| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES - ACCOUNTI | 16,440 | 16,440 |
| 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 | 1,214,730 | 179,549 | 179,549 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ASSETS | 7,138,210 | 3,420,039 | 3,718,171 | 3,718,171 |
| 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 | 42 | 42 | ||
| TELEPHONE | 42 | 42 | ||
| FAX | 2,806 | 2,806 | ||
| ADVERTISING | 2,791 | 2,791 | ||
| EQUIPMENT REPAIRS | 2,448 | 2,448 | ||
| PUBLIC RELATIONS | 1,518 | 1,518 | ||
| OTHER PURCHASED SERVICES | 3,949 | 3,949 | ||
| JANITORIAL SUPPLIES | 33,093 | 33,093 | ||
| SUPPLIES | 5,048 | 5,048 | ||
| POSTAGE AND SHIPPING | 377 | 377 | ||
| GROUNDS MAINTENANCE | 7,150 | 7,150 | ||
| CLEANING SERVICES | 77,763 | 77,763 | ||
| FOOD SUPPLIES | 36,441 | 36,441 | ||
| NON-FOOD SUPPLIES | 2,797 | 2,797 | ||
| GASOLINE | 4,204 | 4,204 | ||
| AUTOMOBILE INSURANCE | 3,218 | 3,218 | ||
| COMMERCIAL PACKAGE INSURANCE | 32,966 | 32,966 | ||
| UMBRELLA INSURANCE | 2,189 | 2,189 | ||
| WORKER'S COMPENSATION INSUR. | 823 | 823 | ||
| SKATEBOARD PARK INSURANCE | 775 | 775 | ||
| OTHER DUES AND FEES | 452 | 452 | ||
| OTHER DUES AND FEES | 482 | 482 | ||
| OTHER DUES AND FEES | 39 | 39 | ||
| OTHER DUES AND FEES | 2,264 | 2,264 | ||
| TELEPHONE | 1,802 | 1,802 | ||
| CONTRACTED OUT | 46,152 | 46,152 | ||
| STAFF DEVELOPMENT | 40 | 40 | ||
| STAFF DEVELOPMENT | 1,685 | 1,685 | ||
| STAFF DEVELOPMENT | 540 | 540 | ||
| BUILDING REPAIRS | 20,265 | 20,265 | ||
| EQUIPMENT REPAIRS | 812 | 812 | ||
| CONTRACTED OUT | 20,304 | 20,304 | ||
| MERCHANDISE | 931 | 931 | ||
| OTHER PURCHASED SERVICES | 9,858 | 9,858 | ||
| OTHER PURCHASED SERVICES | 5,854 | 5,854 | ||
| OTHER PURCHASED SERVICES | 539 | 539 | ||
| OFFICE SUPPLIES | 1,302 | 1,302 | ||
| SUPPLIES | 3,716 | 3,716 | ||
| SUPPLIES | 231 | 231 | ||
| GROUND SUPPLIES | 4,004 | 4,004 | ||
| FOOD SUPPLIES | 5,209 | 5,209 | ||
| FOOD SUPPLIES | 9,454 | 9,454 | ||
| NON-FOOD SUPPLIES | 217 | 217 | ||
| INTERNET EXPENSE | 1,216 | 1,216 | ||
| INTERNET EXPENSE | 500 | 500 | ||
| VEHICLE REPAIRS | 2,866 | 2,866 | ||
| DIR & OFFICER LIABILITY INSUR | 2,217 | 2,217 | ||
| SPECIAL EVENTS | 27 | 27 | ||
| SPECIAL EVENTS | 526 | 526 | ||
| BIRTHDAY PARTY EXPENSES | 267 | 267 | ||
| OTHER DUES AND FEES | 4,900 | 4,900 | ||
| EQUIPMENT - PURCHASES | 521 | 521 | ||
| WORKER'S COMPENSATION INS. | 1,270 | 1,270 | ||
| WORKER'S COMPENSATION INSUR. | 4,958 | 4,958 | ||
| WORKER'S COMPENSATION INSUR. | 2,442 | 2,442 | ||
| WORKER'S COMPENSATION INSUR. | 690 | 690 | ||
| CONTRACTED SWIM | 3,684 | 3,684 | ||
| EDUCATIONAL SUPPLIES | 155 | 155 | ||
| EQUIPMENT REPAIRS | 523 | 523 | ||
| TRIPS AND TOURS | 2,758 | 2,758 | ||
| TELEPHONE | 272 | 272 | ||
| EDUCATIONAL SUPPLIES | 33 | 33 | ||
| COMPUTER EXPENSES & REPAIRS | 127 | 127 | ||
| EDUCATIONAL EQUIPMENT | 99 | 99 | ||
| ROUNDING | 5 | 5 | ||
| POOL REPAIR & MAINTENANCE | 2,942 | 2,942 | ||
| WORKER'S COMPENSATION INS. | 690 | 690 | ||
| LOSS ON DISPOSAL OF ASSET | 754 | 754 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TUITION AND REGISTRATION | 547,396 | 547,396 | |
| REIMBURSE FOOD PROGRAM - WI | 26,426 | 26,426 | |
| FOOD | 20,471 | 20,471 | |
| BOWLING CENTER INCOME | 4,978 | 4,978 | |
| MEMBERSHIP | 2,040 | 2,040 | |
| COMMUNITY CENTER FEES | 98,514 | 98,514 | |
| MERCHANDISE SALES | 224 | 224 | |
| SILVER SNEAKERS FEES | 34,457 | 34,457 | |
| CLASS FEES | 12,541 | 12,541 | |
| DAILY SUPPLY RENTAL | 141 | 141 | |
| PERSONAL TRAINING | 2,599 | 2,599 | |
| DAILY FEES | 14,144 | 14,144 | |
| DAY PASSES | 538 | 538 | |
| SWIMMING | 5,000 | 5,000 | |
| TRIPS AND TOURS | 3,151 | 3,151 | |
| SPECIAL EVENTS | 6,602 | 6,602 | |
| OCCASIONAL BUILDING RENTALS | 16,639 | 16,639 | |
| OTHER GENERAL INCOME | 730 | 730 | |
| OTHER GENERAL INCOME | 54 | 54 | |
| OTHER GENERAL INCOME | 674 | 674 | |
| OTHER GENERAL INCOME | 614 | 614 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| ACCRUED PAYROLL | 36,680 | 39,522 |
| ACCRUED PAYROLL TAXES | 117 | 33 |
| STATE WITHHOLDING - WI | 2,266 | 2,451 |
| SIMPLE - LIABILITY | 4,210 | 4,599 |
| SALES TAX PAYABLE | 349 | 345 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 536 | 536 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSING | 321 | 321 | ||
| CYI 990 TAXES | 157 | 157 | ||
| FOOD SERVICE LICENSE | 330 | 330 |