| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10,900 | 0 | 0 | 10,900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 2011-06-30 | 2,700 | 91 | 10.0000 | 135 | ||||
| Equipment | 2009-01-01 | 3,058 | 874 | 91 | 7.0000 | 437 | |||
| Leasehold Improvements | 2008-01-01 | 13,455 | 4,038 | 91 | 10.0000 | 1,346 | |||
| Equipment | 2008-01-01 | 8,781 | 3,762 | 91 | 7.0000 | 1,254 | |||
| Leasehold Improvements | 1999-01-01 | 42,300 | 10,853 | 91 | 39.0000 | 1,085 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 58,455 | 16,576 | 41,879 | 45,000 |
| Machinery and Equipment | 31,720 | 27,083 | 4,637 | 7,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 1,850 | 1,850 | ||
| Transportation | 23,546 | 23,546 | ||
| Training | 7,915 | 7,915 | ||
| Telephone | 2,789 | 2,789 | ||
| Supplies | 20,937 | 20,937 | ||
| School trips &Supplies | 30,642 | 30,642 | ||
| School food | 96,024 | 96,024 | ||
| Scholarships | 8,273 | 8,273 | ||
| Repairs & maintenance | 15,287 | 15,287 | ||
| Rental Expenses | 10,939 | 10,939 | ||
| Program Salaries | 250,223 | 250,223 | ||
| Penalties | 1,612 | 1,612 | ||
| Payroll service fee | 1,798 | 1,798 | ||
| Outside services | 11,426 | 11,426 | ||
| Office | 1,341 | 1,341 | ||
| Laundry | 2,160 | 2,160 | ||
| Landscaping | 18,950 | 18,950 | ||
| Insurance | 27,459 | 27,459 | ||
| Health Insurance | 2,083 | 2,083 | ||
| Equipment Lease | 5,178 | 5,178 | ||
| Educational Programs | 114,181 | 114,181 | ||
| Dues & Subscriptions | 1,367 | 1,367 | ||
| Credit Card Fees | 867 | 867 | ||
| Cleaning Services | 35,650 | 35,650 | ||
| Bank charges | 720 | 720 | ||
| Auto Expense | 3,023 | 3,023 | ||
| Alarm Expense | 2,103 | 2,103 | ||
| Advertising | 100 | 100 | ||
| Administrative Salaries | 25,783 | 25,783 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Child Care Revenue | 876,799 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 | |
| Payroll taxes payable | 175,385 | 159,952 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 37,960 | 37,960 |