| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,195 | 0 | 12,268 | 4,927 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DEUTSCHE BANK - EQUITIES | 1,877,099 | 1,877,099 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 9,347 | 9,347 | |
| WEBISTE DEVELOPMENT COSTS | 1,800 | 1,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 7,277 | 0 | 5,192 | 2,085 |
| BANK CHARGES | 75 | 0 | 54 | 21 |
| CLEANING SUPPLIES | 7,081 | 0 | 5,052 | 2,029 |
| FOOD | 17,927 | 0 | 12,791 | 5,136 |
| GROUNDS MAINTENANCE | 19,982 | 0 | 14,257 | 5,725 |
| INSURANCE | 50,867 | 0 | 36,293 | 14,574 |
| MAIN LODGE AND VIDEON CENTER | 3,581 | 0 | 2,555 | 1,026 |
| MISCELLANEOUS | 6,627 | 0 | 4,728 | 1,899 |
| OFFICE SUPPLIES | 21,078 | 0 | 15,239 | 5,839 |
| POOL OPERATING | 4,707 | 0 | 3,358 | 1,349 |
| PROGRAM EQUIPMENT | 24,096 | 0 | 17,192 | 6,904 |
| BAD DEBT EXPENSE | 1,046 | 0 | 746 | 300 |
| LICENSES | 479 | 0 | 342 | 137 |
| STRATEGIC PLANNING | 8,910 | 0 | 6,357 | 2,553 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAY CARE | 903,590 | 903,590 | |
| DAY CAMP | 142,468 | 142,468 | |
| MISCELLANEOUS | 11,667 | 11,667 |
| Description | Amount |
|---|---|
| CURRENT PERIOD ADJUSTMENT FOR UNREALIZED GAIN IN INVESTMENTS | 141,628 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL LEASE OBLIGATIONS | 14,290 | 0 |
| SECURITY DEPOSITS | 1,300 | 2,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,971 | 0 | 3,547 | 1,424 |
| INVESTMENT MANAGEMENT | 20,449 | 20,449 | 20,449 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 102,053 | 0 | 72,813 | 29,240 |