| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 16,988 | 11,247 | -348 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 11,901 | 7,879 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BOOK DEPRECIATION | 366,554 | 242,682 | |||||||
| LESS 990T | 199,145 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,104,339 | 2,104,339 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 9,077,048 | 4,712,756 | 4,364,292 | 4,364,292 |
| 1,576,039 | 1,576,039 | 1,576,039 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES LESS 990T | 51,628 | 34,181 | 12,447 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | |||
| LOAN COSTS | 43,626 | 31,521 | 31,521 |
| DEPOSITS | |||
| DUE FROM OUTSIDE ENTITY | 10,539 | ||
| CONTRACT ADJUSTMENT | 106,264 | 117,081 | 117,081 |
| SECURITY DEPOSITS | 516 | 516 | 516 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | ||||
| BANK FEES | 2 | 2 | ||
| CORPORATION EXPENSE | 1,060 | 1,060 | ||
| INSURANCE | 17,151 | 17,151 | ||
| CONSULTING | 300 | 300 | ||
| TELECOMMUNICATIONS | 16,054 | 16,054 | ||
| FIRE SAFETY | 1,665 | 1,665 | ||
| ALLOCATED ADMINISTRATIVE | 21,500 | 21,500 | ||
| DEPRECIATION | 176,758 | 176,758 | ||
| EXPENSES | ||||
| ADVERTISING | 5,416 | 3,586 | 714 | |
| SUPPLIES AND FOOD | 12,074 | 7,994 | 4,784 | |
| INSURANCE | 145,315 | 96,208 | 60,763 | |
| BANK AND CREDIT CARD PROCESSI | 12,271 | 8,124 | 4,713 | |
| POSTAGE & DELIVERY | 2,372 | 1,570 | 802 | |
| STAFF DEVELOPMENT | 9,967 | 6,599 | 3,368 | |
| MISCELLANEOUS | -3,014 | -1,995 | -878 | |
| EQUIPMENT RENTAL | 7,445 | 4,929 | 2,168 | |
| LICENSES & FEES | 5,863 | 3,882 | 1,981 | |
| DUES AND SUBSRIPTIONS | 9,761 | 6,462 | 3,299 | |
| DONATIONS | 303 | 201 | 102 | |
| CORPORATION EXPENSE | 3,692 | 2,444 | 1,248 | |
| MARKETING | 47,986 | 31,770 | 17,216 | |
| SOFTWARE | 70,552 | 46,710 | 26,407 | |
| WELLNESS | 17,869 | 11,830 | 2,577 | |
| GIFTING | 1,483 | 982 | 501 | |
| BAD DEBT | 3,632 | 2,405 | 1,227 | |
| LITERATURE | 318 | 211 | 107 | |
| PUBLICATIONS | 1,905 | 1,261 | 644 | |
| OFFICE EXPENSES | 19,699 | 13,042 | 6,582 | |
| FOOD & SUNDRIES | 65,404 | 43,302 | 18,479 | |
| PROGRAM ACTIVITIES | 6,611 | 4,377 | 2,234 | |
| MEDICAL SUPPLIES | 8,424 | 5,577 | 2,847 | |
| VARIANCE | -12 | |||
| LESS 990T | -234,540 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INSURANCE ADJUSTMENT | 2,975,944 | 2,975,944 | |
| RELATED RENTAL INCOME | 35,080 | 35,080 | |
| RENTAL PROPERTY | 360,000 | 360,000 | |
| OTHER INCOME | 4,207 | 4,207 | |
| UNREALIZED LOSS SECURITIES | 20,083 | 20,083 | |
| FINANCE CHARGE | 15,265 | 15,265 | |
| OTHER | 360 | 360 | |
| PPP LOAN FORGIVENESS | 1,034,596 | 1,034,596 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 17,545 | |
| CLIENT EXPENSE FUND | 122,678 | 234,749 |
| LONG TERM DEBT | 3,709,249 | 3,539,800 |
| NOTES PAYABLE OTHER | 5,694,508 | 5,694,508 |
| PPP LOAN | 876,226 | 56,453 |
| SECURITY DEPOSITS HELD | 74,800 | 75,000 |
| LIABILITY HOLDING ACCOUNT | -797 | -752 |
| DUE TO INSURANCE | 9,600 | 23,900 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
WROF |
352,581 |
|
OTHER |
50,764 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 167,960 | 6,815 | ||
| IT | 3,054 | |||
| PAYROLL PROCESSING | 16,814 | |||
| BENEFITS ADMIN | 7,428 | |||
| INVESTMENT ADVISORY | 800 | |||
| HUMAN RESOURC E | 2,466 | |||
| CONTRACT LABOR | 105,633 | 201,370 | 97,806 | |
| 7,285 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | 149 | 149 |