| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK | 2004-10-01 | 668 | 668 | S/L | 7.0000 | ||||
| PRINTER | 2004-10-01 | 280 | 280 | S/L | 5.0000 | ||||
| OFFICE EQUIPMENT | 2004-10-01 | 530 | 530 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2004-10-01 | 979 | 979 | S/L | 7.0000 | ||||
| ARTICULATING KEYBOARD | 2004-10-01 | 178 | 178 | S/L | 5.0000 | ||||
| REFRIGERATOR | 2004-10-04 | 112 | 112 | S/L | 7.0000 | ||||
| OFFICE SIGN | 2004-11-01 | 270 | 270 | S/L | 7.0000 | ||||
| CAMERA | 2004-12-01 | 249 | 249 | S/L | 7.0000 | ||||
| COMPUTER - LORI | 2005-05-17 | 1,200 | 1,200 | S/L | 5.0000 | ||||
| OFFICE FURNITURE-LORI | 2005-06-08 | 1,030 | 1,030 | S/L | 7.0000 | ||||
| OFFICE-SOFTWARE | 2005-06-21 | 919 | 919 | S/L | 3.0000 | ||||
| PHONES | 2005-06-21 | 132 | 132 | S/L | 7.0000 | ||||
| DAYCARE COMPUTERS & SOFTWARE | 2005-07-18 | 7,745 | 7,745 | S/L | 5.0000 | ||||
| TIME CLOCK-DAYCARE | 2005-08-30 | 1,930 | 1,930 | S/L | 7.0000 | ||||
| SERVER | 2005-08-30 | 1,133 | 1,133 | S/L | 5.0000 | ||||
| HP PRINTER | 2005-08-31 | 410 | 410 | S/L | 5.0000 | ||||
| PHONES | 2005-08-31 | 198 | 198 | S/L | 7.0000 | ||||
| CHILDRENS DESK | 2005-10-04 | 92 | 92 | S/L | 7.0000 | ||||
| OFFICE FILE CABINET | 2005-11-07 | 285 | 285 | S/L | 7.0000 | ||||
| COMPUTER SYSTEM FOR DAYCARES | 2006-03-23 | 32,322 | 32,322 | S/L | 5.0000 | ||||
| 5 COMPUTERS FOR DAYCARES | 2006-10-23 | 11,881 | 11,881 | S/L | 5.0000 | ||||
| SOFTWARE | 2007-02-05 | 222 | 222 | 200DB | 3.0000 | ||||
| DAYCARE- COMPUTER PARTS | 2007-09-11 | 206 | 206 | 200DB | 5.0000 | ||||
| SHELVING, CABINETS, DESK | 2007-10-15 | 1,691 | 1,691 | 200DB | 7.0000 | ||||
| LEASEHOLD IMPROVEMENTS | 2007-10-15 | 7,721 | 2,992 | S/L | 31.5000 | 245 | |||
| DESKS & FURNITURE | 2007-11-06 | 389 | 389 | 200DB | 7.0000 | ||||
| DOOR CHIMES | 2007-11-09 | 63 | 63 | 200DB | 7.0000 | ||||
| DELL LAPTOP SYSTEM | 2007-11-14 | 916 | 916 | 200DB | 5.0000 | ||||
| PHONES & SIGNAL BOOSTER | 2007-11-29 | 383 | 383 | 200DB | 7.0000 | ||||
| CHAIRS & CART | 2007-11-29 | 599 | 599 | 200DB | 7.0000 | ||||
| DAYCARE EQUIPMENT | 2008-06-01 | 2,196 | 2,196 | 200DB | 7.0000 | ||||
| OFFICE FURNITURE | 2008-06-15 | 303 | 303 | 200DB | 7.0000 | ||||
| DELL INSPIRON 537S W/MONITOR-DAYCARE | 2009-10-29 | 1,857 | 1,857 | S/L | 5.0000 | ||||
| KODAK ESP9 PRINTER-DAYCARE | 2009-10-29 | 250 | 250 | S/L | 5.0000 | ||||
| KODAK EASY SHARE Z1485 DIGITAL CAMERA-DAYCARE | 2009-10-29 | 305 | 305 | S/L | 7.0000 | ||||
| TIME CLOCK | 2010-03-10 | 760 | 760 | S/L | 7.0000 | ||||
| COMPUTER | 2010-12-20 | 2,515 | 2,515 | S/L | 5.0000 | ||||
| VERIZON - PHONE | 2011-01-20 | 354 | 354 | S/L | 7.0000 | ||||
| 5 IPADS W/COVERS & CABLE | 2011-08-23 | 2,876 | 2,876 | S/L | 5.0000 | ||||
| DAYCARE EQUIPMENT-IPAD 2 | 2012-06-15 | 6,449 | 6,449 | S/L | 5.0000 | ||||
| VACUUM | 2013-01-11 | 322 | 322 | S/L | 7.0000 | ||||
| TABLES FOR BOARD | 2013-01-11 | 300 | 300 | S/L | 7.0000 | ||||
| APPLE IPADS FOR DAYCARE | 2013-03-22 | 3,461 | 3,461 | S/L | 5.0000 | ||||
| COMPUTER FOR CATHY | 2013-07-19 | 2,133 | 2,133 | S/L | 5.0000 | ||||
| BOOKCASES AND METAL SHELF | 2013-11-15 | 1,660 | 1,462 | S/L | 7.0000 | 198 | |||
| IPADS | 2014-01-27 | 1,532 | 1,532 | S/L | 5.0000 | ||||
| COMPUTER EQUIP | 2014-04-06 | 2,352 | 2,352 | S/L | 5.0000 | ||||
| FURNITURE | 2014-04-07 | 645 | 530 | S/L | 7.0000 | 92 | |||
| EQUIPMENT | 2015-06-03 | 2,445 | 1,572 | S/L | 7.0000 | 349 | |||
| DELL COMPUTER | 2015-09-04 | 1,192 | 1,073 | S/L | 5.0000 | 119 | |||
| TABLES | 2016-07-08 | 422 | 211 | S/L | 7.0000 | 60 | |||
| OUTDOOR EQUIPMENT | 2016-08-16 | 920 | 438 | S/L | 7.0000 | 132 | |||
| KITCHEN EQUIPMENT | 2016-04-19 | 1,092 | 572 | S/L | 7.0000 | 156 | |||
| OUTDOOR EQUIPMENT | 2016-05-24 | 817 | 418 | S/L | 7.0000 | 117 | |||
| PLAYGROUND EQUIP - LITTLE LAMBS 1 | 2016-03-29 | 1,948 | 1,043 | S/L | 7.0000 | 279 | |||
| PROJECTORS | 2016-06-21 | 724 | 362 | S/L | 7.0000 | 104 | |||
| PLAY WITH A PURPOSE | 2016-02-08 | 3,213 | 1,798 | S/L | 7.0000 | 459 | |||
| CHAIRS | 2016-05-27 | 681 | 348 | S/L | 7.0000 | 98 | |||
| FILING CABINET | 2016-06-21 | 479 | 240 | S/L | 7.0000 | 68 | |||
| RUBBER MATS-KARE BEAR | 2016-10-25 | 657 | 297 | S/L | 7.0000 | 94 | |||
| KINDLES | 2016-06-21 | 368 | 258 | S/L | 5.0000 | 74 | |||
| DELL COMPUTER | 2017-04-18 | 1,000 | 856 | 200DB | 5.0000 | 58 | |||
| RIDING TOYS | 2017-09-29 | 1,642 | 1,642 | 200DB | 5.0000 | ||||
| DELL LAPTOP | 2018-05-08 | 687 | 229 | S/L | 5.0000 | 137 | |||
| FILING CABINETS | 2018-01-25 | 898 | 246 | S/L | 7.0000 | 128 | |||
| SHELVES | 2018-08-07 | 867 | 175 | S/L | 7.0000 | 124 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 125,055 | 114,830 | 10,225 | 10,226 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENT & UTILITY DEPOSITS | 200 | 200 | 200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BOARD EXP-ADVISORY | 21,364 | 21,364 | ||
| DAYCARE IMP-COMPLIANCE INC | 13,635 | 13,635 | ||
| DAYCARE IMP-CURRICULUM MATERI | 15,439 | 15,439 | ||
| DAYCARE IMP-TEACHER TRAINING | 14,852 | 14,852 | ||
| DAYCARE-TRAINING REIMBURSE | 14,874 | 14,874 | ||
| OFFICE-BUILDING MAINTENANCE&S | 8,138 | 8,138 | ||
| OFFICE-PHONE & INTERNET | 4,157 | 4,157 | ||
| BOARD EXP-PROMETHEAN | 4,296 | 4,296 | ||
| BOARD EXP-OTHER BOARD EXP | 2,431 | 2,431 | ||
| OFFICE-EXPENDABLE OFFICE SUPP | 10,972 | 10,972 | ||
| OFFICE-EQUIPMENT & COMPUTER E | 10,363 | 10,363 | ||
| OFFICE-FURNITURE | 7,844 | 200 | 7,644 | |
| SALARIES - EXPENSES | 11,108 | 11,108 | ||
| EDUCATION-PROF DEVELOPMENT | 19,695 | 19,695 | ||
| RESEARCH - MISCELLANEOUS | 2,291 | 2,291 | ||
| SALARIES - MISCELLANEOUS | 1,189 | 1,189 |
| Description | Amount |
|---|---|
| SBA PPP LOAN FORGIVENESS | 31,100 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE-LEGAL & PROFESSIONAL FEES | 5,689 | 5,689 |