| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 6,669 | 5,002 | 1,667 |
| Person Name | Explanation |
|---|---|
| WAYNE COMPTON | |
| TED JACKSON | |
| LAMAR JAMES | |
| JOHN BARBER |
| Employee | Explanation |
|---|---|
| MATT SHERBURNE | |
| DOUGLAS GRIEB | |
| HAROLD SMITH | |
| DEBBIE HOECKELBURG |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 59 | ||
| ROUNDING | 2 | ||
| DEFERRED COMPENSATION - 457(B) | 107,769 | 179,891 | 179,891 |
| MISC. OTHER ASSETS | 4,137 | 4,137 | 4,137 |
| INVENTORY EQUIPMENT | 226 | 226 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING/PUBLIC RELATIONS | 66,853 | 50,140 | 16,713 | |
| OFFICE SUPPLIES | 26,434 | 19,826 | 6,608 | |
| POSTAGE | 4,098 | 3,074 | 1,024 | |
| DUES & SUBSCRIPTIONS | 2,009 | 1,507 | 502 | |
| BANK CHARGES | 12,662 | 9,497 | 3,165 | |
| TELEPHONE EXPENSE | 3,317 | 2,488 | 829 | |
| MISC. ADMIN. EXPENSE | 536 | 402 | 134 | |
| PAYROLL TAXES | 64,279 | 48,209 | 16,070 | |
| ACCESS CONTROL-SALARIES | 143,540 | 107,655 | 35,885 | |
| ACCESS CONTROL-PAYROLL REIMB. | -48,235 | -36,177 | -12,058 | |
| VEHICLE & MAINT. EQUIP. GAS E | 814 | 611 | 203 | |
| PAYROLL TAXES | 10,069 | 7,552 | 2,517 | |
| UNEMPLOYMENT TAXES | 8,107 | 6,080 | 2,027 | |
| LICENSES & PERMITS | 615 | 461 | 154 | |
| PROPERTY INSURANCE | 2,253 | 1,267 | 986 | |
| LIABILITY INSURANCE | 2,028 | 1,521 | 507 | |
| WORKERS' COMPENSATION | 7,482 | 5,612 | 1,870 | |
| SALARY REIMB. - CHAPLAIN | -12,540 | -9,405 | -3,135 | |
| PAYROLL TAXES - WELLNESS | 264 | 198 | 66 | |
| ADVERTISING - HELP WANTED | 419 | 314 | 105 | |
| MARKETING PAYROLL TAXES | 7,118 | 5,339 | 1,779 | |
| SUPPLIES - WELLNESS | 816 | 612 | 204 | |
| UT FEDERAL INTEREST ASSESSMEN | 198 | 149 | 49 | |
| SALARIES - WELLNESS | 3,454 | 1,841 | 1,613 | |
| OTHER EXPENSES | 358 | 270 | 88 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE INCOME | 1,022,916 | 1,022,916 | |
| MANAGING AGENT FEES | 215,593 | 215,593 | |
| FINANCIAL INCOME VENDOR DISCO | 234 | 234 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION - 457(B) | 107,769 | 179,891 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE CONTRACTS - COMPUTERS | 2,958 | 2,219 | 739 | |
| PROFESSIONAL FEES - OTHER | 6,804 | 5,103 | 1,701 |