| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES - ACCOUNTI | 19,058 | 19,058 |
| 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 | 1,018,492 | 196,238 | 196,238 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,084,503 | 3,249,743 | 3,834,760 | 3,834,760 | |
| LAND | 979,532 | 979,532 | 979,532 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TELEPHONE | 974 | 974 | ||
| TELEPHONE | 943 | 943 | ||
| FAX | 921 | 921 | ||
| ADVERTISING | 5,296 | 5,296 | ||
| EQUIPMENT REPAIRS | 2,417 | 2,417 | ||
| PUBLIC RELATIONS | 22,813 | 22,813 | ||
| OTHER PURCHASED SERVICES | 3,920 | 3,920 | ||
| JANITORIAL SUPPLIES | 39,214 | 39,214 | ||
| SUPPLIES | 1,927 | 1,927 | ||
| POSTAGE AND SHIPPING | 361 | 361 | ||
| GROUNDS MAINTENANCE | 1,826 | 1,826 | ||
| CLEANING SERVICES | 71,542 | 71,542 | ||
| FOOD SUPPLIES | 36,046 | 36,046 | ||
| NON-FOOD SUPPLIES | 2,796 | 2,796 | ||
| COMPUTER EXPENSES & REPAIRS | 12,431 | 12,431 | ||
| GASOLINE | 5,159 | 5,159 | ||
| AUTOMOBILE INSURANCE | 3,132 | 3,132 | ||
| COMMERCIAL PACKAGE INSURANCE | 29,525 | 29,525 | ||
| UMBRELLA INSURANCE | 1,939 | 1,939 | ||
| WORKER'S COMPENSATION INSUR. | 684 | 684 | ||
| SKATEBOARD PARK INSURANCE | 750 | 750 | ||
| OTHER DUES AND FEES | 951 | 951 | ||
| OTHER DUES AND FEES | 443 | 443 | ||
| OTHER DUES AND FEES | 62 | 62 | ||
| OTHER DUES AND FEES | 2,309 | 2,309 | ||
| TELEPHONE | 4,254 | 4,254 | ||
| CONTRACTED OUT | 121,881 | 121,881 | ||
| STAFF DEVELOPMENT | 35 | 35 | ||
| STAFF DEVELOPMENT | 441 | 441 | ||
| STAFF DEVELOPMENT | 2,898 | 2,898 | ||
| STAFF DEVELOPMENT | 655 | 655 | ||
| BUILDING REPAIRS | 14,939 | 14,939 | ||
| ADVERTISING | 95 | 95 | ||
| EQUIPMENT REPAIRS | 2,074 | 2,074 | ||
| CONTRACTED OUT | 25,424 | 25,424 | ||
| MERCHANDISE | 445 | 445 | ||
| OTHER PURCHASED SERVICES | 11,762 | 11,762 | ||
| OTHER PURCHASED SERVICES | 5,445 | 5,445 | ||
| OTHER PURCHASED SERVICES | 539 | 539 | ||
| OFFICE SUPPLIES | 1,241 | 1,241 | ||
| SUPPLIES | 3,299 | 3,299 | ||
| SUPPLIES | 300 | 300 | ||
| GROUND SUPPLIES | 2,641 | 2,641 | ||
| FOOD SUPPLIES | 5,753 | 5,753 | ||
| FOOD SUPPLIES | 8,769 | 8,769 | ||
| NON-FOOD SUPPLIES | 312 | 312 | ||
| INTERNET EXPENSE | 1,199 | 1,199 | ||
| INTERNET EXPENSE | 1,199 | 1,199 | ||
| COMPUTER EXPENSES & REPAIRS | 60 | 60 | ||
| VEHICLE REPAIRS | 3,489 | 3,489 | ||
| DIR & OFFICER LIABILITY INSUR | 767 | 767 | ||
| SPECIAL EVENTS | 208 | 208 | ||
| SPECIAL EVENTS | 337 | 337 | ||
| BIRTHDAY PARTY EXPENSES | 382 | 382 | ||
| OTHER DUES AND FEES | 2,443 | 2,443 | ||
| EQUIPMENT - PURCHASES | 222 | 222 | ||
| EQUIPMENT - PURCHASES | 3,838 | 3,838 | ||
| EQUIPMENT - PURCHASES | 2,862 | 2,862 | ||
| EQUIPMENT - PURCHASES | -206 | -206 | ||
| WORKER'S COMPENSATION INS. | 3,994 | 3,994 | ||
| WORKER'S COMPENSATION INSUR. | 3,417 | 3,417 | ||
| WORKER'S COMPENSATION INSUR. | 3,015 | 3,015 | ||
| WORKER'S COMPENSATION INSUR. | 350 | 350 | ||
| CONTRACTED SWIM | 3,054 | 3,054 | ||
| EDUCATIONAL SUPPLIES | 466 | 466 | ||
| EQUIPMENT REPAIRS | 185 | 185 | ||
| FUNDRAISING EXPENSE | 212 | 212 | ||
| OTHER PURCHASED SERVICES | 186 | 186 | ||
| COMPUTER EXPENSES & REPAIRS | ||||
| EQUIPMENT - PURCHASES | 7,639 | 7,639 | ||
| TRIPS AND TOURS | 2,756 | 2,756 | ||
| ROUNDING | 4 | 4 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND REGISTRATION | 488,030 | 488,030 | |
| REIMBURSE FOOD PROGRAM - WI | 25,251 | 25,251 | |
| FOOD | 11,093 | 11,093 | |
| BOWLING CENTER INCOME | 4,602 | 4,602 | |
| BIRTHDAY PARTIES | 1,928 | 1,928 | |
| MEMBERSHIP | 1,704 | 1,704 | |
| COMMUNITY CENTER FEES | 88,091 | 88,091 | |
| MERCHANDISE SALES | 1,153 | 1,153 | |
| SILVER SNEAKERS FEES | 42,009 | 42,009 | |
| CLASS FEES | 11,223 | 11,223 | |
| DAILY SUPPLY RENTAL | 478 | 478 | |
| PERSONAL TRAINING | 1,871 | 1,871 | |
| DAILY FEES | 13,356 | 13,356 | |
| FOOD | 7,866 | 7,866 | |
| SPECIAL EVENTS | 1,749 | 1,749 | |
| DAY PASSES | 506 | 506 | |
| SWIMMING | 4,600 | 4,600 | |
| SPECIAL EVENTS | 5,443 | 5,443 | |
| TRIPS AND TOURS | 2,883 | 2,883 | |
| OCCASIONAL BUILDING RENTALS | 12,369 | 12,369 | |
| OTHER GENERAL INCOME | 2,163 | 2,163 | |
| OTHER GENERAL INCOME | 2,054 | 2,054 | |
| OTHER GENERAL INCOME | 807 | 807 | |
| OTHER GENERAL INCOME | 366 | 366 | |
| LOSS/(GAIN) ON DISPOSAL OF AS | -33 | -33 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| ACCRUED PAYROLL | 35,665 | 36,680 |
| ACCRUED PAYROLL TAXES | 56 | 117 |
| STATE WITHHOLDING - WI | 2,313 | 2,266 |
| SIMPLE - LIABILITY | 3,703 | 4,210 |
| SALES TAX PAYABLE | 180 | 349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 113 | 113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSING | 326 | 326 | ||
| CYI 990 TAXES | 50 | 50 | ||
| FOOD SERVICE LICENSE | 330 | 330 |