| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE AUTOMOBILES | 25,215 | 25,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 949 | |||
| INSURANCE | 5,633 | |||
| BANK FEES | 2,987 | |||
| FOOD & KITCHEN SUPPLIES | 12,118 | |||
| REPAIRS/MAINTENANCE | 5,475 | |||
| ADVERTISING | 3,410 | |||
| TRAINING | 1,926 | |||
| CLASSROOM & CRAFT SUPPLIES | 468 | |||
| SMALL TOOLS & EQUIPMENT | 247 | |||
| POOL EXPENSES | 2,450 | |||
| TELEPHONE | 1,176 | |||
| AUTO EXPENSES | 7,914 | |||
| PLAYGROUND EXPENSES | 7,551 | |||
| CRAFTS/TREATS/TRIP EXPENSES | 34 | |||
| MISCELLANEOUS | 2,278 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFTER SCHOOL PROGRAMS | 335,049 | ||
| OTHER PROGRAM REVENUE | 827 |
| Description | Amount |
|---|---|
| PRIOR PERIOD EQUITY PLUS CURRENT NET INCOME PER CLIENT | 8,363 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 2009 PAYROLL LIABILITIES PAID IN 2010 | ||
| 2011 PAYROLL LIABILITIES REFUNDED IN 2012 | ||
| 2012 PAYROLL LIABILITIES REFUNDED IN 2013 | ||
| 2013 PAYROLL LIABILITIES PAID IN 2014 | ||
| 2014 PAYROLL LIABILITIES PAID IN 2015 | 530 | |
| 2015 OVERPAYMENT OF PAYROLL LIABILITIES | -3,392 | |
| 2009 PAYROLL LIABILITIES PAID IN 2010 | ||
| 2011 PAYROLL LIABILITIES REFUNDED IN 2012 | ||
| 2012 PAYROLL LIABILITIES REFUNDED IN 2013 | ||
| 2013 PAYROLL LIABILITIES PAID IN 2014 | ||
| 2014 PAYROLL LIABILITIES PAID IN 2015 | 530 | |
| 2015 OVERPAYMENT OF PAYROLL LIABILITIES | -3,392 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 2009 PAYROLL LIABILITIES PAID IN 2010 | ||
| 2011 PAYROLL LIABILITIES REFUNDED IN 2012 | ||
| 2012 PAYROLL LIABILITIES REFUNDED IN 2013 | ||
| 2013 PAYROLL LIABILITIES PAID IN 2014 | ||
| 2014 PAYROLL LIABILITIES PAID IN 2015 | 530 | |
| 2015 OVERPAYMENT OF PAYROLL LIABILITIES | -3,392 | |
| 2009 PAYROLL LIABILITIES PAID IN 2010 | ||
| 2011 PAYROLL LIABILITIES REFUNDED IN 2012 | ||
| 2012 PAYROLL LIABILITIES REFUNDED IN 2013 | ||
| 2013 PAYROLL LIABILITIES PAID IN 2014 | ||
| 2014 PAYROLL LIABILITIES PAID IN 2015 | 530 | |
| 2015 OVERPAYMENT OF PAYROLL LIABILITIES | -3,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA | 18,268 |