| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TERRY C. BEINTEMA, CPA AUDIT & CONSULTING SERVICES | 4,275 | 4,275 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE & FIXTURES | 109,235 | 107,838 | 1,397 | |
| EQUIPMENT CLASSROOM | 232,132 | 212,415 | 19,717 | |
| EQUIPMENT OTHER | 570,264 | 553,471 | 16,793 | |
| COMPUTER EQUIPMENT | 155,770 | 148,496 | 7,274 | |
| LEASEHOLD IMPROVEMENTS | 154,619 | 101,096 | 53,523 | |
| VEHICLES | 39,533 | 39,533 | ||
| BUILDING | 1,315,011 | 863,846 | 451,165 | |
| LAND | 210,451 | 210,451 | ||
| LAND (VACANT) | 365,000 | 365,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ELIAS MEGINNES & RIFFLE GENERAL COUNSEL | 2,308 | 2,308 |
| Description | Amount |
|---|---|
| AUDIT ADJUSTMENT TO CONSTRUCTION IN PROCESS PRIOR YEAR | 20,960 |
| AUDIT ADJUSTMENT TO ACCRUED VACATION PRIOR YEAR | 53,163 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 72,025 | 72,025 | ||
| OTHER PURCHASED SERVICES | 146,350 | 146,350 | ||
| SUMMER PROGRAM EXPENSE | 34,238 | 34,238 | ||
| TELEPHONE | 14,392 | 14,392 | ||
| POSTAGE & SHIPPING | 1,168 | 1,168 | ||
| INSURANCE-LIABILITY | 13,113 | 13,113 | ||
| ADVERTISING & PROMOTION | 9,320 | 9,320 | ||
| SPECIAL EVENTS EXPENSE | 46,087 | 46,087 | ||
| EQUIPMENT MAINTENANCE | 15,253 | 15,253 | ||
| BAD DEBT EXPENSE | 13,879 | 13,879 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEES CHILD CARE PROGRAMS | 3,545,170 | 3,545,170 | |
| SUMMER SCHOOL AND OTHER PROGRAMS | 36,789 | 36,789 |
| Description | Amount |
|---|---|
| AUDIT ADJUSTMENT TO REPAIR RESERVES PRIOR YEAR | 124,946 |
| AUDIT ADJUSTMENT TO RECEIVABLES BILLINGS PRIOR YEAR | 27,498 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA TAX | 118,498 | 118,498 | ||
| STATE UNEMPLOYMENT TAX | 16,265 | 16,265 |