amikids, inc^ and affiliatesapp1.lla.la.gov/publicreports.nsf/b21fbdce5d8aa... · amikids, inc^ and...
TRANSCRIPT
I
AMIkids, Inc^ and Affiliates (formerly Assoclat&d Marine Institutes, Inc.)
Combined Financial Statements and Schedules Year ended June 30,2010
(With comparalive Information for 2009)
Under provisions of state (aw, this report is a public document, Acopy of the report has been submitted to the entity and other appropriate public officials. The report is available for public inspection at the Baton Rouge office of the Legislative Auditor and, where appropriate, at the office of the parish clerk of court.
Release Date mk-
Accountants & Consultants
AMIkids, Inc. and Affiliates Index Year ended June 30,2010 (With comparative financial information for 2009)
Page(s)
Independent Auditors' Report 1
Financial Statements
Combined Statement of Financial Position 2
Combined Statement of Activities 3
Combined Statement of Functional Expenses 4
Combined Statement of Cash Flows 5
Notes to Combined Financial Statements 6-18
Supplemental Information
Independent Auditors' Report on Supplemental Information 19
Combining Schedule I - Statement of Financial Position Information 20-27
Combining Schedule II- Statement of Activities Information 28-35
Schedule III - Public Support and Revenue Information 36
Reports Required by Government Auditing Standards, OMB Circular A-133, the Florida Single Audit Act and the State of Texas Single Audit Circular
Schedule of Expenditures of Federal Awards and State Financial Assistance 38
Report on Intemal Control over Financial Reporting and on Compliance and Other Matters Based on an Audit of Financial Statements Performed in Accordance with Govemment Auditing Standards 39-40
Report on Compliance With Requirements Applicable to Each Major Federal Program and State Project and on Intemal Control Over Compliance in Accordance With OMB Circular A-133 41-42
Schedule of Findings and Questioned Costs - Federal Program and State Projects 43-44
mss.mmma&iimiiP Accounmras & Consultants
Independent Auditors* Report
Board of Trustees AMIkids, Inc.
We have audited the accompanying combined statement of financial position of AMIkids, Inc. (formerly Associated Marine Institutes, Inc.) and Affiliates as of June 30, 2010, and the related combined statements of activities, functional expenses, and cash flows for the year then ended. These combined fmancial statements are the responsibility of AMIkids, Inc. management. Our responsibility is to express an opinion on these financial statements based on our audit. The summarized comparative fmancial information for 2009 has been derived from the combined financial statements of AMIkids, Inc. and Affiliates as of and for the year ended June 30, 2009, and, in our report dated September 17,2009 we expressed an unqualified opinion on those financial statements.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of intemal control over fmancial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of AMIkids, Inc. and Affiliates intemal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the fmancial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the combined fmancial statements referred to above present fairly, in all material respects, the fmancial position of AMIkids, Inc. and Affiliates as of June 30,2010, and the results of their activities and their cash flows for the year then ended in confomiity with accounting principles generally accepted in the United States of America.
In accordance with Government Auditing Standards, we have also issued our report dated September 20, 2010 on our consideration of AMIkids, Inc.*s intemal control over fmancial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements and other matters. The purpose of that report is to describe the scope of our testing of intemal control over fmancial reporting and compliance and the results of that testing and not to provide an opinion on the intemal control over fmancial reporting or compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards and should be considered in assessing the results of our audit.
Our audit was conducted for the purpose of forming an opinion on the basic financial statements taken as a whole. The accompanying Schedule of Expenditures of Federal Awards and State Financial Assistance is presented for purposes of additional analysis as required by U.S. Office of Management and Budget Circular A-133, Audits of States, Local Governments and Non-Profit Organizations; Chapter 3A-5, Rules of the Florida Department of Banking and Finance; and the Texas Uniform Grant Management Standouts issued by the Govemor's Office of Budget and Planning and is not a required part of the basic financial statements. Such information has t>een subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole.
Certified Public Accountants Tampa, Florida September 20,2010
1
201 S. Orange Avenue, Suite 800 • Orlando, FL 32801-3421 • 407-841-6930 • Fax: 407-841-6347 525 Pope Avenue NW - Winter Haven, FL 33881 - 863-299-5638 • Fax: 863-299-8944
2907 W. Bay to Bay Bivd, Suite 202 < Tampa, FL 33629 • 813-414-0121* Fax: 407-841-6347 www.cfrcpa.com
AMIkids, Inc. and Affiliates Combined Statement of Financial Position June 30, 2010 (With comparative financial information for 2009)
2010 2009 Assets
Cash and Cash Equivalents Investments Accounts Receivable:
Funding Agencies Other
Prepaid Expenses and Other Assets Boat Inventory Boats under Lease Property and Equipment, Net Restricted Investments
Liabilities and Net Assets
$
s
7,268,144 : 9,162,204
6,220,642 913,744
1,574,189 3,475,325 6,830,320 18,392,958
157,090 53,994,616 !
i; 7,386,867 9,460,215
5,353,469 1,006,255 1,693,379 3,502,150 6,006,798 19,435,680
157,090 S 54,001,903
Liabilities: Lines of Credit Accounts Payable Accmed Expenses Accmed Pension Deferred Revenues Security Deposits Long Term Debt
Total Liabilities
Net Assets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
$ 214,031 : 733,566
7,073,664 1,053,637 544,674
1,688,064 4,432,327 15,739,963
35,863,175 2,234,388 157,090
38,254,653 $ 53,994,616
B 2,779 743,981
7,398,880 1,220,141 845,748
1,291,144 4,913,159 16,415,832
34,818,972 2,610,009 157,090
37.586,071 $ 54,001,903
The accompanying notes are an integral part of these combined fmancial statements.
2
AMIkids, Inc. and Affiliates Combined Statement of Activities Year ended June 30, 2010 (With summarized financial information for 2009)̂
Totab
Public support and revenue: State support:
Florida South Carolina Virginia Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total public support Revenue:
Boat program Investment income (loss) Other
Total revenue Net assets released from restrictions
Total public support and revenue
Expenses: Program Services Manf^ement and general Fundraising Boat program
Total expenses Change in net assets Net assets, beginning of year Net assets, end of year
Unrestricted
$ 20,117,974 9,648.312
-9,594,550
11.058.575 2,002,762
170,970 19.652.872
985.507 73,231,522
5,198,648 515,881 766,039
6,480,568
1,823,297
81,535,387
65,531,085 9,347.957
589.400 5,022,742
80,491,184 1,044,203
34,818,972 $ 35,863.175
Temporarily restricted
$ ----
--
1,404,447 1,404,447
43,229 -
43,229
(1,823,297)
(375,621)
- . ---
(375,621) 2,610.009
$ 2,234,388
Permanently restricted
$ - 3 ---------
---
.
-----
157,090
2010
; 20.117,974 $ 9,648.312
-9.594.550
11.058.575 2,002,762
170,970 19.652.872 2.389.954
74,635.969
5,198.648 559.110 766,039
6.523.797
81,159,766
65,531,085 9,347,957
589,400 5,022,742
80,491.184 668.582
37.586,071 $ 157,090 $ 38.254,653 $
2009
20,499,031 10.484,319
812,308 9,714,729
11.488,177 2,328,525 1,293,302
20.070,113 3.053,339
79.743,843
5,739,940 (50,882) 748,536
6,437,594
86,181,437
69,790.996 9.352,690
576.881 6,060.631
85,781.198 400,239
37,185.832 37.586.071
The accompanying notes are an integral part of these combined financial statements.
3
AMIIcids, Inc. and Affiliates Combined Statement of Functional Expenses Year ended June 3D, 2010 (With summarized financial Information for 2009)
Salaries Employee benefits and
payroll taxes Commissions Travel Conferences and training Books and publications Rent and utilities Insurance Telephone Professional fees Postage Student supplies and training Community development Equipment and maintenance Transportation Dockage Interest Depreciation and amortization Amortization of Boats on Charter Other
Total Expenses
Total Program Services
$ 36^98,784
10,113,681
-813,413 858,545 24,902
3,082,747 1,982,725
844.443 987,671
-4,547,707
299,822 2,496,238
--
216,337 2,894,541
-69^29
$ 65,531,085
Management and
general $ 3,888.534
1,447,674
-419,837 130,409 33,549
145,905 (99,662) 158,302
1,111,941 170.870 437.501 309,766 689,655
30,767
-60,291
237,744
-174,874
S 9,347,957
Supporting
Fund Raisins
$ 311,374 $
38.179
-47,317 10,925 13,288
--
7,577 11,273
587 5.770
40,560 172
--
2,665
--
99,713 $ 589,400 S
Services
Boat Proeram
436.691
124,783 844,830 81,408 3,059 6,517
14,159 215,624
18,708 160,912
3,564 34,144 12,099
667,217 111.141 190,921 53.551 65,795
1.957,895 19.724
5.022,742
Total Support Services
$ 4,636,599 $
1.610,636 844,830 548,562 144,393 53.354
160,064 115,962 184,587
1.284,126 175,021 477.415 362,425
1,357.044 141.908 190.921 116.507 303,539
1,957,895 294.3 U
$ 14,960,099 $
Totab
2010 40,935,383 J
11,724,317 844,830
1.361,975 1,002,938
78.256 3,242,811 2,098,687 1.029,030 2.271.797
175,021 5,025,122
662,247 3,853,282
141,908 190,921 332,844
3,198,080 1,957,895
363.840 80,491,184 $
2009 43,789,802
11,828,640 1,037,643 1,624,616 1,216,326
86.703 3.338.837 2,584,699 1,064,190 1.756.818
187,272 5,241.846
652,335 4,526,851
94,815 271.117 348,415
3,389,729 2.372,572
367,972 85,781,198
The accompanying notes are an integral part of these combined finaiicial statements.
4
AMIkids, Inc. and Affiliates Combined Statement of Cash Flows Year ended June 30,2010 (With comparative financial information for 2009)
2010 2009 Cash flows from operating activities:
Change in net assets Adjustments to reconcile change in net assets to net
cash provided by operating activities: Depreciation and amortization Loss on disposal of property and equipment Donated Land, building and equipment Realized and unrealized (gains) losses on investments (Increase) decrease in:
Accounts receivable Prepaid expenses and other assets Boat Inventory Boats under Lease
Increase (decrease) in: Accounts payable Accrued expenses Accrued pension Deferred revenues Security deposits
Net cash provided by operating activities
Cash flows from investing activities: Purchases of property and equipment Proceeds from sale of property Proceeds from sale of investments Purchases of investments
Net cash used in investing activities
Cash flows from flnancing activities: Net borrowings (payments) on lines of credit Proceeds fix)m new borrowings from third parties Payments on long-term debt
Net cash used in financing activities
Net decrease in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year
Cash paid for interest Supplemental disclosure of noncash investing and fmancing activities:
Financed purchases of property and equipment
$ 668,582
3,198,080 53,401
(137,246) (141,835)
(774,662) 119,190 26,825
(823,522)
(10,415) (325,216) (166,504) (301,074) 396,920
1.782,524
(\,%7,448) 28,686
6,286,142 (5,846.296) (1,438,916)
211,252 144,401 (817,984) (462,331)
(118,723) 7,386,867
$ 7,268,144
$ 332,844
$ 192,751
$ 400,239
3,389,729 317.239 (103,038) 461,627
717,660 (344,449) 1,226,275 (165,528)
(174,091) (807,973) (193,481) (406,845) (284.300) 4,033,064
(1,830,312) 106,787
4,165,393 (5.214,297) (2,772,429)
(3,400,991) 2,265,628 (873,875)
(2,009,238)
(748,603) 8,135,470
$ 7,386,867
$ 348,415
$ 76,241
The accompanying notes are an integral part of these combined financial statements.
5
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
1. Summary of Significant Accounting PoUcies
Organization AMIkids, Inc. (formerly Associated Marine Institutes, Inc.) and afTiliated member institutes and schools, non-profit corporations (collectively referred to as "AMIkids" or the "Organization"), are engaged in the rehabilitation of delinquent youth by providing education, treatment and behavior modification as components of the AMIkids Personal Growth Modelo. These services are performed by AMIkids through over fifty affiliated, but independently govemed member institutes and schools located in Florida, South Carolina, Louisiana, Virginia, Georgia, Texas, and Illinois. AMIkids' operating funds are primarily generated from state and federal contracts, local funding, contributions and boat program operations. AMIkids, Inc. executes the majority of contracts, collects funds, coordinates the operations, and manages the record keeping of these member institutes and schools.
As part of the combined group, the AMIkids Foundation, Inc. supports the group in raising funds and investment management.
Continued operation of AMIkids' rehabilitation programs is dependent on funding from state and local agencies.
Use of Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assimiptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the fmancial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from such estimates and such differences could be material.
Basis of Presentation The combined financial statements include the accounts of AMIkids, Inc. AMIkids Foundation, Inc., and affiliated member institutes and schools. All significant intercompany balances and transactions have been eliminated. The accompanying combined financial statements are presented on the accrual basis of accounting. Assets are presented in the accompanying statement of financial position according to their nearness of conversion to cash, and liabilities according to the nearness of their maturity and resulting use of cash.
Unrestricted net assets consist of amounts that are available for use in carrying out the activities of AMIkids. Temporarily restricted net assets represent those amounts which are not available until future periods or are donor restricted for specific purposes. Permanently restricted net assets result from gifts and bequests from donors who place restrictions on the use of the funds which mandate that the original principal be invested in perpetuity.
Cash and Cash Equivalents Cash and cash equivalents represent cash and highly liquid investments with original maturities of three months or less.
Cash is maintained in bank deposit accounts, which at times may exceed federally insured limits. AMIkids believes it is not exposed to any significant credit risk in these accounts.
AMIkids, Inc. and AfFiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
Investments and Investment Income Investments are recorded at cost at the time of purctuise. Donated securities are recorded at fsur value at the time of donation. Subsequent changes in fair value, regardless of how an investment is obtained, are determined based on quoted market prices, and values provided by the investment sponsors, and are recorded as unrealized gains and losses. Net appreciation (depreciation) of investments reflects the net realized and unrealized gains and losses of investments during the reporting period. Interest and dividends are recorded as eamed. Dispositions of securities are reflected in the financial statements as of the trade date.
Accounts Receivable Accoimts receivable consists primarily of receivables from state agencies and county school boards. AMIkids considers its accoimts receivable to be fully collectible and therefore, has not recorded an allowance for doubtful accounts. Amounts becoming uncollectible will be charged to operations when that determination is made.
Boat Inventory Boat inventory represents boats held for resale which are valued at estimated fair value at the time of the donation. Fair value is estimated based on third party appraisals, broker valuations and management's experience with the boat charter industry. Fair values are reviewed quarterly by management and are reduced when necessary. Adjustments to fair value are recorded as a reduction in boat program revenue if the adjustment is made during the year of the donation and as an increase in boat program expense if made in subsequent years. Normal expenditures for repairs and maintenance of boats are expensed as incurred.
Some boat donations are stmctured in a way where AMIkids, Inc. pays for a portion of the value of the donated boat and reduces boat program revenues. For the years ended June 30,2010 and 2009, $50,000 and $0 such costs were incurred, respectively.
Boats Under Lease AMIkids, Inc. charters its boats to third parties under operating leases for periods of up to three years or less. The operating leases contain options to purchase the boat at the end of the charter period for the fair value estimated by management at lease inception, with all of the charter payments applied to the purchase price. Revenues are recognized as received, except for security deposits that are recognized if and when the purchase option is exercised. If the purchase option is not exercised, the boat is retumed to AMIkids, Inc. and the security deposit is retumed to the lessee after deducting all necessary expenses for the boat to be in the same condition as at time of initiation of the lease.
Future minimum lease payments due under operating leases during fiscal years 2011,2012 and 2013 are approximately $1,356,000, $630,000, and $179,000, respectively. At June 30,2010 and 2009 the unexercised purchase options were approximately $4,648,000 and $3,482,000, respectively. The gross value and accumulated depreciation on leased property as of June 30,2010 was approximately $12,016,000 and $5,186,000, respectively. The gross value and accumulated depreciation on leased property as of June 30,2009 was approximately $8,813,000 and $2,807,000, respectively. Amortization of boats under lease amounted to $1,957,895 and $2,372,572 for the years ended June 30,2010 and 2009, respectively. Amortization does not include the book value of boats optioned or sold to buyers, which was $ 194,311 and $ 1,990,008 for the years ended June 30,2010 and 2009, respectively.
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
Property and Equipment Property and equipment are stated at cost if purchased, or at estimated fair value at date of receipt if acquired by gift. Property and equipment transferred to an institute or school by a funding agency are stated at estimated fair value at date of transfer. Property and equipment transferred or acquired with grant funds may revert to the funding agency should the institute or school no longer provide the services required by the contract. At the time property is retired, or otherwise disposed of, the asset and related accumulated depreciation are removed from the accounts and any resulting gain or loss is included in earnings. Repairs and maintenance are expensed when incurred. Depreciation and amortization is calculated using the straight-line method over the following estimated usefijl lives of the assets (term of the lease as to leasehold improvements) as follows:
Permanent site improvements 3-30 years Buildings and leasehold improvements 5-30 years Fumiture, fixtures and equipment 3-5 years Motor vehicles 3-5 years Boats, motors and trailers 3 years Swimming pools 10 years
Impairment of Long-Lived Assets AMIkids reviews all long-lived assets, which consist primarily of property and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the discounted cash flows.
Restricted Investments Restricted investments are comprised of amounts received with donor-imposed restrictions that limit their use to long-term purposes. Restricted investments and the related investment income are accounted for in the same manner as investments and investment income.
Deferred revenue Deferred revenue is related to grant payments collected in advance of revenue recognition.
Use of Facilities Facilities provided by a funding agency to an institute or school for use during the term of its contract are recorded as an in-kind contribution and rental expense in the financial statements in the period in which the facilities are utilized by the institute or school. The amounts recorded in each period of use by the institute or school represent the difference between the fair rental value of the facilities and the stated amount of the rent payments. The stated amount of the rent payments is generally zero. In-kind rental contributions and the related rental expense were approximately $950,000 and $991,000 for the years ended June 30,2010 and 2009, respectively, and are reflected as contributions revenue and rent and utilities expense, respectively, in the accompanying financial statements.
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30,2010 (With comparative financial information for 2009)
Public Support and Revenue Public support is primarily from contracts with various state agencies. Contracts with state agencies generally provide funding based on client service days. Regional revenue represents amounts received fi'om federal and local sources, including county school boards, United Way agencies and other contributions. Other revenue represents special fund raising events.
A significant portion of AMIkids' contracts are exchange transactions in which each party receives and sacrifices commensurate value. Funds from these exchange transactions are not considered contributions and, as such, are deemed to be eamed and reported as revenue when such funds have been expended towards the designated purpose.
Contributions received are measured at their fair values and are reported as increases in net assets. AMIkids reports contributions of cash and other assets as restricted support if they are received with donor stipulations that limit the use of the donated assets, or if they are designated as support for future periods. When a donor restriction expires, that is, when a stipulated time restriction ends or purpose restriction is accomplished, temporarily restricted net assets are reclassified to unrestricted net assets and reported in the combined statement of activities as net assets released from restrictions.
Donated Services Amounts are reported in the financial statements for voluntary donations of services when those services create or enhance non-fmancial assets or require specialized skills provided by the individuals possessing those skills and would be typically purchased if not provided by donation. For the years ended June 30,2010 and 2009, donated services recorded in the financial statements were not material to the financial statements.
Fair Value of Financial Instruments Effective July 1,2008, the Organization adopted FASB Accounting Standards Codification "Fair Value Measurements and Disclosures" which defmes fair value, establishes a framework for measuring fair value and expands required disclosure about fair value measurements. The impact of adopting this new, standard as of July 1,2008 was not significant to the Organization's financial statements. Fair value is defmed as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy is established which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1 - Valuation based on quoted prices in active markets for identical assets or liabilities.
Level 2 - Valuation based on observable quoted prices for similar assets and liabilities in active markets.
Level 3 - Valuation based on inputs that are unobservable and are supported by little or no market activity, therefore requiring management's best estimate of what market participants would use as fair value.
Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of June 30, 2010. The respective carrying value of certain
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30,2010 (With comparative financial information for 2009)
on-balance-sheet financial instruments approximate their fair values due to the short-term nature of these instmments. These financial instruments include cash, accounts receivable, accounts payable, and accmed expenses. The fair value of long term debt is estimated based on current rates that would be available for debt of similar terms which is not significantly different from its stated value.
The OrganizaUon's Level 1 financial assets as of June 30,2010 and 2009 consist of cash equivalents of $4,651,159 and $4,705,418 and investments of $1,956,898 and $4,087,705, respectively. Level 1 investments include pooled equity funds, fixed income funds, equity securities and govermnent securities valued based on quoted market prices. Level 2 fmancial assets as of June 30,2010 and 2009 consist of certificates of deposit of $7,114,582 and $5,370,090, respectively, valued based on cost plus accmed interest which approximates fair value as well as corporate bonds and cash surrender of insurance policies of $247,814 and 159,510, respectively. Corporate bonds are valued based upon recent bid prices. The cash surrender value of insurance policies is the quoted market prices of the underiying securities. The Organization has no Level 3 instruments.
Functional Allocation of Expenses The costs of providing the various programs and other activities have been summarized on a functional basis. Accordingly, certain costs have been allocated among the program and supporting services benefited. Other expenses are allocated based on management's estimate of the benefit derived by each activity.
Income Taxes AMIkids, Inc. and affiliated member institutes and schools are exempt from income tax under Section 501(c)(3) of the Intemal Revenue Code. There is minimal income tax associated with the unrelated business income mainly from the sale of donated boats.
The Organization adopted the accounting standard "Uncertainty in Income Taxes" on July 1,2009, which provides guidance on the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax retum. The Organization has not recognized a liability as a result of the implementation of this new standard. A reconciliation of the begiiming and ending amount of unrecognized tax benefits has not been provided since there is no unrecognized benefit as of the date of adoption. The Organization has not recognized interest expense or penalties as a result of the implementation of this new standard. If there were an unrecognized tax benefit, the Organization would recognize interest accrued related to unrecognized tax benefits in interest expense and penalties in operating expenses.
Summarized Financial Information for 2009 The financial information for the year ended June 30,2009, is presented for comparative purposes, and is not intended to be a complete presentation. Certain amounts for fiscal 2009 have been reclassified to conform with their presentation in the 2010 fmancial statements with no impact on total net assets or changes in net assets.
10
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30,2010 (With comparative financial information for 2009)
2. Investments and Restricted Investments
Investments and restricted investments at June 30,2010 and 2009 consist of:
2010 2009
Certificates of deposit Pooled equity fiinds Pooled fixed income fiinds Equity securities Cash surrender value of
insurance policies Govemment securities
Less restricted investments
Cost
$ 7,114,582 1,330,146
764,973 200,068
61,623
9,471,392 (157,090)
$ 9,314,302
Fair value
$ 7,114,582 $ 1,175,745
793,640 173,704
61,623
9,319,294 (157,090)
$ 9,162,204 $
Cost
5,370,094 1,653,752
581,687 266,892
59,199 2,064,388 9,996,012 (157.090)
9,838,922
Fair value
$ 5,370,090 1,258,991
589,687 190,268
59,199 2,149,070 9,617,305 (157,090)
$ 9,460,215
Investment income (loss) was comprised of the following for the years ended June 30,2010 and 2009:
2010
417,275 14l.835_ 559.110_
$
$
2009
410,745 (461,627) (50,882)
2010 2009
Interest and dividends Net realized and unrealized gains (tosses)
3. Property and Equipment
Property and equipment at June 30,2010 and 2009 consist of:
Land and permanent site improvements Buildings and leasehold improvements Furniture, fixtures and equipment Motor vehicles Boats, motors and trailers Swimming Pools Construction in progress (estimate to complete is $3,100,000)
Less accumulated depreciation and amortization
Included in fiimiture, fixtures and equipment are assets recorded under capital leases with a cost and accumulated amortization of $434,723 and $243,923, respectively at June 30,2010 and $387,071 and $215,414, respectively at June 30,2009.
$ 5,812,564 24,480,436 9,276,267 3,879,779
808,309 443,289 536,512
45,237,156 (26,844.198)
$ 18,392,958
$ 5,501,797 24,223,631 9,177,610 3,833,125
848,337 443,289 291,767
44,319,556 (24.883,876)
$ 19,435,680
u
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
Certain of AMIkids* affiliated institutes and schools have purchased various assets with contract funds. Under the terms of these contracts, the funding agency may require such assets to be retumed upon termination of the contract or program.
4. Lines of Credit
Lines of credit at June 30,2010 and 2009 consist of:
Entity 2010 2009
AMIkids, Accounts receivable line of credit, $5,000,000 maximum. Inc. bearing interest at the one month LIBOR rate plus 2.1% but
not less than 3% (interest rate at June 30,2010 was 3%), due March 2011, borrowing-base determined by accounts receivable balance. $ 212,000
AMIkids, Boat inventory line of credit, $4,000,000 maximum. Inc. bearing interest at the one month LIBOR rate plus 2.1% but
not less than 3% (interest rate at June 30,2010 was 3%), due March 2011, borrowing-base determined by boat inventory market values.
AMIluds, Boat charter receivable line of credit, $5,000,000 maximum, Inc. bearing interest at the one month LIBOR rate plus 2.1 % but
not less than 3% (interest rate at June 30, 2010 was 3%), due March 2011, borrowing-base detennined by receivables under boat charter s^reements
Space Coast Line of credit, maximum available $50,000, interest at prime plus 1.5% (interest rate at June 30,2010 was 4.75%); due on demand, secured by building
Tampa Line of credit, maximum available $20,000, interest at prime plus 2% (interest rate at June 30,2010 was 5.25%); due on demand, uncollateralized 2,031 2,779
Total Lines of Credit $ 214,031 $ 2,779
The combined borrowings on the AMIkids, Inc. boat inventory and boat charter receivable lines of credit cannot exceed $8,000,000. The combined borrowings on the tiiree AMIkids, Inc. lines of credit cannot exceed $13,000,000. The AMIkids, Inc. lines of credit are cross-collateralized and are secured by the borrowing-base assets disclosed above as well as other assets of AMIkids, Inc.
At June 30,2010, the Organization had a maximum of $12,856,000 available under lines of credit, subject to availability based on asset levels. The AMIkids, Inc. lines of credit contain restrictive fmancial covenants related to debt service coverage and the maintenance of minimum cash and marketable securifies levels. The Organization was in compliance with debt covenants at June 30,2010 and 2009.
12
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
$ 534,640 $ 580,108
5. Long Term Debt
Long term debt at June 30,2010 and 2009 consists of Entity 2010 2009
AMIkids, Inc. Mortgage payable bearing interest at prime less 1.15% (interest rate at June 30,2010 was 2.1%); monthly installments of $4,175, due February 2012 with a final payment of $458,860 collateralized by building
AMIkids, Inc. Mortgage payable bearing interest at prime less 1.15% (interest rate at June 30,2010 was 2.1%); monthly installments of $1,670 due February 2012 with a final payment of $271,540 collateralized by building 318,769 345,757
Beaufort Notes payable in yearly installments of $30,000, in March of each year through 2012. Interest variable at 1% over the bank's annual percentage yield on certificates of deposit (interest at 2.0% at 6/30/2010), collateralized by school assets
Baton Rouge Mortgage payable in monthly installments of $2,801, including interest at 6.03%, due May 2012, collateralized by building
Baton Rouge Note payable in monthly installments of $1,783, including interest at 5.9%, due September 2014, collateralized by vehicles
Pensacola Mortgage payable, monthly installments of $1,337, including interest at 6%, due December 2014; (balloon payment due December 2014 for $68,529); collateralized by building 115,530
Pensacola Mortgage payable, monthly installments of $2,717, interest at 1% below prime due January 2010; collateralized by building - 134,781
Manatee Note payable in monthly instalhnents of $746, including interest at 10%, due December 2014; collateralized by equipment 26,338 32,321
Jacksonville Note payable in monthly installments of $500, including interest at 13.3%, due March 2015; capitalized lease obligation related to equipment 21,034
Jefferson Mortgage payable in monthly principal installments of $1,107, plus interest of 1.40% under the prime rate (interest rate at June 30,2010 was 1.85%); estimated balloon payment of $132,799 due October 2012, collateralized by three modular buildings. 163,787 177,067
48,000
41,910
80,113
84,000
72,007
.
13
AMIkids, Inc. and Affiliates t4otes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
1,997,666
133,893
93,959
2,177,700
140,950
103,214
Entity 2010 2009
Louisiana Mortgage payable in monthly installments of $24,085, plus Properties interest of 5.2%, due January 2019; collateralized by real
estate in Branch, Louisiana and Lake Charles, Louisiana
Pasco Mortgage payable in monthly installments of $1,485, including interest at 7.70%, due August 2021, collateralized by building
Orlando Mortgage payable in monthly installments of $1,370, interest rate of 7.25%, due November 2017, collateralized by building
Panama City Mortgage payable in monthly installments of $4,117, balloon payment of approximately $460,077, including interest at 7%, due December 2012, collateralized by land and buildings 500,136 513,333
Piedmont Mortgage payable in monthly installments of $775, balloon payment of approximately $56,427 including interest at 8.25%, due November 2011, collateralized by building 63,703 66,566
Red River Mortgage payable in monthly principal installments of $4,167, plus interest of 1.15% under the prime rate (interest rale at June 30,2010 was 2.1%); estimated balloon payment of $40,083 due August 2011, collateralized by building 94,250 254,207
Various Various notes payable, monthly installments from $97 to $1,007, various interest rates, due through June 2013, collateralized by vehicles and equipment. 198.599 231,148
Total Long Term Debt $ 4,432,327 $ 4,91345^*
AMIkids, Inc. has guaranteed the previously mentioned long term debt for Louisiana Properties, Jefferson and Red River.
Principal payments on long-term debt for years subsequent to June 30,2010 are as follows:
2011 $ 538,941 2012 1,252,175 2013 920,953 2014 380,390 2015 272,405
Thereafter 1,067.463 $ 4,432,327
14
AMIkids, Inc. and AfTiliates Notes to Combined Financial Statements June 30, 2010 | (With comparative financial information for 2009)
2010
6. Accrued Expenses
Accrued expenses at June 30,2010 and 2009 consist of:
Workers compensation self-insurance reserve Vehicle self-insurance reserve Medical self-insurance reserve Other self-insurance reserves Accrued payroll Accrued vacation Accrued boat program payments Other accruals
7. Restrictions and Limitations on Net Assets
Temporarily restricted net assets consist of the following at June 30,2010 and 2009: 2010
Education/scholarship Building / Equipment Girls Initiative Program Experiential Activities Other
2009
$ 2,360,379 711,952 611,327
15,439 593,480 945,106 693,216
1,142,765 $ 7,073,664
$ 2,038,127 1,412,645
772,766 6,787
570,047 896,673 821,467 880,368
$ 7,398,880
2009
$ 960,981 487,066 413,788 237,555 134,998
$ 1,032,368 755,436 411,369 272,250 138,586
$ 2,234,388 $ 2,610,009
Permanently restricted net assets consist of the following at June 30,2010 and 2009: 2010 2009
Endowment Fund $ 157,090 $ 157,090
The income fi'om the Endowment Fund is classified as temporarily restricted and must be used to assist former students of AMIkids' programs with educational or employment-related expenses or to support the marine program at a specific institute.
8. Net Assets Released From Restrictions
Net assets were released from donor restrictions by occurrence of events specified by donors as follows for the years ended June 30,2(jl0 and 2009.
2010 2009
Education/scholarship Building/ Equipment Girls Initiative Program Experiential Activities Other
$ 356,512 $ 833,463 20,000
387,495 225,827
303,324 455,985
2,412 220,258 552.268
1,823.297 $ 1,534.247
15
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative fmancial information for 2009)
9. Net Assets
The following reflects the separate components of net assets of the combined institutes and schools:
Unrestricted Temporarily Permanently
Restricted Restricted Total
AMIkids, Inc.
Net Assets June 30, 2008 Change in Net Assets Net Assets June 30, 2009 Change in Net Assets Net Assets June 30, 2010
18,344,932 1,587,217
19,932,149 689,283
20,621,432
138,748 $ (15,090)
50,000 $
123,658 (79,148) 44,510
50,000
50.000
18,533,680 1.572,127
20,105,807 610,135
20,715.942
AMIkids Foundation
Net Assets June 30,2008 Change in Net Assets Net Assets June 30,2009 Change in Net Assets Net Assets June 30,2010
187,049 (108,766)
78,283 33.142
111,425
624,347 182,843 807,190
16,407 823,597
7,090
7,090
7,090
818,486 74,077
892,563 49,549
942,112
Member Institutes and Schools
Net Assets June 30,2008 Change in Net Assets Net Assets June 30,2009 Change in Net Assets Net Assets June 30,2010
16,041,379 (1,232,839) 14,808,540
321,778
1,692,287 (13,126)
1,679,161 (312,880)
15.130,318 1,366,281
100,000
100,000
100,000
17,833,666 (K245,965) 16,587,701
8.898 16,596.599
Total Net Assets as ofJune 30,2010 $ 35,863,175 $ 2,234,388 $ 157,090 $ 38,254,653
16
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30,2010 (With comparative financial information for 2009)
10. Commitments and Contingencies
A substantial portion of AMIkids' public support is derived fi^m programs supported by various funding agencies. Under the terms of the agreements with the funding agencies, AMIkids' financial records are subject to audit by the appropriate govemmentai authorities. Depending on the results of these audits, if any, funds may be required to be refiinded to the appropriate agency.
AMIkids is subject to various claims and legal proceedings which arise in the ordinary course of business. AMIkids does not believe that these matters will have a material adverse effect on its financial position or results of operations.
AMIkids leases facilities under operating leases expiring in various years. Rent expense on these operating leases charged to operations for the years ended June 30,2010 and 2009 was approximately $713,000 and $703,000, respectively. Based on the current operating leases the annual lease expense is expected to remain consistent with 2010 expense over the next five years. Typically there are no operating leases with terms greater than five years.
AMIkids receives donations of boats that are valued at estimated fair value at the time of the donation. Management has estimated the value of the boat inventory at $3,475,325 and $3,502,150 at Jime 30, 2010 and 2009, respectively. Fair value is esfimated based on third party appraisals, broker valuations and management's experience with the boat charter industry. The actual fair value of the boats is not known until the boat is sold or leased.
AMIkids has purchased high-deductible policies for workers compensation and for other property and casualty insurance and is responsible for all claims below the deductible level. The company is fully insiM-ed for vehicle claims inciured after August 31,2009. Management has accrued approximately $3,088,000 and $3,458,000 at June 30,2010 and 2009, respecfively, as an esfimate of losses on unpaid claims imder these insurance policies. These accruals are estimated based on current and historical claims experience. It is reasonably possible that these estimates will change and, if changed, could have a material impact on the fmancial statements. Under AMIkids' workers compensation and vehicle policies, the Organization has provided the insurance carrier letters of credit for approximately $3,590,000, which is collateralized by investments and cash held by AMIkids. Total investments and cash of $5,076,000 support the expected insurance commitments, including the required letters of credit.
AMIkids is self insured for group health insurance up to a maximum of $100,000 per employee. Management has accrued approximately $611,000 and $773,000 at June 30,2010 and 2009, respectively, for estimated claims, including known claims and claims which are estimated to have occurred but which have not yet been reported. This estimate is based on cunent and historical claims experience and other information obtained from AMIkids's insiu-ance provider. It is reasonably possible that these estimates will change and, if changed, could have a material impact on the financial statements. Adjustments to the estimated claims accrual are made when the need for such adjustments becomes apparent.
17.
AMIkids, Inc. and Affiliates Notes to Combined Financial Statements June 30, 2010 (With comparative financial information for 2009)
11. Retirement Plans
AMIkids maintains a noncontributory defined contribution pension plan covering all fiill-time employees who have completed two years of service and have attained the ^ e of 20-1/2 years. Contributions to the plan are based on a percentage of each employee's total compensation for the year. The pension expense for the years ended June 30,2010 and 2009 was approximately $2,213,000 and $2,186,000 respectively.
AMIkids has certain supplemental pension ^cements with key members of management, which are accrued for and included in accrued pension in the statement of financial position. The supplemental pension is generally fimded on an annual basis and the related assets are included as a component of investments.
12. Institute Openings and Closings
During the current fiscal year, AMIkids opened South Carolina Wilderness, Inc., which owns a facility in Georgetown which is currently under construction. In June 30,2010, AMIkids, Inc. entered into a new Federal contract for a school in New Mexico. This facility is now under construction and is being financed by the local county govemment. The Company expects the school to open in fiscal year 2011.
During fiscal year ended June 30,2010 and due to a loss of funding, the Infinity Sarasota, Infinity Newberry and Wings - Pennsylvania schools were closed and the White Pines contract was reduced to one camp.
13. Subsequent events
The Organization has evaluated events and transactions occurring subsequent to June 30,2010 as of September 20,2010 which is the date the financial statements were available to be issued. Subsequent events occurring after September 20,2010 have not been evaluated by management. No material events have occurred since June 30,2010 that require recognition or disclosure in the financial statements.
18
Independent Auditors' Report on Supplemental Information
Board of Trustees AMIkids, Inc.
Our audit of the basic combined financial statements included in the preceding section of this report was performed for the purpose of forming an opinion on those statements taken as a whole. The supplemental information presented in the following section of this report is presented for purposes of additional analysis and is not a required part of the combined financial statements. Such information has been subjected to the auditing procedures applied in the audit of the basic combined financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic combined financial statements taken as a whole.
Certified Public Accountants
Tampa, Florida September 20,2010
19
AMIkidi, Inc. and Amitatei Combining Scbednle - Statement orFmaDcul Poiilion InformatioD
June 30,2010
Schedule 1
Aisets Cash and Cash Equivalsits Investments Accounts Receivable:
Funding Agencies Other
Prepaid Expenses and Other Assets Due from Affiliates Boat InventoiT Boats under Lease Property and Equipmert, Net Restricted Investments
AMIkids
775,612 5,097,550
4,764,731 325,641 321,315
11,622,587 3,475,325 6,830,320 1,298.015
50.000
AMIluds AMIkids AMIkids AMIkkb AMIkids Acadiana Foundation GaincsviOe Family Services Baton Ronge
4,605 S
28,966 31,235 23,445
128,212
2,459,087 £ 782,712
7,559
2;345
13,572 18,064 43,874
31,040 S
7,511 194,012
59,197 97,630 8,491
16,277 S 112.114
66,559 6,219
31,639 565.844
350,324
AMIkkIs Bailey
WIdeniess
98,956 151,936
11,327 19,963
103.772
139,821
AMIkbh Bayou Repon
J 8.792
26,718 13,878 14,055
236,578
AMIkkIs Bcanfoii
S 13.947 513.170
8,843 78,605 19,463
100.859
122.517 7.090
375,490
Liabilities and Net Assets Liabilities:
Lines of Credit Accounts Payable Accrued Expenses Accrued Pension Due to Affiliates Defened Revenues Security Deposits Long Term Debt
Total U a b i l i ^
NetAssets: Unrestricted Temporarily Restricted Permanently Restncted
Total Net Assets
S
S
s
34,561.096
212,000 290,467
6,229,909 1,053,637 3,724,511
13,221 1,688,064
870.212 14.0i2.02\
20,384,565 44,510 50.000
20.479,075
34.561.096
S
S
_̂_
275,660
-10,710 43,232
-618,593
---
672,535
(396.875)
--
(396.875)
275.660
$
S
s
3.256.448
--
2,814
-2,311,522
---
2.314,336
111.425 823.597
7,090 942.112
3.256,448
I
S
s
175.485
-9,360
17,785
. 332,880
. -
4.417 364.442
(189,657) 700
-(188,957)
175.485
S
S
£
241,054
-2,852
17,191
-7,188
---
27.231
213,452 371
-213.823
241,054
S
S
$
1.148.976
-6.517
36,823
-27.394
--
122.023 192.757
934,456 21,763
-956.219
1.148,976
S
S
$
525.775
-8.113
40.707
-19.592
---
68.412
441.297 16,066
-457.363
525,775
S
S
$
422,538
-5.840
19.473
-18,199 15,319
--
S8.831
363,707
-.
363,707
422,538
S
s
$
1.110.377
-3,684
44,241
-18,727
--
48.000 114.6S2
898,649 97.076
. •
995.725
1.110,377
See Independent Auditors' Report on Supplemental Infonnation
20
AMIkkb, Inc. and AfTdialcs Combhiing Schedule - Slatcmenl of Financial Positwn Infbrmatktn
June 30,2010
Schedule!
Assets Cash and Cash Equivalents Investmeflts Accounts Receivable:
Funding Agencies Other
Prepaid Expmses and Other Assets Due from Affiliates Boat Inventory Boats under Lease Property and Equipment. Net Restricted Investmeno
Lubaities and Nel Assets Liabilities:
Lines of Credit Accounts Payable Ac<7ued Expenses Aoaued Pension Due to Affiliates Deferred Revenues' Security Deposits Long Term Ddit
Total Liabilities
Net Assets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
AMIUda Big Cypress
£
"T
£
T
49,689
. 46,430 15,200 15.119
105.137
--
82,879
-314,454
-13,033 54,022
-258.022
37.453
-.
362,530
(59.207) 11.131
-(48.076)
314.454
AMDuds Bennettsvillc
$ 779 J
-11,551 9,854
22,667 113.872
--
35.257
-
AMIUds Sand HDb
; 3,640
. 10,666 6,457
22.429 107.119
--
53,499
. S 193,980 $ 203.810
S - $ 37.503 58.671
-270.766
---
366.940
(172,960)
--
(172.960)
£ 193.980 :
23,291 49,863
-34,400
--213
107.767
95,647 396
. 96,043
i 203.810
AMIluds White Pines
£ 98,475
-21.545 10,190 32,827
259.362
--
51.843
-£ 474JJ42
£ 7,063
235,587
-32,504
---
275.154
198,755 333
-199,088
£ 474.242
AMIkkb Aleiandria
$ 27,583 £
-35,277 28,984 23,692 81,963
--
119,478
-£ 316,977 £
£ £ 3,704
49.408
-294,088
12,272
-.
359.472
(67.234) 24.739
. (42.4951
S 316,977 £
AMIkids Folk
64,110
-8,423 4,036
17,203 32.150
-•
12,833
-138.755
-1,247 8,946
-9.712
840
-4.950
25.695
111,305 1,755
-113.060
138.755
AMIkkb DonaldsonvUle
S
T
£
^
4,775
-29.171 10.150 10.581 52,539
--
39.795
-147.011
-56.216 42,191
-328,583
15.308
-5.244
447.542
(300,531)
--
(300.531)
147,011
AMIkids Crossroads
£ 150.679 394,568
48.846 18,568 28,337 90,581
--
454,296
-S I.IS5.875
$ 9,488
64.993
-30.979
--
5,979 111.439
1,067,018 7,418
-1,074,436
£ 1.185.875
AMIkids Miami Dade
J J15.087
-101,325 53.133 46,782
131,726
-•
531,105
-£ 979.158
£ 21,827 82.968
-32,103
7,170
-8,044
152.112
754.176 72,870
-827.046
£ 979.158
See Independent Auditors' Report on Supplemental Information
21
AMIkids, Inc. and AHiltales Combming Schedule - Statement of Fniancial Positkin Informathin
June 30,2010
Schedule I
AMIkkb Emerald Coast
AMIkkb Pensacola
AMIkkb Last Chance Ranch
AMIkids Greater Ft. Lauderdale
AMIkhb Georgb
AMIkkb Georgetown
Assets Cash and Cash Equivalents Investments Accounts Receivable:
Fundii^ Agencies Other
[>repaid Expenses and Other Assets Due from Affiliates Boat Inventoiy Boats under Lease Property and Equipment, Net Restricted Investments
79.014 S
8,354 27.424 37,543
8.163
10,286 48,788
64,206 23.657 55.670
361,224
20,404 S
51,923 5,236
18,204 98,746
45,085
155,656 S
96,796 7,354
37,396 286,172
69,465
82,121
272,371
286.270 S
10,000 11,168 15,632
119,074
AMIkkb Manatee County
15,066
1,915 2,163
21,453 39,012
AMIkkb Sarasota CouBly
S 199,904 310,455
3,150 10,790 40,590
AMIkkb Inlinity
Schoob
£ 2,774
37,747 2,811
97,037
25,029 967,804 21,976 1,668
Liabilities and Net Assets Liabilities:
Lmes of Credit Accounts ?a^Bb\e Accrued Expenses Accrued Pension Due lo Affiliates Deferred Revenues Security Deposits Long Term Debt
Total Uti l i t ies
NetAssets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
S
£
$
160.498
-4,051
18,864
-163.797
--
2,707 189.419
(33,920) 4,999
-(28.921)
160.498
£
£
£
563.831
-5,528
46,750
-17,052
--
115.530 184.860
369,905 9,066
-378.971
563.831
S
£
£
239.598
-6,056
72.143
-210,260
--
16.868 305.327
(84,090) 18,361
. (65.729)
239.598
S
S
$
652.839
-393
64,314
-18,382
---
83,089
550,383 19,367
. 569.750
552.839
S
s
J -
354.492
-
-
36,518 317,974
. 354.492
354.492
£
£
$
467.173
-8,417
37.600
-17,386
---
63.403
246,059 157,711
. 403.770
467.173
£
£
$
1,047,413
-10.618 70.240
-455,276 199,132
-26.338
761.604
273,185 12,624
. 285.809
1.047.413
S
S
s
586.865
-3.289
21.896
-14,026
--
10.583 49,794
524,197 12,874
. 537.071
586.865
£
£
£
142,037
-176
4.503
-10.559
--.
15.238
121,620 5,179
. 126,799
142.037
See Independent Auditors' Report on Supplemental Infonnation
22
AMIluds, Inc. and AHaiatei Combining Schedule - Slatcmenl ofFmancial PositioD Information
June 30,2010
Schtdidel
Assets Cash and Cash Equivalents Investments Accounts Receivable:
Funding Agencies Other
Prepaid Expenses and Other Assets Due from Affiliates Boat Inventory Boats under Lease Property and Equipment, Net Restricted Investments
Liabiniies and Net Assets Liabilities:
Lines of Credit Accounts Payable Accrued Expenses Accrued Pension Due to Affiliates Deferred Revenues Security Eteposits Long Term Debt
Total Liabilities
NetAssets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
S
T
£
T
AMIkkb Georgia
Properties
--
--•
76,133
--
2,794,078
-2.870.211
----•
----'
2,870,211
--
2.870,211
2,870.211
S
"T
s
"T
AMIhkh InGnily
Chicago
35,510
-1I2.H4
5.168 43,948
---
31,672
. 228.412
. 4,491
22,173
-382,629
6,109
-14.252
429.654
(201.657) 415
. (201042)
228.412
£
z
£
z
AMIkkb InGnity
Newberry
31.563
-
---
42.218
--
4.944
-78.725
-821
53,192
-15,011
---
69.024
9,701
--
9.701
78.725
£
T
£
T
AMIkkb Infinity
Marlboro
254
-
-550
6,381 16,310
--
31,568
-55.063
. 893
7,999
-13.958
-* --
22.850
26.076 6,137
-32 J 1 3
55.063
£
T
£
T
AMIkkb Infinity
Sarasota
41,786
-
-4,291
------
46.077
--
2,291
-6,798
--.
9.089
36,988
--
36,988
46.077
AMIkkb JarksonvtUe
£
"T
£
"T
40,075 356,792
32.200 11.742
124,605 55,007
--
42,228 100.000 762,649
-4.843
31,743
-17,021 7,334
-21.034 81,975
568,340 12,334
100.000 680,674
762.649
£
T
S
T
AMIkkb Jefierson
4.505
-27,196
5,485 13,956 66.900
--
433.714
-551.756
-6.863
25.684
-1,022,118
16,514
-163.787
1,234.966
(683,710) 500
. (683.2101
551.756
AMIkkb Middle Ceoreia
s
Tj
£
T
118,818 410,751
-6,015
16.976 90.428
--
246,009
-888.997
-9,727
45,022
-15,763
--.
70.512
817,985 500
-818.485
888.997
South Carolina Wademess
£
T
£
T
Instftules
--
297,502
-297.502
297,502
.
. 297.502
297.502
See Independent Auditors' Report on Supplemental Information
23
AMIkkb, Inc. and Alliliates ComNning Schedule - Statement of Financial Foshun Information
June 30,2010
Schedalc I
AMIkkb Pasco
AMIkkb Norfolk
AMIkkb Northeast Lonbiana
AMIkkb Orlando
AMIkkb Palm Beach
AMIkids Panama City
Marine Institnle
AMIkkb Piedmont
AMIkkb Knellas
AMIkkb Peninsula
AsseU Cash and Cash Equivalents Investments Accounts Receivable:
Funding Agencies Other
Prepaid Ei^oises and Other Assets Due from Affiliates BoattavCTtory Boats under Lease Properly and Equifiment, Net Restricted Investments
220,870. £
29,322 4,924
19,385 239.240
584,233
4,672 S 259,263 £ 155,010 £
37.364 6.322
11.283
51,540
102,120 8,126
15,362 54.636
282,021
4,883 24,786 56,369
97,654
38.583 £
5.263 26.936 44,937
301,726
21,734 £
2,318 7,287
48,162 44,362
25.876 £ 169,320 £
778,284
9,366 7,017
16,817 107,334
133,596
5,010 31,151 54.828
163,956
280.000
Liabilities and Net Assets Liabilities:
Lines of Credit Accounts Payable Acoved Expenses Accrued Pension Due to Affiliates Deferred Revenues Security Deposits Long Term Debt
Total Liabilities
Net Assets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
E
£
£
1.097.974
-2,529
24,614
-19,994
--
138.651 185.788
880,104 32,082
-912.186
1.097.974
£
£
£
111.181
-6,681
11.190
-650.652
22.443
-11.342
702,308
(591,127)
--
(591.127)
111.181
£
S
£
721.528
•
2,012 25,100
-17,462 29,282
•
. 73.856
647,672
-•
647.672
721.528
£
£
£
338.702
-5,508
48,656
-16,110
719
-113.643 184.636
69,459 84.607
-154.066
338.702
£
£
£
417.445
-18,725 56,839
-961,642
--
11.383 1.048.589
(633.774) 2.630
-(631.144)
417.445
$
S
£
902.147
-16,001 36,934
-21.531
1,000
-500.136 575.602
321,191 5,354
-326,545
902.147
£
£
£
300.006
-4,730
35,913
-23,715
--
71.454 135,812
156,026 8,168
. 164.194
300.006
S
£
£
424065
-2.443
29.353
-2 U 6 S
827
-.
53.888
273,274 97,103
. 370.377
424.265
£
£
£
280.000
--
16SO00
-147,341
--.
312,541
(32,541)
-.
(32.541)
280.000
See Ind^endent Auditors' Iteport on Supplemental Infonnation
24
AMIkkb, Inc. and AffiUates Combining Schedule - Statement of Financial Posilh>n Information
June 30,2010
Scbednle I
M l l l u d i Red River
AMIkkb Rio Grande
VaDcy
AMIMda Savannah River
AMIkkb Lonbiana Properties
Assets Cash and Cash Equivalents Investments Accounts Receivable:
Funding Agencies Other
PTCp^ Expenses and Other Assets Due tiom Affiliates Boat Inventory Boats under Lease Property and Equipment, Net Restricted hivestments
100,806 £
37,235
10,009
20,951
97,185
488,118
19.518 £
3,027
24,060
61,729
121,904
217,991 £
465,540
21,442
47,024
594,589
182,599
32,342 675.666
2.506.196
AMIluds Southwest
Flonda
£ 341,642 £ 157.5S1
7,663 23,509 56,432
AMIkkb Southwest Lonbiana
AMIkkb AMIkkb AMIkkb Space Coast TaDabassec Tampa
57,043 £ 306,146 £
192,829
28,625 8,956
20,504 68,295
63,500
13,857 3,025
16,353 90,495
968,093
58,700 £
81,044 9,261
18,999
43,751
302,695
7,681
14,812 7,885
23,491 55,293
517.640
LiabiUties and Net Assets Liabilities:
Lines of Credit Accounts Payable AcCTued Expenses Accrued Pension Due to Affiliates Deferred Revenues Security Deposits Long Term Debt
Total Liabilities
NetAssets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
£
£
S
754.304
-3,604
27.932
-27.293 28,678
-94.250
181.757
561,346 11,201
. 572.547
754.304
£
£
£
230.238
-2,069
34,764
-455,580
--
2.502 494.915
(292,555) 27,878
-(264.677)
230.238
£
£
£
1.529.185
-42,982
178,993
-41,940
--
10.097 274,012
1052,673 2,500
-1.255.173
1.529.185
£
£
£
3OI4.204
1.997.666 1.997.666
1,216,538
--
1.216.538
3.214.204
£
£
£
779.626
-4,973
59,867
-14,013 16,263
-6.420
101.536
672.865 5025
. 678.090
779.626
S
£
£
246.923
-170
24,756
-577,273
---
602.199
(355,376) 100
. (355.276)
246.923
£
£
£
1.397.969
-5.962
34088
-17.515 43.611
--
101,376
1015.513 81,080
-1.296.593
1.397.969
£
£
£
514.450
-4,634
35,350
-17,195
--
5.902 63.081
451,369
--
451.369
514.450
£
£
£
626.802
2.031 5,986
25,358
-57,715
959
-12.038
104.087
510,326 12,389
-522.715
626.802
See Independent Auditors' Report <HI Supplemental Information
25
AMIkkb, Inc. and Affdlates Combining Schedule - Statement of Fmancial Positron Information
June 30,2010
Schedule I
Assets
Cash and Cash Equivalents Investments Accounts Receivable:
Funding Agencies Other
Prepaid Expenses and Other Assets Due from Affiliates
Boat Inventory Boats under Lease Property and Equipment, Net Restricted bvestments
Lubilitics and Net Assets liabilities'.
Lines of Credit Accounts Payable Accrued Expenses Accrued Pension Due to Affiliates Deferred Revenues Security Deposits Long Term Debt
Total Liabilities
NetAssets: Unrestricted Temporarily Restncted Permanently Restricted
Total Net Assets
AMIkkb Vqinsia
£ 70,768
. 4.520 3.149
30.910 39,499
--
40,967
. S 189.813
£ 8.530
24,778
-295,200
22,715
-.
351.223
(161,410)
. -
(161.410)
£ 189.813
AMIkkb V i r ^ i a
Wademess
£ 33.988
-225,821
7,016 13,355
1,930
--
650,828
-£ 932.938
£ 11,938 21,540
-260.003
---
293,481
639,457
-.
639.457
£ 932.938
AMIkkb West Florida
S
X
£
T
3,702
-35,525
8,449 28057 99.926
--
129.630
-305.389
-11.650 39,039
-740,053
--
2.192 792.934
(493,841) 6,296
-(487.545)
305.389
AMIkkb WINGS South
Fbrkte
£
T
£
T
73.921
-10,594 6,848
14,087 92.184
--
76,653
-274.287
-14,572 43.779
-1062,267
47,505
-4.328
1,372,451
(1,154,123) 55,959
-(1.098.164)
274.287
AMIkkb W m p -
Pennsylvania
£
T
£
T
3,274
-
3074
--164
-2,500
---
2,664
610
--610
3074
AMIkkb Wmgs-Texas
£ 36,478 £
-1,503 3,935
12,926 75,680
-•
353,641
-£ 484.163 £
£ S 4,116
30,417
-1,774,543
---
1.809.076
(1,349,108) 24,195
-(1,324,913)
S 484.163 £
AMIkkb VES
73,795 360077
42,394 5,520
10,715 197,555
•
-190,056
-880.312
-4,654
39,567
-14,629
--
10.142 68.992
734,465 76.8SS
-8 1 U 2 0
880.312
See Independeru Auditors' Report on Supplentental Information
26
AMIkids, Inc. and AflUiates Combinfaig Schedule - Statement of Flnancbl Position Informalron
June 30,2010
Schedule I
Total Eliminations Total
Assets Cash and Cash Equivalents £ 7,268,144 £ hivestments 9,162.204 Accounts Receivable:
Fundii^ Agencies 6,220,642 Oth« 1,051,348
Prepaid Expenses and Other Assets 1,849,690 Due from Affiliates 18015013 Boat Inventory 3,475,325 Boats under Lease 6,830,320 Property and Equipment, Net 18,392.958 Restricted hivestments 157,090
(137,604) (275,501)
(18015013)
7.268,144 9.162,204
6020,642 913,744
1,574,189
3.475.325 6,830,320
18,392,958 157,090
LbbiUties and Nel Asscb Lj^ilities:
Lines of Credit Accounts Pf^able Acoued E)q>enses Accrued Pension Dueto Affihates Deferred Revenues Security Deposits Long Term Debt
Total Liabilities
Net Assets: Unrestricted Temporarily Restricted Permanently Restricted
Total Net Assets
£ 72.622.934 £
£ 214,031 £ 761,550
8.677,629 1,053,637
18,187,230 544,674
1,688,064 4.432.327
35.559.142
34,672,314 2,234,388
157.090 37,063.792
(18.628.318) £
£ (27,984)
(1,603,965)
-(18.187,230)
---
(19,819,179)
1.190,861
--
1,190,861
53,994.616
214,031 733,566
7.073,664 1,053,637
-544,674
1,688,064 4.432.327
15.739.963
35.863.175 2.234,388
157.090 38054.653
S 72.622.934 £ (18.628018) £ 53.994.616
See Independent Auditors' Report on Supplemental Informaticm
27
AMIkkIs, Inc. and Affiliates Combining Schedule • Statement of Activities Information
Year Ended June 30,2010
Schedule H
AMIkkb
Public Suppori and revenue: State support:
Florida South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
R^enue Boat Program Investment income (loss) Other
Total revenue Total public support
and revenue
AMIkub Acadiana
£ 3,017,695 $ 1.403.895 1,392046 1,658,786
300,414 25.651
5.198,648 517,387 831.524
1,526,614
AMIkids AMIkub AMIUds AMIkids Foundalkin Gainesville Family Services Baton Ronge
512,017 £ 504,729 £
1,015,424
AMIkkb Bailey
WildMness
1044,231
AMIkub BayoD Region
725,679
AMIkkIs Beaufort
1.051,796
231.657 157.805
8.188.149
280,978 7.100
1.814.692 348.046 348.046
320,514 6,386
838.917
295 505.024
315,251 24048
1.354.923
197,728 7.198
1,449.157
294073 6.559
1.026.611
104,631 80,489
1.236,916
20,000 100.911 4
8.090 59 1,689
694 3.010 8.792
116 97
10,140 126,670
6.547.559 14.735.708
20.000
1.834.692 100.911 448.957
8.094 847.011
59 505.083
2.383 1.357,306
11.802 1.460.959
213 1.026.824
136.810 1.373.726
Expenses Program Services Management and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginning of the year Net assets, end of the year
8,635,172 467,659
5.022.742
1,889.744 53.571
399.408
860,958 38,591
437019 14,659
1,370.046 25.207
1,448,573 23.530
1.011,513 28,069
1,432,779 36,468
14.125.573 610,135
19.868.940 £ 20,479,075 £
1.943.315 (108.623) (288052) (396.875) £
399.408 49.549
892.563 942.112 £
899.549 (52,538)
(136.419) (188.957) £
451.978 53.105
160.718 213.823 £
1.395.253 (37.947) 994.166 956019 £
1.472.103 (11.144) 468,507 457,363 £
1.039.682 (12,858) 376.565 363,707 £
1.469.247 (95,521)
1.091,246 995,725
See Independent Auditors' Report on Supplemental Information
28
AMIluds, Inc. and ARUlatcs ComUuing Schedule - SUtement of Activities Information
Year Ended June 30,2010
Scl»did«n
AMIkkb Big Cypress
AMIkkb Bennettsville
AMIkkb Sand Hills
AMIkkIs While nnes
AMIkids Alexandria
AMIkub Polk
AMIkids Donaldsonville
AMIkkIs Crossroads
AMIkids Miami Dade
Pi^lic Support and revenue: Stale support:
Florida South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
Revenue Boat Program Investment income (loss) Other
Total revenue > Total public support
and revenue
£ 1.118058 £ 1,240,635 1,252,588 2.470,683
858.114
400.176 £ 968.000 S 1,091,819
447,887 74,076
1.640O21
97.018 84,841
1.422.494
85O30 143.382
1.481.200
158.056 123.796
2.752.535
417,486 41.462
1,317,062
33,871 12.534
446.581
288,152 7,979
944.341
594.676 27.096
1,589.772
1,158,354 155028
2.405.501
499 28.086 28.585
1.668.806
2 793 795
1.423089
14 5.274 5.288
1.486.488
229 32.903 33.132
2.785.667
287 287
1.317.349
-
-446.581
5.587 5.587
949.928
45,285 2.305
47.590 1.637062
31 57.180
57011 2.462.712
Expenses Program Services Management and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginning of the year Net asseis. end of the year
1,565,593 69.195
1.577076 27,487
1.502.206 21.689
2.962,656 51.112
1.174,808 26,136
420031 13,011
966,933 34,749
1,603,449 67.328
2.403,117 75,504
1.634.788 34,018
(82.094) S (48.076) £
1.604.863 (181,574)
8.614 (172.960) £
1.523,895 (37.407) 133.450 96.043 £
3.013.768 (228,101) 427.189 199,088 S
1000,944 116,405
(158.900) (42.495) £
433.242 13039 99.72!
113,060 £
1.001.682 (51.754)
(248.7Tf) (300,531) £
1.670.777 (33.415)
1,107,851 1.074,436 £
2.478.621 (15,909) 842.955 827.046
See Independent Auditors' Report on Supplemental Information
29
AMIkkIs, Inc. and Affiliates Combining Schedule - Statemcnl of Activities Information
Year Ended Jnne 30,2010
Scbednle n
AMIkkIs Emerald Coast
AMIkkIs Pensacola
AMIkkIs Last
Chance Ranch
Public Support and revenue: State support:
Florida South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Suppcyrt
Revenue Boat Program Investment income (loss) Odier
Total revenue Total public support
and revenue
356.095 10029
817,283
AMIkids GreaUrFL Lauderdale
429.412 22,519
289,566 11.987
737,569 9,798
AMIkkIs Georgia
450,859 £ 544,410 £ 947.662 £ 571,816 £
84.650
AMIkids Georgetown
1,114058
AMIkkb AMIkkb AMIkkb Manatee Sarasota Infmity County County Schoob
462,406 £ 307.844 £
83,786 64,070
533039 6,506
679,093 84,694
996.341 1,249,215 1.319,183 84.650 1,262014 1,002,151 1.071.631
389.509 520
, 61 4.154 4 0 I 5
821.498
3,987 208
4.195 1.000.536
15 82.984 82.999
1,332014
3,119 4.239 7058
1026.541
36.391
36,391 121.041
959 19.471 20.430
1082.644
50 24 74
1.002.225
5,925 6,077
12.002 1.083.633
210
210 390.239
Expenses Program Services
Management and general Fundraising Boat Program
Total expenses Change in net assM Net assets, beginning of the year Net assets, end of the year
723,094 27,786
1,006,125 49.406
1070.861 44,510
1.230,177 52073
4.479
1.455,910 24,748
861,169 34,965
975,690 41,613
314,824 61,834
s
750.880 70,618
(99.539) (28.921) £
1.055.531 (54.995) 433,966 378,971 £
1.315071 16,843
(82.572) (65.729) £
1.282.550 43,991
S2S.759 569.750 £
4.479 116.562 237.930 354,492 £
1.480.658 (198.014) 601.784 403,770 £
896.134 106,091 179018 285,809 £
1.017.303 66030
470,741 537,071 £
376.658 13,581
113018 126.799
See Independent Auditors' Report on Supplemental Information
30
AMIUds, Inc. and AflUiatcs Combining Scbednle - Statement of Activities Information
Year Ended June 30,2010
Schedule n
AMIkids AMIkids AMIkkb AMIluds AMIUds Gcorpa Infinity Infinity Infinity Infinity
Properties Chicago Newberry Marlboro Sarasota
Public Su(q>ort and revenue: State support:
Florida South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
AMIkids Jacksonville
AMIkkb Jefleraon
522,126 £
793.188
AMIkids Middle Georpa
1,138.657
South Carolma Wademess Inslitnles
-
-
1084.434 9.981
1094.415
500.000 322062 822.262
403.817 18,787
422,604
330,152 34.544
364.696
519.691 12.648
1,054.465
211,477 7,121
1.011.786
220,673 3.630
1.362.960 297.502 297.502
Revenue Boat Program Investment income (loss) OAer
Total revenue Total public support
and revenue
1.133 620.000 621.133 621.133
244 14,267 14.511
1.408,926
200
200 82Z462
127 3.177 3.304
425.908
176 7.508 7.684
372.380
15003 7.801
23.104 1.077.569
118
118 1.011.904
9.018 826
9.844 1072.804
•
. 297.502
Expenses Program Services Man^ement and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginntng of the year Net assets, end of the year
673,678 1,178,488 198017
799,456 81,991
400,372 65,775
338017 56,115
1.097,947
50,075
977.978
49,689
1,383,972 43,734
£
673.678 (52,545)
2.922.756
2,870011 £
1077.205 31,721
(232.963) (201.242) £
881,447 (58,985) 68.686 9.701 £
466.147 (40,239) 72.452 32013 £
394.832 (22.452) 59.440 36.988 S
1.148.022 (70.453) 751.127 680,674 £
1.(27.667 (15,763)
(667.447) (683010) S
1.427006 (54.902) 873087 818,485 £
. 297,502
297,502
See Independent Auditors' Report on Supplemental Information
31
AMUdds, Inc. and Affiliates Combblng Schedule - Statement of Activities Information
Year Ended Jnne 30,20t0
Schedule n
AMIkkIs
Pasco
Public Sui^Mrt and revenue: State support:
Florida South Carolina Louisiana. Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
Revenue Boat Program Investment income (loss) Other
Total revenue Total public support
and revenue
AMIkids Norfolk
507.378 £
AMIkids Northeast Louisiana
898,821
AMIkkIs OrUindo
AMIkkb Palm Beach
AMIkids Panama City
BAarine Institute
AMIkids Piedmont
522.057 £ 510,348 £ 517000 £ 1,114057
AMIkids Pindhis
AMIkkb Pcnhinla
525.881 £
352091 7.952
867.621
506,660 9.890
516.550
334,546 2051
1,235,618
432,894 69.390
1.024.341
268,852 8.442
787.642
719.787 39,997
1.277.084
77032 32.912
1.224.601
425,206 72.024
1.023.111
3,640 40
3.680
16,255 3057
20,012 887,633
288 288
516.838
11
It 1,235,629
395 7.418 7.813
1.032.154
548 8,978 9.526
797,168
48035 48035
1025019
85 333 418
1.225.019
542 28,726 29.268
1.052079
3 3
3.683
Expenses Program Services Management and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginning of die year . Net assets, end of the year
897.889 39,025
541,825 153.673
1,108,155 45001
977,369 53,555
960.633 52,991
1092.065 47,155
1,191,495
25,266
982,291
28.628 19.762
1.771
£
936.914 (49,281) 961,467 912,186 £
695.498 (178,660) (412.467) (591.127) $
1,153056 82073
565.399 647,672 £
1.030.924 IO30
152.836 154,066 £
I.OI 3.624 (216.456) (414.688) (631,144) £
1.339.220 (13,901) 340,446 326,545 £
1016.761 8,258
155.936 164,194 £
1,010.919 41,460
328.917 370077 £
21.533 (17,850) (14.691) (32.541)
See Independent Auditors' Report on Supplemental Information
32
AMIkids, Inc. and Affiliates Combining Schedule - Statement of Activities Information
Year Ended Jnne 30,2010
Schedule II
Public Support and revenue: State support:
Florida South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
Revenue Boat Program Investment income Ooss) Other
Total revenue Total public support
and revenue
AMIkkIs Red River
899,800
AMIkids Rio Grande
Valley
AMDuds Savannah River
780,167 7,016,901
AMIkkIs Lonbiana Properties
AMUuds Sontfawest
Florida
AMIkids Southwest Lonbiana
528,920 £
AMiyds Space Coast
AMIkids TaDahassee
AMBuds Tampa
982.928 £ 585,425 £ 515.449
333.918 22,770
1.256.488
70,571 19.814
870.552
37,468 80.564
7.134.933 545.000 545.000
486,154 18,804
1.033.878
306.852 4.130
1.147.436
375,765 70O14
1.428.907
356.684 15042
957051
425,980 39,753
981.182
2.688 2.688
1.259.176
7 5,177 5.184
875.736
11.477 2.060
13.537 7.148.470
1,023 410.688 41101! 956,711
6,670 22.944 29.614
1.063.492
88 1.697 1.785
1.149.221
324 106082 107.106
1.536.013
23.829 23.829
981.180
5 44.896 44,901
1.026.083
Expenses Program Services Man^ement and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginning of the year Net assets, end of the year
1,155,661 34,143
1.003,409 17,452
6,933,149 73,637
236,897 1.000.797 29,939
1,002,046 19,765
1,493,867 39.795
1.064.768 36,974
1,037.825 34,601
1.189.804 69072
503.175 £ 572.547 £
1.020.861 (145,125) (119.552) (264.677) £
7.006.786 141,684
i.113.489 1.255.173 £
236.897 719,814 496.724
1016.538 £
1.030,736 32,756
645034 678,090 £
1.021.811 127.410
(482.686) (355.276) £
1.533.662 2051
1,294.242 1,296,593 S
1.101.742 (120.562) 571.931 451069 £
1.072.426 (46,343) 569,058 522015
See Independent Auditors' Report on Supplemental Information
33
AMIkids, Inc. and AfTdiates Combining Schedule - Statcmtnt of ActWltiei Infonnation
Year Ended Jane 30,2010
Schedule II
AMDuds Volusia
AMIkuls Virginia
Wilderness
AMIkkb West Florida
AMIkids WINGS South
Florida
AMIkids Wmgs -
Pennsylvania
AMIkkb Wings-Tcia i
AMIkub VES
Public Su^tort and revenue: State support:
Florida S Smith Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support ^
Revenue Boat Program Investment income (loss) Other
Total revenue Total public support
and revenue
Expenses Program Services Management and general Fundraising Boat Program
Total expenses Change in net assets Net assets, beginning of the year Net assets, end of the year £
447,454 £
-----
443,421 2.725
893.600
-28
-28
893.628
812,982 33.593
--
846.575 47,053
(208.463) (161,410) $
£
---• -
642,758 3,892
646.650
-301 250 551
647.201
713,700 112,525
•
-826.225
(179.024) 818.481 639,457 £
1,084,699 £
----- •
402.886 11.512
1.499.097
-129 159 288
1.499.385
1,670,594 39,442
--
1010.036 (210,651) (276,894) (487.545) £
972,434 £
-----
292,879 63.640
1028.953
-388
7.983 8071
1037024
1,607,236 72,408
--
1.679.644 (342,320) (755.8*4)
(1.098.164) £
£
--•
-145019 21,799 20.413
187.531
--
1.152.078 1.152.078 1039.609
554.076 15.785
--
569.861 769.748
(769.138) 610 S
£
---
922,181
-31,913 30,106
984.200
-59
854 913
985.113
1.010.982 28,683
--
1.039.665 (54.552)
(1.270061) (1024,913) £
997.884
--•
-•
390.241 24.880
1.413.005
-36.777
8.023 44.800
1.457,805
1,465.544 55085
--
1.520.929 (63,124) 874.444 811,320
See Independent Auditors' Report on Supplemental Information
34
AMIkkb, Inc. and Affiliates Combining Scbednle - Statement of Activities Information
Year Ended June 30,20)0
Sehednle 11
Total Eliminations Total
Public S u t ^ r t and revenue: State support:
Florida £ South Carolina Louisiana Georgia Texas Pennsylvania
Regional Funds Contributions
Total Public Support
Revenue Boat Program Investment income (loss) Other
Total revenue Total public support
and revenue
Expenses Program Services Management and general Fundraising Boat Pr t^am
Total expenses Change in net assets Net assets, beginning of the year Net assets, end of the year £
20,117.974 £ 9,648012 9,594,550
11,058,575 2,002,762
170.970 19.834,872 3,526.525
75.954.540
5.198,648 831.524
3.786.864 9.817.036
85.771.576
68.050,876 11016001
871.546 5.022.742
85.161.365
610011 36.453.581 37.063.792 £
£
-----
(182,000) (1,136,571) (1018.571)
-(272,414)
(3,020,825) (3.293.239) (4.611.810)
(2.519.791) (1.868.244)
(282.146)
-(4.670.181)
58071 1.132.490 1.190.861 £
20,117,974 9.648012 9.594.550
11,058,575 2,002.762
170.970 19.652.872 2.389.954
74.635.969
5,198,648 559,110 766.039
6,523.797 81,159.766
65,531.085 9,347,957
589,400 5,022042
80,491.184 668,582
37.586.071 38,254.653
See Independent Auditors' Report on Supplemental Information
35
AMIkltls, Inc. and Affiliates Public Support and Rovanua Information
Sehmubm
For th« Year End« l Juna 30.2010
Florida
Georgia
intMis
Louisiana
Pennsylvania
South Carolna
Texas
Virginia
Less IntercMnpany RavsmM Total PubNc Support & Revanua
State
1 20,117.974
tt,058,675
-9.594,650
170.970
9.648.312
2,002.762
-52.593,143
. S 52.593.143
School DIstricta
9,700.574
345,806
1,351,933
2,079OS2
(800)
1.32SO05
58.742
6t.S27
14,926,599
-S 14.926.599
173,053
Ottwr Federal Qranta
173,053 S 1.823,856
t1Q,003
32,501 649.359 22,599
147.409 40,183
134,995
2,960,905
(162,000)
OnltadWav
) 514,228
54,000
33,256
601,484
Ottiar Local Grant*
212,619
3,560 956 J29
1,172,831
601,484 I 1.172,831
Contributtona BoatProqiam Other
CofflMnad S i ^ p o r t a Ravanua
1.419,685 S 5,198,648 t 2,106,996 I 41067.633
176.042
9.980
668,620
20,413
1,168,043
49,920
13,822
3.526.525
t1,13e,57tl
5,108,648
892.707
14.512
444.7B2
1,152,078
200.377
6,096
841
4,616.389 fi^3O40)
12,383,193
1.408,926
13.490.986
1.36SO60
12.526.602
2.161063
1,167714
85.771.577
i4,6t1,811) 2,389,954 8 5.198.648 > 1.325,149 £ 81.159.766
" • " " •
Fortr iaYa«rEndwtJune30.2IKI9
Florida
Georgia
ininob
Louisiana
Pennsylvania
South Carolna
Texas
Virtprfla
Less Intarcompany Revanue Total Public Support & Revenue
State
1 20,499.031
11,486.177
-8.714.729
1,293,302
10,484,319
2,328,525
812.308
56,620.391
£ 56.620.391
School DIatricta
$ 10,377,551
736.967
1.340.466
1,731,977
29,547
1,764000
67.476
284.849
16,333,032
-t 16333.032
15.B43
Other Federal Grants
15,843 * 1,076,785
101.060
2.225.848
- 182.000
15,843 $ 2.407.848
Unltad Way
S 595,931
(300)
270B9
595.360
22.040
257.458
54098
91 .see
48,883
-36,844
3.390
2,564
687,312
Other Local Grant*
154,287
44,663
427,128
628,078
Contrlbutlona Boat Program
3.170.208
9.437 562,213 42.693
911,711
55,331
11,416
7,009,619 (3,962,530)
5.739.940
t 626.078 8 3.047.089 J _
Othar
$ 1,363,324
414,459
9.366
230,282
-262,804
19,349
18.284
Combined Suppor ts Ravami*
8 42.069.302
15.910.571
1,386,558
12.926.107
1.387,582
13017.336
2,528,366
1.648109
2.317,868
(1.613,964) 91,575.931
(5,394,494)
703.904 S B6.1B1.437
Sec Imkpoidenl Audilor̂ Rcpon on Sopplemeniil Infonnation
36
Reports Required by Government Auditing Standards,
OMB Circular A-133, tlie Florida Single Audit Act and the State of Texas Single Audit Circular
37
AMIkids, Inc. Schedule of Expenditures of Federal Awards
and State Financial Assistance Year Ended June 30, 2010
Federal Acencv/ Program
DeDarliiient of Agriculture (oassed throueh Florida and Louisiana Departments of Education): School Breakfast Program School Breakfast Program National School Lunch Program National School Lunch Program
CFDA Number
10.553 10.553 10.555 10.555
Total Expenditures of Federal Awards - Child Nutrition Cluster
State Azencv/State Protect
Florida Deoartment of Juvenile Justice: Delinquency Non-secure Residential Services
Delinquency Secure Residential Contracted Facilities Conditional Release Services Day Treatment Services
Total Expenditures of State Fiuancial Assistance -
Texas Youth Commission: Residential Services
Total Expenditures of State Financial Assistance -
CSFA Number
80.016
80.017
80.018 80.021
• Florida
N/A
Texas
Contract #
01-0233 (Florida) N/A (Louisiana) 01-0233 (Florida) N/A (Louisiana)
Contract #
K8H03, R2003, R2055, R2012,R2014,U7G02
S9G01
B5101 P2003,P2011,V8S02
RS05453, RS05376
Exoenditures
$294,650 17,646
590,285 37,981
$940462
Exoenditures
$ 7,163,455
1,156,385
77,614 11,720,519
$20,117,973
$2,002,762
$2,002,762
Note 1 - Basis of Presentation
The schedule of expenditures of federal awards and state financial assistance includes the federal and state grant activity of AMIkids, Inc. and is presented on the accrual basis of accounting. The infonnation in this schedule is presented in accordance with the requirements of U.S. Office of Management and Budget Circular A-133, Audits of States, Local Govemments and Non-Profit Organizations, Chapter 3A-5, Rules of the Florida Department of Banking and Finance and the Texas Uniform Grant Management Standards issued by the Govemor's Office of Budget and Planning. Therefore, some amounts presented in this schedule may differ from amounts presented in, or used in the preparation of the general purpose fmancial statements.
38
mssjmmE&nmiiP Accountants & Consultants
Report on Internal Control over Financial Reporting and on Compliance and Other •Matters Based on an Audit of Financial Statements Performed in Accordance with Govemment Auditing Standards
Board of Trustees AMIkids, Inc.
We have audited the combined financial statements of AMIkids, Inc. and AfEiliates as of and for the year ended June 30,2010, and have issued our report thereon dated September 20, 2010. We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States.
Intemal Control Over Financial Reporting
In planning and performing our audit, we considered AMIkids, Inc. and Affiliates' intemal control over financial reporting as a basis for designing our auditing procedures for the purpose of expressing our opinion on the fmancial statements, but not for the purpose of expressing an opinion on the effectiveness of the AMIkids, Inc. and Affiliates' intemal control over financial reporting. Accordingly, we do not express an opinion on the effectiveness of the AMIkids, Inc. and Affiliates' intemal control over financial reporting.
A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct misstatements on a timely basis. A material weakness is a deficiency, or combination of deficiencies, in intemal control, such that there is a reasonable possibility that a material misstatement of the entity's financial statements will not be prevented, or detected and corrected on a timely basis.
Our consideration of intemal control over financial reporting was for the limited puipose described in the first paragraph of this section and was not designed to identify all deficiencies in intemal control over financial reporting that might be deficiencies, significant deficiencies or material weaknesses. We did not identify any deficiencies in intemal control over financial reporting that we consider to be material weaknesses, as defined above.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether AMIkids, Inc. and Affiliates' combined financial statements are fi^e of material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the determination of financial statement amounts. However, providing an opinion on compliance with those provisions was not an objective of our audit and, accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.
39
201 S. Orange Avenue, Suite 800 • Orlando, FL 32801-3421 • 407-841-6930 • Fax: 407-841-6347 525 Pope Avenue NW • Winter Haven, FL 33881 • 863-299-5638 • Fax: 863-299-8944
2907 W. Bay to Bay Bivd, Suite 202 • Tampa, FL 33629 • 813-414-0121- Fax: 407-841-6347 www.cfrcpa.com
This report is intended solely for the information and use of the audit committee, management, others within the organization and federal and state awarding agencies and pass-through entities and is not intended to be and should not be used by anyone other than those specified parties.
Certified Public Accountants Tampa, Florida September 20,2010
40
cmsjmmoastfimap Accountants & Consultants
Report on Compliance With Requirements Applicable to Each IVIajor Federal Program and State Project and on internal Control Over Compliance in Accordance With OMB Circular A-133
Board of Tmstees AMIkids, Inc.
Compliance
We have audited the compliance of AMIkids, Inc. (a nonprofit organization) with the types of compliance requirements described in the U.S. Office of Management and Budget (OMB) Circular A-133 Compliance Supplement, the requirements described in the State of Florida Executive Office of the Governor's State Projects Compliance Supplement and Stale of Texas Uniform Grants Management Standards that are applicable to its major federal program and each of its state projects for the year ended June 30, 2010. AMIkids, Inc.'s major federal program and state projects are idenfified in the summary of auditor's results section of the accompanying schedule of findings and questioned costs. Compliance with the requirements of laws, regulations, contracts, and grants applicable to its major federal program and each of its state projects is the responsibility of AMIkids, Inc.'s management. Our responsibility is to express an opinion on AMIkids, Inc.'s compliance based on our audit.
AMIkids, Inc. and Affiliates' combined fmancial statements include the operations of over fifty affiliated legal entities (the "Institutes"), which received $2,011,396 in total federal awards which is not included in the Schedule of Expenditures of Federal Awards for the year ended June 30, 2010. Our audit, described below, did not include the operations of the Institutes because the federal awards for each Institute was individually below the single audit threshold.
We conducted our audit of compliance in accordance with auditing standards generally accepted in the United States of America; the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States; OMB Circular A-133, Audits of States, Local Governments, and Nonprofit Organizations; State of Florida, Chapter 10.650, Rules of the Auditor General; and the State of Texas Uniform Grant Management Standards issued by the Governors' Office of Budget and Planning. Those standards and OMB Circular A-133 and regulations in the States of Florida and Texas require that we plan and perform the audit to obtain reasonable assurance about whether noncompliance with the types of compliance requirements referred to above that could have a direct and material effect on a major federal program or state project occurred. An audit includes examining, on a test basis, evidence about AMIkids, Inc.'s compliance with those requirements and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion. Our audit does not provide a legal determination of AMIkids, Inc.'s compliance with those requirements.
In our opinion, AMIkids, Inc. complied, in all material respects, with the requirements referred to above that are applicable to its major federal program and each of its state projects for the year ended June 30,2010.
41
201 S. Orange Avenue, Suite 800 • Orlando, FL 32801-3421 • 407-841-6930 • Fax: 407-841-6347 525 Pope Avenue NW • Winter Haven, FL 33881 • 863-299-5638 • Fax: 863-299-8944
2907 W. Bay to Bay Bivd, Suite 202 • Tampa, FL 33629 - 813-414-0121* Fax: 407-841-6347 www.cfrcpa.com
Intemal Control Over Compliance
Management of AMIkids, Inc. is responsible for establishing and mmntaining effective intemal control over compliance with the requirements of laws, regulations, contracts, and grants applicable to federal programs and state projects. In planning and performing our audit, we considered AMIkids, Inc.'s intemal control over compliance with the requirements that could have a direct and material effect on a major federal program or state project in order to determine our auditing procedures for the purpose of expressing our opinion on compliance, and to test and report on intemal control over compliance in accordance with OMB Circular A-133 and regulations issued by the States of Florida and Texas, but not for the purpose of expressing an opinion on the effectiveness of intemal control over compliance. Accordingly, we do not express an opinion on the effectiveness of AMIkids, Inc.'s intemal control over compliance.
A deficiency in internal control over compliance exists when the design or operation of a control over compliance does not allow management or employees, in the normal course of performing their assigned fimctions, to prevent, or detect and correct, noncompliance with a type of compliance requirement of a federal program or state project on a timely basis. A material weakness in internal control over compliance is a deficiency, or combination of deficiencies, in intemal control over compliance, such that there is a reasonable possibility that material noncompliance with a type of compliance requirement of a federal program or state project will not be prevented, or detected and corrected, on a timely basis.
Our consideration of intemal control over compliance was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in intemal control over compliance tiiat might be deficiencies, significant deficiencies or material weaknesses. We did not identify any deficiencies in intemal control over compliance that we consider to be material weaknesses, as defined above.
This report is intended solely for the information and use of the audit committee, management, others within the organization and federal and state awarding agencies and pass-through entities and is not intended to be and should not be used by anyone other than those specified parties.
Certified Public Accountants
Tampa, Florida September 20,2010
42
AMIluds , Inc . Schedule of Findings and Questioned Costs - Federa l P r o g r a m and State Projects
Yea r Ended J u n e 30,2010
Year ended June 30, 2010 ^
Section I - Summary of Auditors* Results
Financial Statements
Type of auditor's report issued:
Intemal control over financial reporting:
Unqualified
• Material weaknesses identified? • Reportable conditions identified that
are not considered to be material conditions?
Noncompliance material to financial statements noted?
Federal Program and State Projects
Intemal control over major programs and projects:
• Material weaknesses identified?
• Reportable conditions identified that are not considered to be material weaknesses?
Type of auditors' report issued on compliance for major programs and projects:
Any audit findings disclosed that are required to be reported in accordance with section 510(a) of Circular A-133?
Any audit findings disclosed that are required to be reported under Florida Section 10.656, Rules of the Auditor General?
Any audit comments or recommendations reported in a separate letter as required by Florida Section 10.654(l)(e), Rules of the Auditor General?
Any audit comments or recommendations reported in a separate letter as required by Texas Rule 5.167; State of Texas Single Audit Circular?
Federal CFDA Number
10.553
10.555
Yes
Yes
Yes
Unqualified
Yes
Yes
Yes
Yes
Yes
Yes
X
X
X
X
X
X
Name of Federal Program
School Breakfast Program
National School Lunch Program
No
None reported
No
No
None reported
No
No
No
No
43
State of Florida CFSA Number Name of State Proiect
80.017 Delinquency Secure Residential Contracted Facilities
80.021 Day Treatment Services
State of Texas grant number Name of State Project
RS05453 Residential Services
RS05376 Residential Services
Dollar threshold used to distinguish between type A and type B programs and projects:
Major federal programs $300,000
Major state projects - Florida $603,539
Major state projects - Texas $300,000
Auditee qualified as low-risk auditee pursuant to OMB Circular A-133? X Yes No
Section II - Financial Statement Finding No matters were reported.
Section III -Findings and Questioned Costs No matters were reported.
Section IV - Summary Schedule of Prior Year Findings No matters were reported in the prior year.
44