| Revenue | ||||||||||
| Fees paid by public | $5,000 | |||||||||
| Calculation: | ||||||||||
| Expenses | Unadjusted Amount | % of Total | Pro Rata Reduction Fees Paid by Public ($5,000) | % of Total | Adjusted Amount | |||||
| Support Service Expense | $35,000 | 32% | ($1,591) | 32% | $33,409 | |||||
| Program Service Expense | $75,000 | 68% | ($3,409) | 68% | $71,591 | |||||
| Functional Expenses | $110,000 | 100% | ($5,000) | 100% | $105,000 | |||||