| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TERRY C. BEINTEMA, CPA AUDIT & CONSULTING SERVICES | 3,725 | 3,725 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 20,960 | 20,960 | ||
| OFFICE FURNITURE & FIXTURES | 108,515 | 102,847 | 5,668 | |
| EQUIPMENT CLASSROOM | 216,481 | 200,620 | 15,861 | |
| EQUIPMENT OTHER | 554,311 | 512,108 | 42,203 | |
| COMPUTER EQUIPMENT | 152,972 | 134,708 | 18,264 | |
| LEASEHOLD IMPROVEMENTS | 111,597 | 94,381 | 17,216 | |
| VEHICLES | 39,533 | 39,533 | ||
| BUILDING | 1,315,011 | 763,948 | 551,063 | |
| LAND | 210,451 | 210,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ELIAS MEGINNES & RIFFLE GENERAL COUNSEL | 5,031 | 5,031 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 94,545 | 94,545 | ||
| OTHER PURCHASED SERVICES | 128,658 | 128,658 | ||
| SUMMER PROGRAM EXPENSE | 34,695 | 34,695 | ||
| TELEPHONE | 13,198 | 13,198 | ||
| POSTAGE & SHIPPING | 1,266 | 1,266 | ||
| INSURANCE | 15,126 | 15,126 | ||
| ADVERTISING & PROMOTION | 33,158 | 33,158 | ||
| SPECIAL EVENTS EXPENSE | 45,770 | 45,770 | ||
| EQUIPMENT MAINTENANCE | 15,308 | 15,308 | ||
| FUNDRAISING EXPENSE |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEES CHILD CARE PROGRAMS | 3,330,292 | 3,330,292 | |
| SUMMER SCHOOL AND OTHER PROGRAMS | 35,697 | 35,697 | |
| BAD DEBT EXPENSE | -2,405 | -2,405 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA TAX | 107,250 | 107,250 | ||
| STATE UNEMPLOYMENT TAX | 9,795 | 9,795 |