| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,250 | 0 | 18,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TILE | 2014-10-21 | 3,000 | 3,000 | SL | 5.000000000000 | 0 | 0 | ||
| 2 DELL TOUCH COMPUTERS | 2014-09-26 | 1,025 | 1,025 | SL | 3.000000000000 | 0 | 0 | ||
| 3 SMART BOARDS | 2015-07-14 | 9,839 | 9,839 | SL | 5.000000000000 | 0 | 0 | ||
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 2015-01-07 | 1,229 | 1,229 | SL | 5.000000000000 | 0 | 0 | ||
| WATER FOUNTAINS | 2015-05-05 | 1,900 | 1,900 | SL | 5.000000000000 | 0 | 0 | ||
| DELL LAPTOP | 2015-10-22 | 688 | 688 | SL | 3.000000000000 | 0 | 0 | ||
| 6 IPAD MINI'S | 2016-09-07 | 1,740 | 1,740 | SL | 3.000000000000 | 0 | 0 | ||
| PLAYGROUND EQUIPMENT | 2016-03-04 | 1,294 | 1,251 | SL | 5.000000000000 | 43 | 0 | ||
| 12 OUTLET NARROW BODY CHARGING CART | 2016-10-03 | 616 | 616 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTER - INSPIRON 3455 | 2016-05-02 | 642 | 642 | SL | 3.000000000000 | 0 | 0 | ||
| CARPET - MAIN WORSHIP AREA & TEACHERS LOUNGE | 2016-04-23 | 3,322 | 3,100 | SL | 5.000000000000 | 222 | 0 | ||
| PRE-K CABINETS | 2017-06-10 | 38,300 | 13,724 | SL | 10.000000000000 | 3,830 | 0 | ||
| GAZEBO | 2017-06-19 | 5,482 | 1,919 | SL | 10.000000000000 | 548 | 0 | ||
| COLUMN PANELS AND CORNER GUARDS GRACE PLACE | 2017-08-21 | 3,923 | 2,616 | SL | 5.000000000000 | 785 | 0 | ||
| INTERCOM/KEY INSTALLATION | 2017-03-13 | 4,460 | 4,460 | SL | 3.000000000000 | 0 | 0 | ||
| 4 IPAD MINI'S | 2017-01-31 | 1,152 | 1,152 | SL | 3.000000000000 | 0 | 0 | ||
| PLAYGROUND STORAGE SHED | 2017-03-09 | 3,964 | 3,039 | SL | 5.000000000000 | 793 | 0 | ||
| FRONT DOOR MAGNETIC LOCKS & SYSTEM | 2018-08-07 | 2,126 | 1,027 | SL | 5.000000000000 | 425 | 0 | ||
| FRONT DOOR AI PHONE + AUXILLIARIES | 2018-09-04 | 1,393 | 650 | SL | 5.000000000000 | 279 | 0 | ||
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 2019-04-19 | 1,371 | 457 | SL | 5.000000000000 | 274 | 0 | ||
| FLOORING | 2013-07-25 | 7,263 | 7,263 | SL | 5.000000000000 | 0 | 0 | ||
| BATHROOM RENOVATIONS | 2014-12-08 | 2,522 | 2,522 | SL | 5.000000000000 | 0 | 0 | ||
| CARPET | 2014-11-06 | 5,000 | 5,000 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER - INSPIRON 17 500 SERIES | 2016-04-28 | 650 | 650 | SL | 3.000000000000 | 0 | 0 | ||
| SMART BOARD | 2017-09-19 | 3,543 | 3,543 | SL | 3.000000000000 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TILE | 3,000 | 3,000 | 0 | |
| 2 DELL TOUCH COMPUTERS | 1,025 | 1,025 | 0 | |
| 3 SMART BOARDS | 9,839 | 9,839 | 0 | |
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 1,229 | 1,229 | 0 | |
| WATER FOUNTAINS | 1,900 | 1,900 | 0 | |
| DELL LAPTOP | 688 | 688 | 0 | |
| 6 IPAD MINI'S | 1,740 | 1,740 | 0 | |
| PLAYGROUND EQUIPMENT | 1,294 | 1,294 | 0 | |
| 12 OUTLET NARROW BODY CHARGING CART | 616 | 616 | 0 | |
| COMPUTER - INSPIRON 3455 | 642 | 642 | 0 | |
| CARPET - MAIN WORSHIP AREA & TEACHERS LOUNGE | 3,322 | 3,322 | 0 | |
| PRE-K CABINETS | 38,300 | 17,554 | 20,746 | |
| GAZEBO | 5,482 | 2,467 | 3,015 | |
| COLUMN PANELS AND CORNER GUARDS GRACE PLACE | 3,923 | 3,401 | 522 | |
| INTERCOM/KEY INSTALLATION | 4,460 | 4,460 | 0 | |
| 4 IPAD MINI'S | 1,152 | 1,152 | 0 | |
| PLAYGROUND STORAGE SHED | 3,964 | 3,832 | 132 | |
| FRONT DOOR MAGNETIC LOCKS & SYSTEM | 2,126 | 1,452 | 674 | |
| FRONT DOOR AI PHONE + AUXILLIARIES | 1,393 | 929 | 464 | |
| FAT TIRE BYE-BYE BUGGY 6-SEATER | 1,371 | 731 | 640 | |
| FLOORING | 7,263 | 7,263 | 0 | |
| BATHROOM RENOVATIONS | 2,522 | 2,522 | 0 | |
| CARPET | 5,000 | 5,000 | 0 | |
| COMPUTER - INSPIRON 17 500 SERIES | 650 | 650 | 0 | |
| SMART BOARD | 3,543 | 3,543 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROVISION FOR BAD DEBT ALLOWANCE | 3,940 | 0 | 3,940 | |
| PARENT FUNCTIONS | 174 | 0 | 174 | |
| KITCHEN SUPPLIES | 1,228 | 0 | 1,228 | |
| OTHER EXPENSES | 1,833 | 0 | 1,833 | |
| EMPLOYEE ENRICHMENT | 2,678 | 0 | 2,678 | |
| CLEANING SUPPLIES | 2,774 | 0 | 2,774 | |
| AUTO EXPENSE | 3,614 | 0 | 3,614 | |
| LESSON AND FIELD TRIPS | 5,163 | 0 | 5,163 | |
| DUES | 5,725 | 0 | 5,725 | |
| ADVERTISING | 6,477 | 0 | 6,477 | |
| TEACHER APPRECIATION | 6,572 | 0 | 6,572 | |
| CLEANING SERVICE | 7,067 | 0 | 7,067 | |
| SUPPLIES AND OFFICE EXPENSE | 10,036 | 0 | 10,036 | |
| BANK AND CREDIT CARD FEES | 19,829 | 0 | 19,829 | |
| EQUIPMENT AND MAINTENANCE | 24,704 | 0 | 24,704 | |
| CLASSROOM SUPPLIES | 26,491 | 0 | 26,491 | |
| FOOD | 61,907 | 0 | 61,907 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM REVENUE | 770,824 | 770,824 | |
| GOVERNMENT CONTRACT | 181,574 | 181,574 | |
| OTHER INCOME | 6,154 | 6,154 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CHRIST THE SHEPHERD | 615 | 615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 8,244 | 0 | 8,244 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 500 | 0 | 500 |