| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE AUTOMOBILES | 18,917 | 3,784 | 15,133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| STIMULUS MONEY | 0 | 80,000 | 80,000 |
| Description | Amount |
|---|---|
| RECONCILING ITEMS | 1,744 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 4,295 | 0 | 0 | 0 |
| INSURANCE | 5,038 | 0 | 0 | 0 |
| BANK FEES | 4,672 | 0 | 0 | 0 |
| RECREATION/TOYS/GAMES/PLAYGROUND | 1,904 | 0 | 0 | 0 |
| FOOD & FOOD RELATED,UTENSILS | 6,444 | 0 | 0 | 0 |
| OFFICE MAINTENANCE | 189 | 0 | 0 | 0 |
| ADVERTISING | 5,690 | 0 | 0 | 0 |
| TRAINING | 723 | 0 | 0 | 0 |
| CLASSROOM & CRAFT SUPPLIES | 528 | 0 | 0 | 0 |
| EQUIPMENT EXPENSES | 3,445 | 0 | 0 | 0 |
| TELEPHONE | 3,521 | 0 | 0 | 0 |
| AUTO EXPENSE/FUEL/REPAIRS | 5,509 | 0 | 0 | 0 |
| SUPPLIES | 1,294 | 0 | 0 | 0 |
| PLAYGROUND EXPENSES | 7,300 | 0 | 0 | 0 |
| MAINTENANCE/REPAIRS | 13,630 | 0 | 0 | 0 |
| CLEANING | 216 | 0 | 0 | 0 |
| BACKGROUND CHECKS | 110 | 0 | 0 | 0 |
| MISCELLANEOUS | 2,159 | 0 | 0 | 0 |
| SUMMER PROGRAM EXPENSES | 885 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AFTER SCHOOL PROGRAMS | 285,566 | 0 | 0 |
| OTHER PROGRAM REVENUE |
| Description | Amount |
|---|---|
| STIMULU MONEY | 80,000 |
| "REPAY LOAN" PRINCIPLE COUNTED AS EXPENSES | 4,572 |
| 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 | ||
| 2020 PAYROLL LIABILITIES OVERPAID | -1,781 | |
| 2021 PAYROLL LIABILITIES OVERPAID | -2,944 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER FICA | 16,045 | 0 | 0 | 0 |