| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 8,869 | 6,652 | 2,217 |
| Person Name | Explanation |
|---|---|
| WAYNE COMPTON | |
| MARTY JAMES | |
| JOHN BARBER |
| Employee | Explanation |
|---|---|
| DOUGLAS GRIEB | |
| DEBBIE HOECKELBURG | |
| ROBIN LEE | |
| GEORGE MANN |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | |||
| ROUNDING | |||
| DEFERRED COMPENSATION - 457(B) | 202,836 | 241,961 | |
| MISC. OTHER ASSETS | 4,137 | 4,137 | |
| INVENTORY EQUIPMENT | 10 | 6,305 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING/PUBLIC RELATIONS | 37,117 | |||
| OFFICE SUPPLIES | 27,078 | |||
| POSTAGE | 4,510 | |||
| DUES & SUBSCRIPTIONS | 1,943 | |||
| BANK CHARGES | 2,588 | |||
| TELEPHONE EXPENSE | 8,632 | |||
| MISC. ADMIN. EXPENSE | 435 | |||
| PAYROLL TAXES - ADMIN. | 61,405 | |||
| UNEMPLOYMENT TAXES | 7,964 | |||
| LICENSES & PERMITS | 645 | |||
| PROPERTY INSURANCE | 2,943 | |||
| LIABILITY INSURANCE | 3,107 | |||
| WORKERS' COMPENSATION | 4,475 | |||
| SALARY REIMB. - CHAPLAIN | -8,400 | |||
| PAYROLL TAXES - WELLNESS | 1,354 | |||
| ADVERTISING - HELP WANTED | 460 | |||
| PAYROLL TAXES - MARKETING | 9,053 | |||
| SUPPLIES - WELLNESS | 1,362 | |||
| WORKERS' COMP. - RETRO. ADJ. | -1,875 | |||
| WELLNESS OUTSIDE CONTRACT | 27,000 | |||
| ADVERTISING - PROMOTION | 1,176 | |||
| PROP/LIAB INS. REF/ADJ. | -38 | |||
| SERVICE FEES | 2,927 | |||
| SPECIFIC PROGRAM EXPENSE | 3,675 | |||
| OTHER EXPENSE (NET TEMP RESTR | 428 | |||
| ROUNDING | 2 | |||
| ALLOCATION OF EXPENSE | 147,837 | 51,269 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE INCOME | 1,023,900 | 1,023,900 | |
| MANAGING AGENT FEES | 167,458 | 167,458 | |
| FINANCIAL INCOME VENDOR DISCO | 219 | 219 | |
| FINANCIAL INCOME | 5,065 | 5,065 | |
| SATISFACTION OF PROGRAM RESTR | 3,675 | 3,675 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | 1 | |
| DEFERRED COMPENSATION - 457(B) | 202,836 | 241,961 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 1,191 | 893 | 298 | |
| SERVICE CONTRACTS - COMPUTERS | 14,661 | 10,996 | 3,665 |