|
CURRENT ASSETS |
| |
Cash
|
358,074 |
| |
Rent receivable |
1,125 |
| |
Grants receivable |
563,432 |
| |
Accounts receivable net |
127,447 |
|
Total current assets |
1,050,078
|
| |
|
|
PROPERTY AND
EQUIPMENT |
| |
Land, buildings,
improvements and equipment |
1,492,269 |
| |
Less:Accumulated
Depreciation |
(256,717) |
|
Net
property and equipment |
(256,717)
|
| |
|
|
|
TOTAL ASSETS |
793,361 |
| |
|
|
CURRENT LIABILITIES |
| |
Line of credit
|
300,000 |
| |
Current portion
long-term debt |
43,376 |
| |
Accounts payable and
accrued expenses |
291,267 |
| |
Accrued payroll |
90,954 |
| |
Payroll taxes withheld
and accrued |
41,518 |
|
Total current liabilities |
767,115 |
| |
|
|
LONG-TERM DEBT LESS
CURRENT PORTION |
553,292
|
| |
|
|
| |
TOTAL LIABILITIES |
1,320,407 |
| |
|
|
NET ASSETS
|
| |
Unrestricted net assets |
411,840 |
| |
Temporarily restricted
net assets |
553,383 |
|
Total
net assets |
965,223 |
| |
|
|
|
TOTAL LIABILITIES AND
NET ASSETS |
2,285,630 |
| |
|
|
REVENUE AND SUPPORT
|
| |
Grants |
4,619,961 |
| |
Outpatient services
|
1,336,233 |
| |
Contributions
|
18,838 |
| |
Rental income
|
13,250 |
| |
Interest income
|
3,075 |
| |
Miscellaneous other
income |
16,741 |
|
Total
revenue and support |
6,008,098 |
| |
|
|
OPERATING EXPENSES
|
| |
Salaries and wages |
3,200,930 |
| |
Payroll taxes and fringe
benefits |
752,707 |
| |
Supplies, contractual,
depreciation and others |
1,988,711 |
|
Total operating expenses |
5,942,348 |
| |
|
| |
Change in net assets |
65,750 |
| |
Net assets at the
beginning of year |
899,473 |
|
Net
assets at the end of year |
965,223 |
|