| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,345 | 3,345 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KINDERCARE ST CHARLES | 1993-04-08 | 116,100 | 111,032 | SL | 31.500000000000 | 3,686 | 3,686 | ||
| KINDERCARE ST ANN | 1993-04-08 | 153,500 | 146,800 | SL | 31.500000000000 | 4,874 | 4,874 | ||
| NEW ROOF - EDUCATION CENTER | 1998-11-02 | 18,230 | 11,472 | SL | 39.000000000000 | 467 | 467 | ||
| KINLOCK LAND | 1993-04-08 | 3,079 | L | 0 % | 0 | 0 | |||
| LAND-KINDERCARE ST CHARLES | 1993-04-08 | 26,700 | L | 0 % | 0 | 0 | |||
| LAND-KINDERCARE ST ANN | 1993-04-08 | 35,600 | L | 0 % | 0 | 0 | |||
| LAND-CHILD CARE CONNECTION | 1993-04-08 | 45,750 | L | 0 % | 0 | 0 | |||
| RETAINING WALL AT #104 CAMPUS | 2001-09-25 | 3,000 | 3,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| PARTIAL COST OF HVAC-2100 CAMPUS DRIVE | 2005-03-24 | 5,000 | 5,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| MITSUBISHI CONDENSER AND HEAT PUMP | 2016-09-16 | 17,437 | 16,659 | 200DB | 7.000000000000 | 778 | 778 | ||
| NEW ROOF - KINDERCARE | 2019-08-18 | 25,800 | 2,508 | SL | 39.000000000000 | 662 | 662 | ||
| ROOF REPAIRS- KIDZ ACADEMY | 2022-06-27 | 15,559 | 382 | SL | 39.000000000000 | 399 | 399 | ||
| LA PETITE ST CHARLES | 1993-04-08 | 147,350 | 140,918 | SL | 31.500000000000 | 4,679 | 4,679 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| KINDERCARE ST CHARLES | 116,100 | 114,718 | 1,382 | |
| KINDERCARE ST ANN | 153,500 | 151,674 | 1,826 | |
| NEW ROOF - EDUCATION CENTER | 18,230 | 11,939 | 6,291 | |
| KINLOCK LAND | 3,079 | 0 | 3,079 | |
| LAND-KINDERCARE ST CHARLES | 26,700 | 0 | 26,700 | |
| LAND-KINDERCARE ST ANN | 35,600 | 0 | 35,600 | |
| LAND-CHILD CARE CONNECTION | 45,750 | 0 | 45,750 | |
| RETAINING WALL AT #104 CAMPUS | 3,000 | 3,000 | 0 | |
| PARTIAL COST OF HVAC-2100 CAMPUS DRIVE | 5,000 | 5,000 | 0 | |
| MITSUBISHI CONDENSER AND HEAT PUMP | 17,437 | 17,437 | 0 | |
| NEW ROOF - KINDERCARE | 25,800 | 3,170 | 22,630 | |
| ROOF REPAIRS- KIDZ ACADEMY | 15,559 | 781 | 14,778 | |
| LA PETITE ST CHARLES | 147,350 | 145,597 | 1,753 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FRANKLIN S& P 500 | 865,160 | 702,481 | 1,347,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 300 | 300 | 0 | |
| COLLECTION | 7,931 | 7,931 | 0 | |
| PROPERTY | 15,391 | 15,391 | 0 | |
| SALARIES | 5,595 | 5,595 | 0 | |
| COMMISSIONS | 6,704 | 6,704 | 0 | |
| SUPPLIES | 1,356 | 1,356 | 0 | |
| SECURITY | 180 | 180 | 0 | |
| INSURANCE | 14,375 | 14,375 | 0 | |
| MISCELLANEOUS | 123 | 123 | 0 | |
| PROFESSIONAL FEES | 156 | 156 | 0 | |
| BAD DEBT EXPENSE | 59,767 | 59,767 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 41,375 | 41,375 | 0 | |
| FEDERAL EXCISE TAX | 441 | 441 | 0 | |
| OTHER TAX | 1,852 | 1,852 | 0 |