| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE AUTOMOBILES | 25,216 | 25,216 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 2,531 | |||
| INSURANCE | 5,077 | |||
| BANK FEES | 4,018 | |||
| RECREATION/TOYS/GAMES/PLAYGROUND | 269 | |||
| FOOD & FOOD RELATED,UTENSILS | 6,692 | |||
| OFFICE MAINTENANCE | 425 | |||
| ADVERTISING | 3,650 | |||
| TRAINING | 700 | |||
| CLASSROOM & CRAFT SUPPLIES | 583 | |||
| EQUIPMENT EXPENSES | 369 | |||
| TELEPHONE | 2,291 | |||
| AUTO EXPENSE/FUEL/REPAIRS | 4,312 | |||
| SUPPLIES | 5,600 | |||
| MAINTENANCE/REPAIRS | 3,291 | |||
| CRAFTS/TREATS/TRIP EXPENSES | 573 | |||
| MISCELLANEOUS | 2,504 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFTER SCHOOL PROGRAMS | 259,062 | ||
| OTHER PROGRAM REVENUE | 1,261 |
| Description | Amount |
|---|---|
| CHURCH LOAN PRINCIPLE COUNTED AS EXPENSES | 4,400 |
| "REPAY LOAN" PRINCIPLE COUNTED AS EXPENSES | 4,572 |
| RECONCILING ITEMS | 1,008 |
| 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 | ||
| 2018 PAYROLL LIABILITIES OVERPAID | ||
| 2019 PAYROLL LIABILITIES OVERPAID | -1,830 | |
| 2020 PAYROLL LIABILITIES OVERPAID | -1,781 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA | 16,266 |