| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,800 | 17,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FLOORING | 2013-07-25 | 7,263 | 7,263 | S/L | 5.0000 | ||||
| 2 DELL TOUCH COMPUTERS | 2014-09-26 | 1,025 | 1,025 | S/L | 3.0000 | ||||
| BATHROOM RENOVATIONS | 2014-12-08 | 2,522 | 2,522 | S/L | 5.0000 | ||||
| TILE | 2014-10-21 | 3,000 | 3,000 | S/L | 5.0000 | ||||
| CARPET | 2014-11-06 | 5,000 | 5,000 | S/L | 5.0000 | ||||
| 3 SMART BOARDS | 2015-07-14 | 9,839 | 8,855 | S/L | 5.0000 | 984 | |||
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 2015-01-07 | 1,229 | 1,229 | S/L | 5.0000 | ||||
| WATER FOUNTAINS | 2015-05-05 | 1,900 | 1,773 | S/L | 5.0000 | 127 | |||
| DELL LAPTOP | 2015-10-22 | 688 | 688 | S/L | 3.0000 | ||||
| 6 IPAD MINI'S | 2016-09-07 | 1,740 | 1,740 | S/L | 3.0000 | ||||
| PLAYGROUND EQUIPMENT | 2016-03-04 | 1,294 | 992 | S/L | 5.0000 | 259 | |||
| 12 OUTLET NARROW BODY CHARGING CART | 2016-10-03 | 616 | 616 | S/L | 3.0000 | ||||
| COMPUTER - INSPIRON 17 500 SERIES | 2016-04-28 | 650 | 650 | S/L | 3.0000 | ||||
| COMPUTER - INSPIRON 3455 | 2016-05-02 | 642 | 642 | S/L | 3.0000 | ||||
| CARPET - MAIN WORSHIP AREA & TEACHERS LOUNGE | 2016-04-23 | 3,322 | 2,436 | S/L | 5.0000 | 664 | |||
| PRE-K CABINETS | 2017-06-10 | 38,300 | 9,894 | S/L | 10.0000 | 3,830 | |||
| GAZEBO | 2017-06-19 | 5,482 | 1,371 | S/L | 10.0000 | 548 | |||
| COLUMN PANELS AND CORNER GUARDS GRACE PLACE | 2017-08-21 | 3,923 | 1,831 | S/L | 5.0000 | 784 | |||
| INTERCOM/KEY INSTALLATION | 2017-03-13 | 4,460 | 4,212 | S/L | 3.0000 | 248 | |||
| SMART BOARD | 2017-09-19 | 3,543 | 2,657 | S/L | 3.0000 | 886 | |||
| 4 IPAD MINI'S | 2017-01-31 | 1,152 | 1,120 | S/L | 3.0000 | 32 | |||
| PLAYGROUND STORAGE SHED | 2017-03-09 | 3,964 | 2,246 | S/L | 5.0000 | 793 | |||
| FRONT DOOR MAGNETIC LOCKS & SYSTEM | 2018-08-07 | 2,126 | 602 | S/L | 5.0000 | 426 | |||
| FRONT DOOR AI PHONE + AUXILLIARIES | 2018-09-04 | 1,393 | 371 | S/L | 5.0000 | 279 | |||
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 2019-04-19 | 1,371 | 183 | S/L | 5.0000 | 274 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAPITAL EQUIPMENT | 106,444 | 73,053 | 33,391 | 33,391 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,813 | 1,813 | ||
| BANK AND CREDIT CARD FEES | 16,139 | 16,139 | ||
| CLASSROOM SUPPLIES | 23,363 | 23,363 | ||
| CLEANING SERVICE | 6,767 | 6,767 | ||
| CLEANING SUPPLIES | 3,419 | 3,419 | ||
| DUES | 6,521 | 6,521 | ||
| EMPLOYEE ENRICHMENT | 1,783 | 1,783 | ||
| EQUIPMENT AND MAINTENANCE | 11,581 | 11,581 | ||
| FOOD | 42,457 | 42,457 | ||
| KITCHEN SUPPLIES | 78 | 78 | ||
| LESSON AND FIELD TRIPS | 2,970 | 2,970 | ||
| OTHER EXPENSES | 3,920 | 3,920 | ||
| PARENT FUNCTIONS | 174 | 174 | ||
| SUPPLIES AND OFFICE EXPENSE | 6,809 | 6,809 | ||
| TEACHER APPRECIATION | 4,535 | 4,535 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 573,961 | ||
| GOVERNMENT CONTRACT | 169,554 | ||
| OTHER INCOME | 11,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CHRIST THE SHEPHERD | 615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 7,807 | 7,807 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 500 | 500 |