| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & LEGAL | 3,337 | 3,337 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPARTMENTS | 2003-01-01 | 694 | 694 | 200DB | 7.0000 | ||||
| CONCRETE WORK | 2003-08-18 | 1,486 | 548 | S/L | 39.0000 | 38 | 38 | ||
| DISHWASHER | 2003-09-03 | 675 | 675 | 200DB | 5.0000 | ||||
| FURNITURE | 2003-11-19 | 676 | 676 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2003-01-01 | 25,000 | 9,589 | S/L | 39.0000 | 641 | 641 | ||
| 2006 DODGE TRANSIT DUTY MINIVAN | 2006-03-27 | 3,729 | 3,729 | 200DB | 5.0000 | ||||
| COMPUTER | 2006-05-13 | 986 | 986 | 200DB | 5.0000 | ||||
| HDTV | 2009-03-23 | 982 | 982 | 200DB | 5.0000 | ||||
| FITNESS EQUIPMENT | 2009-06-15 | 726 | 726 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2009-08-18 | 873 | 873 | 200DB | 5.0000 | ||||
| 2010 DODGE CARAVAN MINIVAN 2D4RN | 2010-01-13 | 3,608 | 3,608 | 200DB | 5.0000 | ||||
| FORD TRUCK | 2011-01-20 | 1,000 | 1,000 | 200DB | 5.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2012-08-25 | 1,158 | 160 | S/L | 39.0000 | 29 | 29 | ||
| NEW A/C UNIT | 2012-08-27 | 3,232 | 3,232 | 200DB | 5.0000 | ||||
| TWO RECLINERS | 2012-09-01 | 560 | 522 | 200DB | 7.0000 | 25 | 25 | ||
| LAWN MOWER | 2012-09-06 | 1,133 | 1,133 | 200DB | 5.0000 | ||||
| GENERATOR | 2016-11-30 | 1,084 | 775 | 200DB | 5.0000 | 247 | 247 | ||
| ICE MACHINE | 2017-07-21 | 2,066 | 295 | 200DB | 7.0000 | 506 | 506 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 49,668 | 31,380 | 18,288 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 940 | 940 | ||
| AUTO EXPENSE | 3,364 | 3,364 | ||
| BANK CHARGES | 60 | 60 | ||
| CASUAL LABOR | 5,800 | 5,800 | ||
| CONTRIBUTIONS | 300 | 300 | ||
| DAYCARE SUPPLIES | 1,011 | 1,011 | ||
| DRUGS & SUPPLIES | 11 | 11 | ||
| DUES & SUBSCRIPTIONS | 443 | 443 | ||
| EMPLOYEE WELFARE | 13 | 13 | ||
| ENTERTAINMENT & ACTIVITY EXP | 584 | 584 | ||
| EQUIPMENT RENTAL | 169 | 169 | ||
| FOOD SUPPLIES | 12,705 | 12,705 | ||
| INSURANCE | 3,516 | 3,516 | ||
| OFFICE SUPPLIES | 8,163 | 8,163 | ||
| OUTSIDE SERVICES | 2,850 | 2,850 | ||
| POSTAGE | 108 | 108 | ||
| REPAIR & MAINTENANCE | 2,900 | 2,900 | ||
| TAXES - LICENSES | 721 | 721 | ||
| TELEPHONE | 9,809 | 9,809 | ||
| REFUNDS & ALLOWANCES | 1,364 | 1,364 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DAYCARE REVENUE-VOUCHER BILLL | 31,568 | 31,568 | |
| AR MED PAY EDS FED CORP | 148,291 | 148,291 | |
| MISCELLANEOUS INCOME | 55 | 55 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FICA PAYABLE | 44,647 | 45,887 |
| STATE TAX WITHHELD | 135 | 409 |
| ACCRUED FUTA PAYABLE | 202 | 370 |
| ACCRUED SUTA PAYABLE | 5,249 | 1,199 |
| A/P: TYRAINE WILLIAMS | 1,750 | 1,750 |
| A/P: REGINALD JOHNSON | 936 | 936 |
| LOAN FROM STOCKHOLDERS | 6,307 | 1,150 |
| CHILD SUPPORT PAYABLE-REGGIE JR. | 16,059 | 16,059 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
EMPLOYEE ADVANCES |