| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES - ACCOUNTI | 14,810 | 14,810 |
| 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 | 407,909 | 198,916 | 198,916 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6,820,248 | 2,657,264 | 4,162,984 | 4,162,984 | |
| LAND | 979,532 | 979,532 | 979,532 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROUNDING | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 145 | 145 | ||
| EXPENSES | ||||
| TELEPHONE | 952 | 952 | ||
| TELEPHONE | 1,224 | 1,224 | ||
| FAX | 835 | 835 | ||
| ADVERTISING | 1,250 | 1,250 | ||
| EQUIPMENT REPAIRS | 718 | 718 | ||
| CONTRACTED D.J. | 500 | 500 | ||
| PUBLIC RELATIONS | 1,647 | 1,647 | ||
| OTHER PURCHASED SERVICES | 2,250 | 2,250 | ||
| JANITORIAL SUPPLIES | 19,012 | 19,012 | ||
| SUPPLIES | 2,233 | 2,233 | ||
| POSTAGE AND SHIPPING | 372 | 372 | ||
| GROUNDS MAINTENANCE | 665 | 665 | ||
| CLEANING SERVICES | 56,210 | 56,210 | ||
| FOOD SUPPLIES | 17,972 | 17,972 | ||
| NON-FOOD SUPPLIES | 1,092 | 1,092 | ||
| COMPUTER EXPENSES & REPAIRS | 176 | 176 | ||
| EQUIPMENT - PURCHASES | 119 | 119 | ||
| GASOLINE | 2,437 | 2,437 | ||
| AUTOMOBILE INSURANCE | 2,373 | 2,373 | ||
| COMMERCIAL PACKAGE INSURANCE | 21,838 | 21,838 | ||
| UMBRELLA INSURANCE | 1,848 | 1,848 | ||
| WORKER'S COMPENSATION INSUR. | 14,646 | 14,646 | ||
| SKATEBOARD PARK INSURANCE | 970 | 970 | ||
| OTHER DUES AND FEES | 960 | 960 | ||
| OTHER DUES AND FEES | 58 | 58 | ||
| OTHER DUES AND FEES | 361 | 361 | ||
| OTHER DUES AND FEES | 3,028 | 3,028 | ||
| TELEPHONE | 3,426 | 3,426 | ||
| CONTRACTED OUT | 37,774 | 37,774 | ||
| COMPUTER EXPENSES & REPAIRS | 1,463 | 1,463 | ||
| STAFF DEVELOPMENT | 102 | 102 | ||
| STAFF DEVELOPMENT | 3 | 3 | ||
| STAFF DEVELOPMENT | 249 | 249 | ||
| STAFF DEVELOPMENT | 532 | 532 | ||
| STAFF DEVELOPMENT | 33 | 33 | ||
| BUILDING REPAIRS | 56,598 | 56,598 | ||
| ADVERTISING | 857 | 857 | ||
| EQUIPMENT REPAIRS | 3,916 | 3,916 | ||
| EQUIPMENT REPAIRS | 16,787 | 16,787 | ||
| CONTRACTED OUT | 22,664 | 22,664 | ||
| MERCHANDISE | 685 | 685 | ||
| OTHER PURCHASED SERVICES | 4,735 | 4,735 | ||
| OTHER PURCHASED SERVICES | 5,835 | 5,835 | ||
| OTHER PURCHASED SERVICES | 555 | 555 | ||
| OFFICE SUPPLIES | 746 | 746 | ||
| SUPPLIES | 3,123 | 3,123 | ||
| SUPPLIES | 54 | 54 | ||
| GROUND SUPPLIES | 1,285 | 1,285 | ||
| EDUCATIONAL SUPPLIES | 237 | 237 | ||
| FOOD SUPPLIES | 970 | 970 | ||
| FOOD SUPPLIES | 3,925 | 3,925 | ||
| NON-FOOD SUPPLIES | 120 | 120 | ||
| INTERNET EXPENSE | 1,370 | 1,370 | ||
| INTERNET EXPENSE | 1,434 | 1,434 | ||
| COMPUTER EXPENSES & REPAIRS | 583 | 583 | ||
| COMPUTER EXPENSES & REPAIRS | 334 | 334 | ||
| VEHICLE REPAIRS | 3,902 | 3,902 | ||
| DIR & OFFICER LIABILITY INSUR | 2,640 | 2,640 | ||
| SPECIAL EVENTS | 65 | 65 | ||
| SPECIAL EVENTS | 345 | 345 | ||
| BIRTHDAY PARTY EXPENSES | 88 | 88 | ||
| OTHER DUES AND FEES | 2,312 | 2,312 | ||
| ADVERTISING | ||||
| ROUNDING | ||||
| LOSS ON DISPOSAL OF ASSET | ||||
| BANK SERVICE CHARGE | 12 | 12 | ||
| DONATION | 7,378 | 7,378 | ||
| ROUNDING | 4 | 4 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND REGISTRATION | 270,435 | 270,435 | |
| REIMBURSE FOOD PROGRAM - WI | 15,099 | 15,099 | |
| FOOD | 5,142 | 5,142 | |
| BOWLING CENTER INCOME | 2,419 | 2,419 | |
| BIRTHDAY PARTIES | 527 | 527 | |
| MEMBERSHIP | 480 | 480 | |
| COMMUNITY CENTER FEES | 44,152 | 44,152 | |
| MERCHANDISE SALES | 1,102 | 1,102 | |
| SILVER SNEAKERS FEES | 21,294 | 21,294 | |
| CLASS FEES | 5,983 | 5,983 | |
| DAILY SUPPLY RENTAL | 381 | 381 | |
| PERSONAL TRAINING | 911 | 911 | |
| REIMBURSEMENT - CRIVITZ SCHOO | 12,000 | 12,000 | |
| DAILY FEES | 6,919 | 6,919 | |
| FOOD | 1,830 | 1,830 | |
| DANCES | 317 | 317 | |
| SPECIAL EVENTS | 1,427 | 1,427 | |
| SPECIAL EVENTS | 1,083 | 1,083 | |
| DAY PASSES | 253 | 253 | |
| OCCASIONAL BUILDING RENTALS | 5,375 | 5,375 | |
| OTHER GENERAL INCOME | 210,226 | 210,226 | |
| OTHER GENERAL INCOME | 5,379 | 5,379 | |
| OTHER GENERAL INCOME | 235 | 235 | |
| OTHER GENERAL INCOME | 7,414 | 7,414 | |
| LOSS/(GAIN) ON DISPOSAL OF AS | -259 | -259 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| BANK OVERDRAFT - CHECKING | ||
| ACCRUED PAYROLL | 37,012 | 28,591 |
| ACCRUED PAYROLL TAXES | 794 | 478 |
| STATE WITHHOLDING - WI | 2,328 | 1,867 |
| SIMPLE - LIABILITY | 2,600 | 2,336 |
| SALES TAX PAYABLE | 207 | 146 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 1,198 | 1,198 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSING | 321 | 321 | ||
| CYI 990 TAXES | 140 | 140 |