Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2022YTD Balance Sheet
Apr 30, 22 ASSETS Current Assets Checking/Savings 10030 · Operating Account - HB (General Operating Account)101,275.45 10035 · Fairweather Lodge Reserve - HB (Lodge Account)1,133.35 10060 · Operating Reserve Account - HB (am)2,981.66 10065 · FSA Operating Account - HB (FSA + DC FSA Account)7,334.73 10080 · CPP Repl. Resv. - MWO (Midwest One Bank - Replacement Reserve A...45,694.92 10090 · CPP Op. Resv. - MWO (Midwest One Bank - Operating Reserve Accou...71,139.56 10200 · 501 Campaign Account - GWB 4,958.00 Total Checking/Savings 234,517.67 Accounts Receivable 11050 · Accounts Receivable (Amounts billed for services)310,377.33 Total Accounts Receivable 310,377.33 Other Current Assets 14000 · Petty Cash 200.00 Total Other Current Assets 200.00 Total Current Assets 545,095.00 Fixed Assets 15000 · Furniture and Equipment (Furniture and equipment with useful life exce...518,708.02 15600 · Capital Improvements 170,072.84 15700 · Land 863,488.15 15800 · Buildings 15801 · Building - Amhurst 771,177.40 15802 · Building - Ashley Dr 209,503.00 15803 · Building - Southgate Em. Sh. (Shelter House main building owned for...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 4,157,962.50 Total 15800 · Buildings 12,163,851.80 16400 · Vehicles (Business automobiles and trucks, registered in the name of th...149,977.28 16500 · Computers 55,821.29 17000 · Accumulated Depreciation -1,371,822.71 Total Fixed Assets 12,550,096.67 Other Assets 10035A · Security Deposits 1,500.00 18300 · JC Foundation SH Endowment Fund 705,639.32 4:19 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of April 30, 2022 Page 1 Apr 30, 22 18350 · JC Foundation Prediger Fund 1,147,501.98 Total Other Assets 1,854,641.30 TOTAL ASSETS 14,949,832.97 LIABILITIES & EQUITY Liabilities Current Liabilities Accounts Payable 20100 · Accounts Payable 50,976.67 Total Accounts Payable 50,976.67 Credit Cards 20200 · VISA Payable Account #3422 11,802.83 Total Credit Cards 11,802.83 Other Current Liabilities 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts withheld or a... 24050 · State Withholding 0.23 24060 · SIMPLE Plan 743.25 24070 · United Way Withholding 647.50 24075 · FSA Withholding (Flexible Spending Account + Dependent Care ...-2,328.15 24080 · Garnishments Payable -465.22 24095 · Sales Tax Payable (Unpaid sales taxes. Amounts charged on sale...195.06 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts withheld or...5,356.52 Total 24000 · Payroll Liabilities (Unpaid payroll liabilities. Amounts withhel...4,149.19 24100 · Accrued Payroll (Wages, salaries, and paid leave earned in the curr...71,345.04 24150 · Accrued Paid Time Off 102,998.74 27140 · Amhurst Loan 2 - HTFJC 296,515.00 27141 · Amhurst - Discount 2 512.57 28000 · Current Portion of LTD 11,817.31 28010 · PPP Loan 321,438.05 Total Other Current Liabilities 808,775.90 Total Current Liabilities 871,555.40 Long Term Liabilities 27100 · Amhurst Loan - HTFJC 116,015.32 27101 · Amhurst - Discount -30,558.00 27150 · Note Payable City of Iowa City 80,271.04 27160 · Ashley Loan - HTFJC 44,002.40 27161 · Ashley - Discount -11,065.00 27170 · Cross Park Place Loan - HTFJC 384,270.91 27171 · CPP Discount -134,029.16 4:19 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of April 30, 2022 Page 2 Apr 30, 22 27180 · Wakefield Ct. Loan - HTFJC 137,516.56 27181 · Wakefield Ct. - Discount HTFJC -43,725.93 27185 · Wakefield Ct. Loan - CityIC 19,400.00 27186 · Wakefield Ct. - Discount CityIC -3,827.29 27187 · SH Showers Loan HTFJC 30,750.00 27188 · SH Showers - Discount HTFJC 2,073.19 27189 · 501 Project Loan - HTFJC (501 Project Loan from HTFJC)1,458,211.50 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 6,071.00 Total 27215-2 · Cross Park Security Deposit 6,226.00 27215 · Security Deposits Payable - Other 3,204.09 Total 27215 · Security Deposits Payable 11,853.79 28005 · Current Portion of LTD Offset -11,817.00 Total Long Term Liabilities 2,049,342.33 Total Liabilities 2,920,897.73 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)11,547,086.54 Net Income 237,977.45 Total Equity 12,028,935.24 TOTAL LIABILITIES & EQUITY 14,949,832.97 4:19 PM Shelter House 06/09/22 Balance Sheet Accrual Basis As of April 30, 2022 Page 3