Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2021Balance Sheet
Dec 31, 21 ASSETS Current Assets Checking/Savings 10030 · Operating Account - HB (General Operating Account)542,040.31 10035 · Fairweather Lodge Reserve - HB (Lodge Account)6,132.64 10060 · Operating Reserve Account - HB (am)13,683.10 10065 · FSA Operating Account - HB (FSA + DC FSA Account)1,333.10 10080 · CPP Repl. Resv. - MWO (Midwest One Bank - Replacement Reser...42,480.44 10090 · CPP Op. Resv. - MWO (Midwest One Bank - Operating Reserve A...71,116.37 10200 · 501 Campaign Account - GWB 4,979.00 Total Checking/Savings 681,764.96 Accounts Receivable 11050 · Accounts Receivable (Amounts billed for services)823,807.95 Total Accounts Receivable 823,807.95 Other Current Assets 13000 · Prepaid Expenses (Expenses that are paid in advance)22,718.90 14000 · Petty Cash 200.00 Total Other Current Assets 22,918.90 Total Current Assets 1,528,491.81 Fixed Assets 15000 · Furniture and Equipment (Furniture and equipment with useful life ...518,652.95 15600 · Capital Improvements 170,072.84 15700 · Land 863,488.15 15800 · Buildings 15801 · Building - Amhurst 634,558.10 15802 · Building - Ashley Dr 209,503.00 15803 · Building - Southgate Em. Sh. (Shelter House main building owne...3,135,702.59 15804 · Building - Valley View 105,386.00 15805 · Building - Cross Park 3,531,022.00 15806 · Building - Wakefield Ct.253,098.31 15807 · Building - 501 Southgate 2,170,558.25 Total 15800 · Buildings 10,039,828.25 16400 · Vehicles (Business automobiles and trucks, registered in the name ...149,977.28 16500 · Computers 55,821.29 17000 · Accumulated Depreciation -1,371,822.71 Total Fixed Assets 10,426,018.05 Other Assets 10035A · Security Deposits 1,500.00 1:41 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of December 31, 2021 Page 1 Dec 31, 21 18300 · JC Foundation SH Endowment Fund 705,639.32 18350 · JC Foundation Prediger Fund 1,147,501.98 Total Other Assets 1,854,641.30 TOTAL ASSETS 13,809,151.16 LIABILITIES & EQUITY Liabilities Current Liabilities Accounts Payable 20100 · Accounts Payable 35,693.18 Total Accounts Payable 35,693.18 Credit Cards 20200 · VISA Payable Account #3422 15,500.03 Total Credit Cards 15,500.03 Other Current Liabilities 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts withheld ... 24050 · State Withholding 0.23 24060 · SIMPLE Plan 743.25 24070 · United Way Withholding 946.50 24075 · FSA Withholding (Flexible Spending Account + Dependent C...1,333.10 24080 · Garnishments Payable -465.22 24095 · Sales Tax Payable (Unpaid sales taxes. Amounts charged on...647.97 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts withhel...2,103.55 Total 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts wit...5,309.38 24100 · Accrued Payroll (Wages, salaries, and paid leave earned in the ...27,972.10 24150 · Accrued Paid Time Off 102,998.74 27140 · Amhurst Loan 2 - HTFJC 296,515.00 28000 · Current Portion of LTD 11,817.31 28010 · PPP Loan 285,136.40 Total Other Current Liabilities 729,748.93 Total Current Liabilities 780,942.14 Long Term Liabilities 27100 · Amhurst Loan - HTFJC 120,207.62 27101 · Amhurst - Discount -31,517.00 27150 · Note Payable City of Iowa City 81,659.94 27160 · Ashley Loan - HTFJC 44,992.40 27161 · Ashley - Discount -11,427.00 27170 · Cross Park Place Loan - HTFJC 393,125.06 27171 · CPP Discount -138,291.52 1:41 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of December 31, 2021 Page 2 Dec 31, 21 27180 · Wakefield Ct. Loan - HTFJC 140,328.86 27181 · Wakefield Ct. - Discount HTFJC -45,208.90 27185 · Wakefield Ct. Loan - CityIC 20,400.00 27186 · Wakefield Ct. - Discount CityIC -4,089.43 27187 · SH Showers Loan HTFJC 32,287.50 27188 · SH Showers - Discount HTFJC 1,660.41 27189 · 501 Project Loan - HTFJC (501 Project Loan from HTFJC)633,211.50 27215 · Security Deposits Payable 27215-1 · Lodge Security Deposit 2,423.70 27215-2 · Cross Park Security Deposit 27215-3 · Key Deposit (Key Deposit)155.00 27215-2 · Cross Park Security Deposit - Other 5,946.00 Total 27215-2 · Cross Park Security Deposit 6,101.00 27215 · Security Deposits Payable - Other 3,204.09 Total 27215 · Security Deposits Payable 11,728.79 28005 · Current Portion of LTD Offset -11,817.00 Total Long Term Liabilities 1,237,251.23 Total Liabilities 2,018,193.37 Equity 31300 · Perm. Restricted Net Assets (Other Income)244,065.00 31500 · Temp. Restricted Net Assets (Other Income)-193.75 32000 · Unrestricted Net Assets (Other Income)8,950,048.44 Net Income 2,597,038.10 Total Equity 11,790,957.79 TOTAL LIABILITIES & EQUITY 13,809,151.16 1:41 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of December 31, 2021 Page 3