| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,131 | 3,984 | 4,994 |
| 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 | 176,758 | 176,758 | |||||||
| 199,145 | 134,559 | ||||||||
| LESS 990T | -176,758 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,279,320 | 2,279,320 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 9,060,402 | 4,346,202 | 4,714,200 | 6,666,141 |
| 1,576,039 | 1,576,039 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES LESS 990T | 38,986 | 13,517 | ||
| 45,403 | ||||
| RENTAL PROPERTY | 683 | 683 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | 314,438 | ||
| LOAN COSTS | 43,626 | 43,626 | 43,626 |
| DEPOSITS | 516 | ||
| DUE FROM OUTSIDE ENTITY | 10,539 | 10,539 | |
| CONTRACT ADJUSTMENT | 106,264 | 106,264 | |
| SECURITY DEPOSITS | 516 | 516 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | ||||
| CORPORATION EXPENSE | 588 | 588 | ||
| TELECOMMUNICATIONS | 15,378 | 15,378 | ||
| EXPENSES | ||||
| ADVERTISING | 10,378 | 3,715 | 6,663 | |
| SUPPLIES AND FOOD | 91,899 | 32,896 | 59,251 | |
| INSURANCE | 95,900 | 34,329 | 32,572 | |
| TELECOMMUNICATIONS | 487 | |||
| CONTRACT LABOR | 2,815 | |||
| BANK AND CREDIT CARD PROCESSI | 20,751 | 7,428 | 12,757 | |
| POSTAGE & DELIVERY | 3,445 | 1,233 | 2,212 | |
| STAFF DEVELOPMENT | 13,914 | 4,981 | 8,933 | |
| MISCELLANEOUS | -5,503 | -1,970 | -5,214 | |
| EQUIPMENT RENTAL | 13,598 | 4,868 | 9,186 | |
| LICENSES & FEES | 15,076 | 5,397 | 9,679 | |
| DUES AND SUBSRIPTIONS | 8,636 | 3,091 | 6,090 | |
| DONATIONS | ||||
| CORPORATION EXPENSE | 2,557 | 915 | 1,642 | |
| MARKETING | 31,437 | 11,253 | 19,184 | |
| SOFTWARE | 75,752 | 27,116 | 11,615 | |
| WELLNESS | 15,469 | 5,537 | 10,590 | |
| GIFTING | 2,690 | 963 | 1,727 | |
| BAD DEBT | 10,154 | 3,635 | 6,519 | |
| PRINTING | ||||
| WORKSHOPS | 6,449 | 2,309 | 4,140 | |
| LESS 990T | -15,966 | -15,966 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE INCOME | 2,177,722 | 2,177,722 | |
| RELATED RENTAL INCOME | 27,613 | 27,613 | |
| RENTAL PROPERTY | 270,000 | 270,000 | |
| OTHER INCOME | 3,705 | 3,705 | |
| UNREALIZED LOSS SECURITIES | -881 | -881 | |
| FINANCE CHARGE | 3,539 | 3,539 | |
| RETURNED CHECK CHARGE | 39 | 39 | |
| OTHER | 120 | 120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 17,545 | |
| CLIENT EXPENSE FUND | 37,907 | 122,678 |
| FES LIABILITY | 111 | |
| LONG TERM DEBT | 3,830,675 | 3,709,249 |
| NOTES PAYABLE OTHER | 5,694,508 | 5,694,508 |
| PPP LOAN | 1,035,600 | 876,226 |
| SECURITY DEPOSITS HELD | 2,600 | 74,800 |
| LIABILITY HOLDING ACCOUNT | -797 | |
| DUE TO INSURANCE | 9,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 240,179 | |||
| IT | 5,986 | |||
| PAYROLL PROCESSING | 16,909 | |||
| BENEFITS ADMIN | 9,283 | |||
| INVESTMENT ADVISORY | 760 | |||
| HUMAN RESOURC E | 4,222 | |||
| CONTRACT LABOR | 86,561 | 2,220 | 130,263 | 228,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | 74,301 | 74,301 |