| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES - ACCOUNTI | 14,908 | 14,908 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 215,820 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6,699,406 | 1,725,446 | 4,973,960 | ||
| LAND | 979,533 | 979,533 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 650 | 650 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE | 2,755 | 2,755 | ||
| TELEPHONE | 747 | 747 | ||
| FAX | 607 | 607 | ||
| BUILDING REPAIRS | 5,782 | 5,782 | ||
| ADVERTISING | 297 | 297 | ||
| EQUIPMENT REPAIRS | 1,644 | 1,644 | ||
| CONTRACTED OUT | 760 | 760 | ||
| PUBLIC RELATIONS | 2,931 | 2,931 | ||
| FUNDRAISING EXPENSE | ||||
| OTHER PURCHASED SERVICES | 13,715 | 13,715 | ||
| OTHER PURCHASED SERVICES | 8,570 | 8,570 | ||
| OTHER PURCHASED SERVICES | ||||
| OFFICE SUPPLIES | ||||
| JANITORIAL SUPPLIES | 17,822 | 17,822 | ||
| SUPPLIES | 546 | 546 | ||
| SUPPLIES | 1,437 | 1,437 | ||
| POSTAGE AND SHIPPING | 290 | 290 | ||
| GROUNDS MAINTENANCE | 4,395 | 4,395 | ||
| GROUND SUPPLIES | 3,874 | 3,874 | ||
| CLEANING SERVICES | 67,452 | 67,452 | ||
| FOOD SUPPLIES | 25,240 | 25,240 | ||
| FOOD SUPPLIES | ||||
| NON-FOOD SUPPLIES | 1,293 | 1,293 | ||
| NON-FOOD SUPPLIES | ||||
| INTERNET EXPENSE | ||||
| COMPUTER EXPENSES & REPAIRS | 368 | 368 | ||
| COMPUTER EXPENSES & REPAIRS | 13 | 13 | ||
| MEALS AND LODGING | 4 | 4 | ||
| EQUIPMENT - PURCHASES | 3,070 | 3,070 | ||
| EQUIPMENT - PURCHASES | 1,795 | 1,795 | ||
| GASOLINE | 2,978 | 2,978 | ||
| VEHICLE REPAIRS | 2,676 | 2,676 | ||
| AUTOMOBILE INSURANCE | 2,526 | 2,526 | ||
| COMMERCIAL PACKAGE INSURANCE | 34,326 | 34,326 | ||
| UMBRELLA INSURANCE | 4,891 | 4,891 | ||
| WORKER'S COMPENSATION INSUR. | 18,133 | 18,133 | ||
| SKATEBOARD PARK INSURANCE | 1,482 | 1,482 | ||
| CHILD DEVELOP. CENTER INSUR. | 1,273 | 1,273 | ||
| TEEN CENTER INSURANCE | ||||
| SPECIAL EVENTS | ||||
| OTHER DUES AND FEES | 112 | 112 | ||
| OTHER DUES AND FEES | 341 | 341 | ||
| OTHER DUES AND FEES | 1,139 | 1,139 | ||
| OTHER DUES AND FEES | 811 | 811 | ||
| OTHER PURCHASED SERVICES | 1,750 | 1,750 | ||
| OTHER DUES AND FEES | 10 | 10 | ||
| ADVERTISING | ||||
| SUPPLIES | 5,992 | 5,992 | ||
| STAFF DEVELOPMENT | 1,891 | 1,891 | ||
| TELEPHONE | ||||
| EQUIPMENT REPAIRS | 5,911 | 5,911 | ||
| CONTRACTED SWIM | 1,890 | 1,890 | ||
| PUBLIC RELATIONS | ||||
| FOOD SUPPLIES | ||||
| INTERNET EXPENSE | ||||
| COMPUTER EXPENSES & REPAIRS | 882 | 882 | ||
| EQUIPMENT - PURCHASES | 2,441 | 2,441 | ||
| SPECIAL EVENTS | 40 | 40 | ||
| STUDENT ART AWARD | ||||
| EQUIPMENT REPAIRS | 1,435 | 1,435 | ||
| MERCHANDISE | ||||
| SATELLITE RADIO | ||||
| CONTRACTED OUT | ||||
| BIRTHDAY PARTY EXPENSES | ||||
| STAFF DEVELOPMENT | 179 | 179 | ||
| GARBAGE | 1,292 | 1,292 | ||
| CONTRACTED OUT | 26,382 | 26,382 | ||
| EDUCATIONAL SUPPLIES | 1,715 | 1,715 | ||
| FIELD TRIPS | 483 | 483 | ||
| STAFF DEVELOPMENT | 575 | 575 | ||
| ADVERTISING | 1,821 | 1,821 | ||
| CABLE T.V. | 741 | 741 | ||
| ARCHITECTS | -30 | -30 | ||
| PUBLIC RELATIONS | 637 | 637 | ||
| MERCHANDISE | 354 | 354 | ||
| SATELLITE RADIO | 372 | 372 | ||
| OTHER PURCHASED SERVICES | 4,131 | 4,131 | ||
| FOOD SUPPLIES | 1,974 | 1,974 | ||
| INTERNET EXPENSE | 1,114 | 1,114 | ||
| SPECIAL EVENTS | 568 | 568 | ||
| STAFF DEVELOPMENT | 20 | 20 | ||
| TELEPHONE | 750 | 750 | ||
| ADVERTISING | 163 | 163 | ||
| CABLE T.V. | 827 | 827 | ||
| CONTRACTED D.J. | 3,225 | 3,225 | ||
| SUPPLIES | 310 | 310 | ||
| FOOD SUPPLIES | 17,579 | 17,579 | ||
| NON-FOOD SUPPLIES | 908 | 908 | ||
| INTERNET EXPENSE | 884 | 884 | ||
| DANCE MATERIALS | 205 | 205 | ||
| COMPUTER EXPENSES & REPAIRS | 369 | 369 | ||
| EQUIPMENT - PURCHASES | 1,888 | 1,888 | ||
| TEEN CENTER INSURANCE | 304 | 304 | ||
| TRIPS AND TOURS | 649 | 649 | ||
| SPECIAL EVENTS | 370 | 370 | ||
| BIRTHDAY PARTY EXPENSES | 235 | 235 | ||
| OTHER DUES AND FEES | 71 | 71 | ||
| SUPPLIES | 592 | 592 | ||
| ART STUDENT AWARD | 200 | 200 | ||
| SUPPLIES | 10 | 10 | ||
| ROUNDING | -6 | -6 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND REGISTRATION | 370,226 | 370,226 | |
| REIMBURSE FOOD PROGRAM - WI | 27,206 | 27,206 | |
| FOOD | 22,399 | 22,399 | |
| BOWLING CENTER INCOME | 5,548 | 5,548 | |
| BIRTHDAY PARTIES | 1,178 | 1,178 | |
| DANCES | 4,227 | 4,227 | |
| SWIMMING | 3,288 | 3,288 | |
| TRIPS AND TOURS | 75 | 75 | |
| SPECIAL EVENTS | 40 | 40 | |
| MEMBERSHIP | 2,253 | 2,253 | |
| DAY PASSES | 614 | 614 | |
| COMMUNITY CENTER FEES | 113,329 | 113,329 | |
| PHYSICAL THERAPY FEES | 4,801 | 4,801 | |
| SILVER SNEAKERS FEES | 17,831 | 17,831 | |
| MERCHANDISE SALES | 109 | 109 | |
| SPECIAL EVENTS | 683 | 683 | |
| CLASS FEES | 929 | 929 | |
| TRIPS AND TOURS | 1,871 | 1,871 | |
| DAILY FEES | 1,884 | 1,884 | |
| OCCASIONAL BUILDING RENTALS | 2,372 | 2,372 | |
| OTHER GENERAL INCOME | 2,633 | 2,633 | |
| OTHER GENERAL INCOME | 114 | 114 | |
| OTHER GENERAL INCOME | 450 | 450 | |
| OTHER GENERAL INCOME | 221 | 221 | |
| OTHER GENERAL INCOME | 316 | 316 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | 2 | |
| BANK OVERDRAFT - CHECKING | 5,548 | 1,905 |
| SALES TAX PAYABLE | 284 | 258 |
| ACCRUED PAYROLL | 26,097 | 26,720 |
| ACCRUED PAYROLL TAXES | 337 | 1,491 |
| STATE WITHHOLDING - WI | 3,243 | 1,598 |
| SIMPLE - LIABILITY | 1,775 | 1,813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 TAXES | 32 | 32 | ||
| LICENSING | 365 | 365 | ||
| FOOD SERVICE LICENSE | 330 | 330 |