| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES - ACCOUNTI | 15,679 | 15,679 |
| 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 EXPENSE | 207,167 | 207,167 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6,794,960 | 2,293,984 | 4,500,976 | 5,494,748 | |
| LAND | 993,780 | 993,780 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING | -8 | -8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE | 840 | 840 | ||
| TELEPHONE | 801 | 801 | ||
| FAX | 770 | 770 | ||
| ADVERTISING | 337 | 337 | ||
| EQUIPMENT REPAIRS | 2,726 | 2,726 | ||
| CONTRACTED D.J. | 2,750 | 2,750 | ||
| PUBLIC RELATIONS | 5,435 | 5,435 | ||
| OTHER PURCHASED SERVICES | 915 | 915 | ||
| JANITORIAL SUPPLIES | 23,744 | 23,744 | ||
| SUPPLIES | 1,850 | 1,850 | ||
| POSTAGE AND SHIPPING | 404 | 404 | ||
| GROUNDS MAINTENANCE | 3,920 | 3,920 | ||
| CLEANING SERVICES | 70,263 | 70,263 | ||
| FOOD SUPPLIES | 31,416 | 31,416 | ||
| NON-FOOD SUPPLIES | 2,263 | 2,263 | ||
| COMPUTER EXPENSES & REPAIRS | 693 | 693 | ||
| EQUIPMENT - PURCHASES | 4,808 | 4,808 | ||
| EQUIPMENT - PURCHASES | 9,028 | 9,028 | ||
| EQUIPMENT - PURCHASES | 9,981 | 9,981 | ||
| GASOLINE | 3,328 | 3,328 | ||
| AUTOMOBILE INSURANCE | 2,066 | 2,066 | ||
| COMMERCIAL PACKAGE INSURANCE | 19,624 | 19,624 | ||
| UMBRELLA INSURANCE | 1,885 | 1,885 | ||
| WORKER'S COMPENSATION INSUR. | 17,403 | 17,403 | ||
| SKATEBOARD PARK INSURANCE | 884 | 884 | ||
| OTHER DUES AND FEES | 744 | 744 | ||
| OTHER DUES AND FEES | 173 | 173 | ||
| OTHER DUES AND FEES | 354 | 354 | ||
| OTHER DUES AND FEES | 1,828 | 1,828 | ||
| TELEPHONE | 3,313 | 3,313 | ||
| CONTRACTED OUT | 28,866 | 28,866 | ||
| COMPUTER EXPENSES & REPAIRS | 1,785 | 1,785 | ||
| EQUIPMENT - PURCHASES | 27,828 | 27,828 | ||
| STAFF DEVELOPMENT | 253 | 253 | ||
| STAFF DEVELOPMENT | 365 | 365 | ||
| STAFF DEVELOPMENT | 903 | 903 | ||
| STAFF DEVELOPMENT | 1,213 | 1,213 | ||
| STAFF DEVELOPMENT | 6 | 6 | ||
| STAFF DEVELOPEMENT | 6,031 | 6,031 | ||
| BUILDING REPAIRS | 42,886 | 42,886 | ||
| ADVERTISING | 2,519 | 2,519 | ||
| EQUIPMENT REPAIRS | 19 | 19 | ||
| EQUIPMENT REPAIRS | 623 | 623 | ||
| EQUIPMENT REPAIRS | 4,462 | 4,462 | ||
| CONTRACTED OUT | 24,294 | 24,294 | ||
| CONTRACTED SWIM | 3,756 | 3,756 | ||
| PUBLIC RELATIONS | 571 | 571 | ||
| FUNDRAISING EXPENSE | 3,588 | 3,588 | ||
| MERCHANDISE | 156 | 156 | ||
| OTHER PURCHASED SERVICES | 5,797 | 5,797 | ||
| OTHER PURCHASED SERVICES | 6,644 | 6,644 | ||
| OTHER PURCHASED SERVICES | 555 | 555 | ||
| OFFICE SUPPLIES | 668 | 668 | ||
| SUPPLIES | 5,017 | 5,017 | ||
| SUPPLIES | 171 | 171 | ||
| SUPPLIES | 503 | 503 | ||
| GROUND SUPPLIES | 1,864 | 1,864 | ||
| EDUCATIONAL SUPPLIES | 1,015 | 1,015 | ||
| FOOD SUPPLIES | 1,574 | 1,574 | ||
| FOOD SUPPLIES | 13,253 | 13,253 | ||
| NON-FOOD SUPPLIES | 754 | 754 | ||
| INTERNET EXPENSE | 1,338 | 1,338 | ||
| INTERNET EXPENSE | 1,480 | 1,480 | ||
| COMPUTER EXPENSES & REPAIRS | 653 | 653 | ||
| COMPUTER EXPENSES & REPAIRS | 445 | 445 | ||
| EQUIPMENT - PURCHASES | 213 | 213 | ||
| EQUIPMENT - PURCHASES | 16,418 | 16,418 | ||
| EDUCATIONAL EQUIPMENT | 32 | 32 | ||
| LESS TRANSFER TO PROPERTY, PL | -39,215 | -39,215 | ||
| LESS TRANSFER TO PROPERTY, PL | -5,630 | -5,630 | ||
| LESS TRANSFER TO PROPERTY, PL | -25,438 | -25,438 | ||
| LESS TRANSFER TO PROPERTY, PL | -7,952 | -7,952 | ||
| LESS TRANSFER TO PROPERTY, PL | -11,206 | -11,206 | ||
| VEHICLE REPAIRS | 2,431 | 2,431 | ||
| DIR & OFFICER LIABILITY INSUR | 2,706 | 2,706 | ||
| FIELD TRIPS | 38 | 38 | ||
| TRIPS AND TOURS | 1,767 | 1,767 | ||
| SPECIAL EVENTS | 532 | 532 | ||
| SPECIAL EVENTS | 373 | 373 | ||
| BIRTHDAY PARTY EXPENSES | 475 | 475 | ||
| OTHER DUES AND FEES | 3,448 | 3,448 | ||
| BANK SERVICE CHARGE | 167 | 167 | ||
| ADVERTISING | 185 | 185 | ||
| ROUNDING | 2 | 2 | ||
| LOSS ON DISPOSAL OF ASSET | 502 | 502 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND REGISTRATION | 450,902 | 450,902 | |
| REIMBURSE FOOD PROGRAM - WI | 26,299 | 26,299 | |
| FOOD | 14,123 | 14,123 | |
| BOWLING CENTER INCOME | 5,948 | 5,948 | |
| SPECIAL EVENTS AND PARTIES | 12,270 | 12,270 | |
| MEMBERSHIP | 1,212 | 1,212 | |
| DAY PASSES | 347 | 347 | |
| COMMUNITY CENTER FEES | 78,927 | 78,927 | |
| MERCHANDISE SALES | 397 | 397 | |
| SILVER SNEAKERS FEES | 32,855 | 32,855 | |
| PHYSICAL THERAPY FEES | 300 | 300 | |
| CLASS FEES | 6,220 | 6,220 | |
| DAILY SUPPLY RENTAL | 885 | 885 | |
| PERSONAL TRAINING | 2,522 | 2,522 | |
| REIMBURSEMENT - CRIVITZ SCHOO | 20,000 | 20,000 | |
| DAILY FEES | 12,062 | 12,062 | |
| OTHER GENERAL INCOME | 1,824 | 1,824 | |
| OCCASIONAL BUILDING RENTALS | 6,689 | 6,689 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| BANK OVERDRAFT - CHECKING | 3,530 | |
| ACCRUED PAYROLL | 32,479 | 34,258 |
| ACCRUED PAYROLL TAXES | 990 | 801 |
| STATE WITHHOLDING - WI | 2,380 | 5,360 |
| SIMPLE - LIABILITY | 1,947 | 2,164 |
| SALES TAX PAYABLE | 243 | 232 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 595 | 595 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSING | 300 | 300 | ||
| CYI 990 TAXES | 52 | 52 |