| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 6,592 | 4,944 | 1,648 |
| Person Name | Explanation |
|---|---|
| JOHN BARBER | |
| DOUGLAS L PULLEN | |
| DEAN MCQUIDDY | |
| GENE BRYANT | |
| KENNETH DICKERMAN | |
| ANDREW JACKSON | |
| BRYAN JACOBS | |
| NANCY LIGHT | |
| WAYNE COMPTON |
| Employee | Explanation |
|---|---|
| MATTHEW T SHERBURNE | |
| HAROLD SMITH | |
| DEBBIE HOECKELBURG | |
| DOUGLAS GRIEB |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 4,047 | ||
| NON-QUALIFIED 457B PLAN ASSETS | 46,934 | ||
| DEFERRED COMPENSATION - 457(B) | 107,769 | ||
| MISC. OTHER ASSETS | 4,137 | ||
| DEPOSITS | 59 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OTHER EXPENDITURES-RESTRICTED | 13,445 | 10,084 | 3,361 | |
| MARKETING/PUBLIC RELATIONS | 50,749 | 38,062 | 12,687 | |
| OFFICE SUPPLIES | 28,067 | 21,050 | 7,017 | |
| POSTAGE | 5,195 | 3,896 | 1,299 | |
| DUES & SUBSCRIPTIONS | 2,219 | 1,664 | 555 | |
| BANK CHARGES | 1,170 | 878 | 292 | |
| TELEPHONE EXPENSE | 12,515 | 9,386 | 3,129 | |
| MISC. ADMIN. EXPENSE | 156 | 117 | 39 | |
| PAYROLL TAXES | 64,028 | 48,021 | 16,007 | |
| ACCESS CONTROL-SALARIES | 141,738 | 106,304 | 35,434 | |
| ACCESS CONTROL-PAYROLL REIMB. | -51,996 | -38,997 | -12,999 | |
| VEHICLE & MAINT. EQUIP. GAS E | 884 | 663 | 221 | |
| PAYROLL TAXES | 9,695 | 7,271 | 2,424 | |
| UNEMPLOYMENT TAXES | 2,689 | 2,016 | 673 | |
| LICENSES & PERMITS | 251 | 188 | 63 | |
| PROPERTY INSURANCE | 13,362 | 10,022 | 3,340 | |
| LIABILITY INSURANCE | 163 | 122 | 41 | |
| PROP/LIAB INS. REF/ADJ. | -102 | -77 | -25 | |
| WORKERS' COMPENSATION | 12,240 | 9,180 | 3,060 | |
| WORKERS' COMP. - RETRO. ADJ. | -4,713 | -3,535 | -1,178 | |
| SALARY REIMB. - CHAPLAIN | -12,996 | -9,747 | -3,249 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE INCOME | 922,260 | 922,260 | |
| MANAGING AGENT FEES | 212,626 | 212,626 | |
| FINANCIAL INCOME VENDOR DISCO | 550 | 550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMP PLAN LIABILITY AND OTH | 52,172 | |
| PAYROLL WITHHOLDINGS | 2,471 | |
| DEFERRED COMPENSATION - 457(B) | 107,769 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE CONTRACTS - COMPUTERS | 3,326 | 2,495 | 831 | |
| PROFESSIONAL FEES - LEGAL | 5 | 4 | 1 | |
| PROFESSIONAL FEES - OTHER | 21,460 | 16,095 | 5,365 |