| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Preparation | 2,370 | |||
| Financial Review and Form 990 | 3,931 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| See attached Schedule | 996,833 | 18,055 | see schedule | 36,423 |
| Identifier | Return Reference | Explanation |
|---|
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Childcare Center-Cahokia | 996,671 | 54,478 | 942,193 | 942,193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisory Services | 1,398 |
| Item No. | 1 |
|---|---|
| Lender's Name | First Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 347,641 |
| Balance Due | 333,455 |
| Date of Note | 2014-12 |
| Maturity Date | 2016-03 |
| Repayment Terms | Monthly |
| Interest Rate | 0000000000.045000000000 |
| Security Provided by Borrower | Building |
| Purpose of Loan | Construction of Childcare |
| Description of Lender Consideration | Long Term Mortgage |
| Consideration FMV | 347641 |
| Item No. | 2 |
|---|---|
| Lender's Name | Bus Loan Delage Landen |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29,476 |
| Balance Due | 28,113 |
| Date of Note | 2015-10 |
| Maturity Date | |
| Repayment Terms | Monthly |
| Interest Rate | 0000000000.051800000000 |
| Security Provided by Borrower | Bus |
| Purpose of Loan | Bus Purchase |
| Description of Lender Consideration | Vehicle Loan |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan to Kindergarten Connections | 57,960 | 57,960 | |
| Reimbursement account for labor costs | 3,572 | 3,572 | |
| Payments for DD expenses | 3,694 | 3,694 |
| Description | Amount |
|---|---|
| Transfers returned by bank | 28,416 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accreditation | 2,311 | |||
| Advertising | 815 | |||
| Advertising 2 | 5,227 | |||
| Automobile Expense | 2,684 | |||
| Bank Service Charges | 60 | |||
| Bus Lease Payment | 2,834 | |||
| Cahokia M4 Mobile Phones Service | 900 | |||
| Casual Labor Cleaning | 3,721 | |||
| Cliff Communications | 98 | |||
| Computer Service M4 and ECMHC | 3,585 | |||
| Computer and Internet Expense | 1,551 | |||
| My Child Computer Online Program | 1,500 | |||
| Education and Training of Staff | 428 | |||
| Insurance | 26,436 | |||
| M4 Casual Labor | 4,141 | |||
| Meals and Entertainment | 210 | |||
| MEP Educational Systems | 851 | |||
| M4 Administration | 800 | |||
| Permits and Licenses | 1,351 | |||
| Pest Control | 106 | |||
| Postage and Shipping | 161 | |||
| Postage and Shipping 2 | 56 | |||
| Repairs and Maintenance | 36,073 | |||
| Security Monitoring | 1,314 | |||
| Telephone Expenses | 6,708 | |||
| Telephone for M4 Classrooms | 1,488 | |||
| Trash pickup | 216 | |||
| Utilities | 20,319 | |||
| Workers Food for Meetings | 1,191 | |||
| Reconciliation Discrepancy | -3 | |||
| Lease of Playground Equipment | 16,893 | |||
| Childrens Food | 62,548 | |||
| Food Pantry Supplies | 3,971 | |||
| Supplies | 80,528 | |||
| Metro East More at Four Supplies | 76,273 | |||
| PFA Supplies | 5,779 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Cards | 34,044 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll tax | 202,695 |