| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 30,285 | 30,285 | 30,285 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN GLACIER WATER TST | FMV | 378,680 | 378,680 |
| INVESTMENTS IN BANK OF AMERICA | FMV | 2,640,673 | 2,640,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 40,085 | 25,908 | 25,908 | 14,177 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 11,300 | 11,300 | 11,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ABANDONED EQUIPMENT | 437,674 | 0 | 0 | 437,674 |
| ARCHERY EQUIPMENT | 7,801 | 0 | 0 | 7,801 |
| AUTO EXPENSE | 2,400 | 224 | 224 | 2,176 |
| BANK FEES | 51,256 | 34,418 | 34,418 | 16,838 |
| BOD EXPENSES | 1,024 | 1,024 | 1,024 | 0 |
| DUES & SUBSCRIPTIONS & FEES | 9,412 | 773 | 773 | 8,639 |
| EDUCATION/CONFERENCES | 511 | 26 | 26 | 485 |
| EQUIPMENT | 115,372 | 0 | 0 | 115,373 |
| INSURANCE | 150,269 | -22,060 | -22,060 | 172,329 |
| INTERCO EXPENSE VN/ENSC | 1,578 | 0 | 0 | 1,578 |
| LICENSE & PERMITS | 1,550 | 0 | 0 | 1,550 |
| NEWBERRY | 133,611 | 0 | 0 | 133,611 |
| OFFICE EXPENSE | 32,328 | 3,918 | 3,918 | 28,410 |
| PROMOTIONS | 10,520 | 0 | 0 | 10,520 |
| REPAIR & MAINTENANCE | 8,538 | 0 | 0 | 8,538 |
| SECURITY | 52,552 | 0 | 0 | 52,552 |
| SOFTWARE EXPENSE | 2,848 | 212 | 212 | 2,636 |
| STATE TAX EXPENSE | -2,740 | -2,740 | -2,740 | 0 |
| PROGRAMS AND EVENTS RENTAL EXPENSES | 6,481 | 0 | 0 | 6,481 |
| TELEPHONE & COMMUNICATION | 22,492 | 1,285 | 1,285 | 21,207 |
| TEMPS | 93,618 | 0 | 0 | 93,618 |
| TRADE SHOW EXPENSE | 8,606 | 0 | 0 | 8,606 |
| UTILITIES | -44,628 | -92,637 | -92,637 | 48,008 |
| VACATION EXPENSES | 169 | 169 | 169 | 0 |
| WEBSITE EXPENSE | 2,804 | 1,082 | 1,082 | 1,722 |
| TEACHING AIDS | 1,443 | 0 | 0 | 1,443 |
| OFFICE SUPPLIES | 12,613 | 1,348 | 1,348 | 11,265 |
| POSTAGE | 5,238 | 727 | 727 | 4,511 |
| RELOCATION EXPENSE | 5,000 | 0 | 0 | 5,000 |
| FREIGHT | 26,556 | 0 | 0 | 26,556 |
| SUPPLIES | 300,277 | 0 | 0 | 300,277 |
| MEALS & ENTERTAINMENT | 21,416 | 3,646 | 3,646 | 17,770 |
| OFFICE EEQUIPMENT | 25,078 | 53 | 53 | 25,025 |
| GIFT | 19 | 19 | 19 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ARCHERY PROGRAMS & CLASS FEES | 132,397 | 132,397 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 26,753 |
| PRIOR PERIOD AMORTIZATION ADJUSTMENT | 306,538 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 270,962 | 83,282 | 83,282 | 187,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 83,825 | 15,293 | 15,293 | 68,532 |
| PROPERTY TAXES | 231,865 | 1,944 | 1,944 | 229,921 |
| FEDERAL TAX EXPENSE | 0 | 0 | 0 | 0 |
| SALES TAX | 5,318 | 0 | 0 | 5,318 |
| CA TAX/CORPORATE FEES | 537 | 537 | 537 | 0 |