| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 9,664 | 7,248 | 2,416 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 409 | 409 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 2,501 | 125 | 2,376 | |
| EQUIPMENT | 4,404 | 284 | 4,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | |||
| ROUNDING | -1 | ||
| DEFERRED COMPENSATION - 457(B) | 241,961 | 330,023 | |
| MISC. OTHER ASSETS | 4,137 | 4,137 | |
| CARPET INVENTORY | 1,962 | ||
| INVENTORY EQUIPMENT | 6,305 | 15,781 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MARKETING/PUBLIC RELATIONS | 56,914 | 42,259 | 14,655 | |
| OFFICE SUPPLIES | 29,933 | 22,225 | 7,708 | |
| POSTAGE | 4,594 | 3,411 | 1,183 | |
| DUES & SUBSCRIPTIONS | 1,766 | 1,311 | 455 | |
| BANK CHARGES | 1,691 | 1,255 | 436 | |
| TELEPHONE EXPENSE | 5,062 | 3,759 | 1,303 | |
| MISC. ADMIN. EXPENSE | 365 | 271 | 94 | |
| PAYROLL TAXES - ADMIN. | 66,358 | 49,271 | 17,087 | |
| UNEMPLOYMENT TAXES | 8,096 | 6,011 | 2,085 | |
| LICENSES & PERMITS | 860 | 639 | 221 | |
| PROPERTY INSURANCE | 3,404 | 2,527 | 877 | |
| LIABILITY INSURANCE | 5,514 | 4,094 | 1,420 | |
| WORKERS' COMPENSATION | 4,453 | 3,306 | 1,147 | |
| PAYROLL TAXES - WELLNESS | 1,077 | 800 | 277 | |
| ADVERTISING - HELP WANTED | 1,801 | 1,337 | 464 | |
| PAYROLL TAXES - MARKETING | 8,193 | 6,083 | 2,110 | |
| SUPPLIES - WELLNESS | 2,202 | 1,635 | 567 | |
| WORKERS' COMP. - RETRO. ADJ. | -1,349 | -1,002 | -347 | |
| WELLNESS OUTSIDE CONTRACT | 32,667 | 24,255 | 8,412 | |
| ADVERTISING - PROMOTION | 1,279 | 950 | 329 | |
| PROP/LIAB INS. REF/ADJ. | 13 | 10 | 3 | |
| PAYCOR SERVICE FEES | 1,678 | 582 | ||
| SPECIFIC PROGRAM EXPENSE | 2,226 | |||
| OTHER EXPENSE (NET TEMP RESTR | -1,104 | |||
| ROUNDING | 1 | |||
| ALLOCATION OF EXPENSE | ||||
| SALARIES - WELLNESS | 10,703 | 3,712 | ||
| CHAPLAIN'S SERVICES | 620 | 460 | 160 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMINISTRATIVE INCOME | 1,165,377 | 1,165,377 | |
| MANAGING AGENT FEES | 176,159 | 176,159 | |
| FINANCIAL INCOME VENDOR DISCO | 16 | 16 | |
| FINANCIAL INCOME | 7,087 | 7,087 | |
| SATISFACTION OF PROGRAM RESTR | 2,226 | 2,226 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| DEFERRED COMPENSATION - 457(B) | 241,961 | 330,023 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 808 | 606 | 202 | |
| SERVICE CONTRACTS - COMPUTERS | 1,900 | 1,425 | 475 | |
| WELLNESS OUTSIDE CONTRACT | 24,255 | 8,412 | ||
| PAYCOR SERVICE FEES | 2,260 | 1,678 | 582 |