| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE AUTOMOBILES | 25,216 | 25,216 | 0 |
| Description | Amount |
|---|---|
| LOAN PRINCIPLE COUNTED IN EXPENSES | 2,842 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 2,306 | 0 | 0 | 0 |
| INSURANCE | 5,226 | 0 | 0 | 0 |
| BANK FEES | 5,371 | 0 | 0 | 0 |
| FOOD & FOOD RELATED,UTENSILS | 10,870 | 0 | 0 | 0 |
| OFFICE MAINTENANCE | 238 | 0 | 0 | 0 |
| ADVERTISING | 3,250 | 0 | 0 | 0 |
| TRAINING | 985 | 0 | 0 | 0 |
| CLASSROOM & CRAFT SUPPLIES | 879 | 0 | 0 | 0 |
| POOL EXPENSES | 1,800 | 0 | 0 | 0 |
| TELEPHONE | 1,769 | 0 | 0 | 0 |
| AUTO EXPENSE/FUEL/REPAIRS | 5,165 | 0 | 0 | 0 |
| SUPPLIES | 1,485 | 0 | 0 | 0 |
| MAINTENANCE/REPAIRS | 1,403 | 0 | 0 | 0 |
| BACKGROUND CHECKS | 170 | 0 | 0 | 0 |
| RECREATION/TOYS/GAMES/PLAYGROUND | 168 | 0 | 0 | 0 |
| CRAFTS/TREATS/TRIP EXPENSES | ||||
| MISCELLANEOUS | 2,084 | 0 | 0 | 0 |
| SUPPLIES |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFTER SCHOOL PROGRAMS | 313,275 | 0 | 0 |
| OTHER PROGRAM REVENUE | 19,661 | 0 | 0 |
| Description | Amount |
|---|---|
| INTEREST EXPENSE NOT PREVIOUSLY COUNTED | 135 |
| HORTN CH 13 PAYMENT (COUNTED AS NEGATIVE EXPENSE) | 888 |
| 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 | ||
| 2015 OVERPAYMENT OF PAYROLL LIABILITIES | ||
| 2016 PAYROLL LIABILITIES OVERPAID | ||
| 2017 PAYROLL LIABILITIES OVERPAID | -1,073 | |
| 2018 PAYROLL LIABILITIES OVERPAID | -1,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA | 16,088 | 0 | 0 | 0 |