 | 15,494 | 67 | 6.67 % | 1,746 | |||
| Equipment Barn | 2003-09-30 | 17,669 | 9,432 | 67 | 6.67 % | 1,179 | |||
| Pavillion | 2003-09-30 | 1,304 | 696 | 67 | 6.67 % | 87 | |||
| Pergala | 2003-09-30 | 3,432 | 1,832 | 67 | 6.67 % | 229 | |||
| Restroom Facility | 2003-09-30 | 17,436 | 9,304 | 67 | 6.67 % | 1,163 | |||
| Restroom facility | 2002-09-30 | 1,379 | 736 | 67 | 6.67 % | 92 | |||
| Land Improvements | 2002-09-30 | 206,979 | 125,963 | 67 | 6.67 % | 13,805 | |||
| Fencing | 2002-02-05 | 11,906 | 7,642 | 67 | 6.67 % | 794 | |||
| Fountain | 2001-11-02 | 1,365 | 899 | 67 | 6.67 % | 91 | |||
| Irrigation System | 2002-09-30 | 1,844 | 1,122 | 67 | 6.67 % | 123 | |||
| Statuary | 2002-09-30 | 40,000 | 24,012 | 67 | 6.67 % | 2,668 | |||
| Shed | 2001-11-02 | 275 | 178 | 67 | 6.67 % | 18 | |||
| Pavilion | 2002-07-05 | 6,407 | 3,896 | 67 | 6.67 % | 427 | |||
| Shed | 2001-04-01 | 3,530 | 2,468 | 67 | 6.67 % | 235 | |||
| Land Improvements | 2001-04-01 | 341,424 | 239,099 | 67 | 6.67 % | 22,773 | |||
| Fountain | 2001-04-01 | 17,950 | 12,568 | 67 | 6.67 % | 1,197 | |||
| Pavilion & Comfort Stn | 2001-04-01 | 11,403 | 7,990 | 67 | 6.67 % | 761 | |||
| Irrigation System | 2001-09-30 | 45,776 | 32,054 | 67 | 6.67 % | 3,053 | |||
| Fencing | 2001-04-01 | 56,120 | 39,299 | 67 | 6.67 % | 3,743 | |||
| Well | 2001-04-01 | 12,472 | 8,735 | 67 | 6.67 % | 832 | |||
| Land Improvements | 2000-10-01 | 99,605 | 69,757 | 67 | 6.67 % | 6,644 | |||
| Land Improvements | 2000-10-01 | 56,727 | 39,729 | 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 9/30/12 TAX YEAR ($222,860). THE DISTRIBUTION WAS TREATED UNDER PARAGRAPH (D)(1)(iii) OF THIS SECTION AS A DISTRIBUTION OUT OF CORPUS IN THE 9/30/12 YEAR. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Lehman Brothers Hldg Inc | 185,060 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 22,469 | 22,469 | 22,469 | |
| Improvements | 1,637,241 | 1,076,274 | 560,967 | 560,967 |
| Machinery and Equipment | 81,140 | 79,822 | 1,318 | 1,318 |
| Furniture and Fixtures | 13,932 | 6,709 | 7,223 | 7,223 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 8,000 | 0 | 0 | 8,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 2,262 | 2,262 | ||
| Supplies | 205 | 205 | ||
| Rented Park Event Expense | 3,437 | 3,437 | ||
| Public Relations | 399 | 399 | ||
| Miscellaneous | 3,973 | 3,973 | ||
| Maintenance of Gardens | 37,496 | 37,496 | ||
| Leased Employees | 133,821 | 133,821 | ||
| Insurance | 13,016 | 13,016 | ||
| Equipment Expense/Equipment Rental | 9,606 | 9,606 | ||
| Electricity | 2,440 | 2,440 | ||
| Dues | 225 | 225 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental of Park to Public | 6,271 | 6,271 | |
| Misc Income | 934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 6 |