| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 30,775 | 14,721 | 26,054 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| OFFICE 2002 XP BOSTON | 2002-11-18 | 470 | 470 | 36.0000 | 9,503 | 470 |
| 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 | 314,099 | 150,244 | ||||||
| LESS 990T | 199,145 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BROOKESVILLE SALE | PURCHASE | 2023-10 | 4,750,000 | 6,653,997 | 328,150 | 96,878 | 2,329,025 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 109,536 | 109,536 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 4,020,760 | 2,914,009 | 1,106,751 | 1,106,751 |
| 194,508 | 194,508 | 194,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES LESS 990T | 174,787 | 83,607 | 108,731 | |
| RENTAL PROPERTY | 44,281 | 44,281 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 516 | 516 | 516 |
| PREPAID RE TAX | 8,016 | 8,016 | |
| LOAN COSTS | 31,521 | 11,704 | 11,704 |
| PREPAID INSURANCE | 89,077 | 89,077 | |
| CONTRACT ADJUSTMENT | 117,081 | 178,879 | 178,879 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTY | ||||
| CORPORATION EXPENSE | 537 | 537 | ||
| INSURANCE | 8,641 | 8,641 | ||
| TRAVEL | 43 | 43 | ||
| TELECOMMUNICATIONS | 1,680 | 1,680 | ||
| HUMAN RESOURCES | 48 | 48 | ||
| UTILITIES | 5,092 | 5,092 | ||
| CONTRACT LABOR | 5,400 | 5,400 | ||
| DEPRECIATION | 132,569 | 132,569 | ||
| BAD DEBTS | 64,001 | 64,001 | ||
| EXPENSES | ||||
| ADVERTISING | 7,576 | 3,624 | 286,922 | |
| AMORTIZATION ADJ | -44 | |||
| BAD DEBT | 86,564 | 41,407 | ||
| BANK AND CREDIT CARD PROCESSI | 12,915 | 6,178 | ||
| CORPORATION EXPENSE | 2,436 | 1,165 | ||
| DUES AND SUBSRIPTIONS | 13,199 | 6,314 | ||
| EQUIPMENT RENTAL | 8,034 | 3,843 | ||
| FOOD & SUNDRIES | 76,753 | 36,714 | ||
| GIFTING | 585 | 280 | ||
| HUMAN RESOURCES | 4,502 | 2,153 | ||
| INSURANCE | 153,784 | 73,560 | ||
| LICENSES & FEES | 3,961 | 1,895 | ||
| LITERATURE | 775 | 371 | ||
| MARKETING | 55,330 | 26,466 | ||
| MEDICAL SUPPLIES | 6,400 | 3,061 | ||
| MISCELLANEOUS | -85 | -62 | ||
| OFFICE EXPENSES | 22,704 | 10,860 | ||
| POSTAGE & DELIVERY | 2,881 | 1,378 | ||
| PROGRAM ACTIVITIES | 21,798 | 10,427 | ||
| PUBLICATIONS | ||||
| SOFTWARE | 76,443 | 36,565 | ||
| STAFF DEVELOPMENT | 5,462 | 2,613 | ||
| SUPPLIES AND FOOD | ||||
| VARIANCE | ||||
| WELLNESS | 11,490 | 5,496 | ||
| LESS 990T | -411,360 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INSURANCE ADJUSTMENT | 3,048,822 | 3,048,822 | |
| RELATED RENTAL INCOME | 39,600 | 39,600 | |
| RENTAL PROPERTY | 272,208 | 272,208 | |
| OTHER INCOME | 1,750 | 1,750 | |
| UNREALIZED GAIN SECURITIES | 89,776 | 89,776 | |
| FINANCE CHARGE | 22,562 | 22,562 | |
| RENTAL INCOME | 270,000 | 270,000 | |
| OTHER | 300 | 300 | |
| CAPITAL GAINS ADJUSTMENT | -46 | -46 | |
| LESS 990T | -272,208 | -272,208 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | ||
| CLIENT EXPENSE FUND | 234,749 | 151,144 |
| LONG TERM DEBT | 3,539,800 | |
| NOTES PAYABLE OTHER | 5,694,508 | 5,694,508 |
| PPP LOAN | 56,453 | |
| SECURITY DEPOSITS HELD | 75,000 | 9,750 |
| LIABILITY HOLDING ACCOUNT | -752 | -752 |
| DUE TO INSURANCE | 23,900 | 27,094 |
| OTHER | 8 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
WROF |
293,522 |
|
OTHER |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 192,899 | 171,223 | 121,713 | |
| IT | 3,111 | |||
| PAYROLL PROCESSING | 21,152 | |||
| BENEFITS ADMIN | 14,026 | |||
| INVESTMENT ADVISORY | 729 | |||
| HUMAN RESOURC E | 13,000 | |||
| CONTRACT LABOR | 112,754 | |||
| PAYROLL PROCESSING | 285 |