| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 13,552 | 0 | 0 | 13,552 |
| 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 | 2012-06-30 | 62,181 | 91 | 10.0000 | 3,109 | ||||
| Leasehold Improvements | 2011-06-30 | 2,700 | 135 | 91 | 10.0000 | 270 | |||
| Equipment | 2009-01-01 | 3,058 | 1,311 | 91 | 7.0000 | 437 | |||
| Leasehold Improvements | 2008-01-01 | 13,455 | 5,384 | 91 | 10.0000 | 1,346 | |||
| Equipment | 2008-01-01 | 8,781 | 5,016 | 91 | 7.0000 | 1,254 | |||
| Leasehold Improvements | 1999-01-01 | 42,300 | 11,938 | 91 | 39.0000 | 1,085 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 120,636 | 22,386 | 98,250 | |
| Machinery and Equipment | 31,720 | 28,774 | 2,946 | 8,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 968 | 968 | ||
| Training | 590 | 590 | ||
| Telephone | 2,597 | 2,597 | ||
| Supplies | 6,609 | 6,609 | ||
| School trips &Supplies | 739 | 739 | ||
| School food | 202,505 | 202,505 | ||
| Scholarships | 1,798 | 1,798 | ||
| Repairs & maintenance | 3,564 | 3,564 | ||
| Program Salaries | 211,368 | 211,368 | ||
| Postage | 513 | 513 | ||
| Payroll service fee | 1,767 | 1,767 | ||
| Outside services | 77,689 | 77,689 | ||
| Office | 7,577 | 7,577 | ||
| Meals and Entertainment | 96 | 96 | ||
| Landscaping | 585 | 585 | ||
| Insurance | 29,943 | 29,943 | ||
| Equipment Lease | 17,652 | 17,652 | ||
| Educational Programs | 89,702 | 89,702 | ||
| Dues & Subscriptions | 275 | 275 | ||
| Credit Card Fees | 763 | 763 | ||
| Cleaning Services | 3,676 | 3,676 | ||
| Billing Service | 2,171 | 2,171 | ||
| Bank charges | 443 | 443 | ||
| Auto Expense | 10,373 | 10,373 | ||
| Alarm Expense | 673 | 673 | ||
| Advertising | 558 | 558 | ||
| Administrative Salaries | 23,485 | 23,485 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Child Care Revenue | 950,616 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 | 1 |
| Payroll taxes payable | 159,952 | 155,618 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 33,448 | 33,448 | ||
| Other | 20 | 20 |