| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 21,867 | 21,867 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE AND EQUIPMENT | 13,664 | 13,664 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 1,000 | 1,000 | 1,000 |
| UNDEPOSITED FUNDS | 3,967 | 3,967 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMMUNICATIONS/TECHNOLOGY | 45,733 | 45,733 | ||
| BOD LIABILITY INSURANCE | 3,212 | 3,212 | ||
| SUPPLIES, POSTAGE | 5,826 | 583 | 5,243 | |
| STAFF DEVELOPMENT | 8,548 | 855 | 7,693 | |
| GIFTS/AWARDS | 1,788 | 179 | 1,609 | |
| BOARD OF DIRECTORS | 19,789 | 19,789 | ||
| PAYROLL PROCESSING | 1,245 | 124 | 1,120 | |
| BANK FEES | 146 | 15 | 132 | |
| LICENSE AND FEES | 32 | 3 | 29 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPEAKER FEES | 500 | 500 | |
| CONTRACTS | 3,600 | 3,600 | |
| KELLOGG LEADERSHIP CONTRACT | 15,804 | 15,804 | |
| KELLOGG TECHNOLOGY CONTRACT | 32,000 | 32,000 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 68,153 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED VACATION PAYABLE | 11,565 | 16,140 |
| RETIREMENT CONTRIBUTION PAYABLE | 3,642 | 3,642 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 3,400 | 3,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,240 | 2,006 | 16,233 |