| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 6,825 | 5,119 | 1,706 |
| Person Name | Explanation |
|---|---|
| WAYNE COMPTON | |
| MARTY JAMES | |
| JOHN BARBER |
| Employee | Explanation |
|---|---|
| DOUGLAS GRIEB | |
| DEBBIE HOECKELBURG | |
| ROBIN LEE | |
| GEORGE MANN | |
| HAROLD SMITH |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | |||
| ROUNDING | 2 | ||
| DEFERRED COMPENSATION - 457(B) | 179,891 | 202,836 | 202,836 |
| MISC. OTHER ASSETS | 4,137 | 4,137 | 4,137 |
| INVENTORY EQUIPMENT | 226 | 10 | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING/PUBLIC RELATIONS | 37,358 | 27,645 | 9,713 | |
| OFFICE SUPPLIES | 27,150 | 20,091 | 7,059 | |
| POSTAGE | 4,915 | 3,637 | 1,278 | |
| DUES & SUBSCRIPTIONS | 3,461 | 2,561 | 900 | |
| BANK CHARGES | 5,405 | 4,108 | 1,297 | |
| TELEPHONE EXPENSE | 5,820 | 4,604 | 1,216 | |
| MISC. ADMIN. EXPENSE | 560 | 414 | 146 | |
| PAYROLL TAXES - ADMIN. | 59,869 | 44,303 | 15,566 | |
| ACCESS CONTROL-SALARIES | 1,531 | 1,133 | 398 | |
| PAYROLL TAXES | 117 | 87 | 30 | |
| UNEMPLOYMENT TAXES | 7,907 | 5,851 | 2,056 | |
| LICENSES & PERMITS | 615 | 455 | 160 | |
| PROPERTY INSURANCE | 2,250 | 1,665 | 585 | |
| LIABILITY INSURANCE | 2,742 | 2,029 | 713 | |
| WORKERS' COMPENSATION | 3,424 | 2,534 | 890 | |
| SALARY REIMB. - CHAPLAIN | -14,400 | -10,656 | -3,744 | |
| PAYROLL TAXES - WELLNESS | 1,937 | 1,433 | 504 | |
| ADVERTISING - HELP WANTED | 940 | 696 | 244 | |
| PAYROLL TAXES - MARKETING | 8,871 | 6,565 | 2,306 | |
| SUPPLIES - WELLNESS | 1,029 | 761 | 268 | |
| UT FEDERAL INTEREST ASSESSMEN | 129 | 95 | 34 | |
| WORKERS' COMP. - RETRO. ADJ. | -1,318 | -975 | -343 | |
| SECURITY FIRE MONITOR EXPENSE | 765 | 566 | 199 | |
| ACCESS CONTROL SUPPLIES | 242 | 179 | 63 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE INCOME | 1,017,900 | 1,017,900 | |
| MANAGING AGENT FEES | 188,818 | 188,818 | |
| FINANCIAL INCOME VENDOR DISCO | 4,698 | 4,698 | |
| FINANCIAL INCOME | 8,106 | 8,106 | |
| OTHER INCOME | 42 | 42 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION - 457(B) | 179,891 | 202,836 |
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 10,902 | 8,177 | 2,725 |