| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 1,450 | 0 | 0 | 1,450 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 4,500 | 4,500 | 9,050 | |
| Machinery and Equipment | 9,050 | 9,050 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits | 1,440 | 1,440 | |
| DEPOSITS | 1,440 | ||
| Installment Receivable | 220,500 | ||
| INSTALLMENT RECEIVABLE | 220,500 | ||
| Rounding | 5 | 4 | |
| ROUNDING | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 290 | 290 | ||
| Books, Subscriptions, Reference | 1,164 | 1,164 | ||
| Computer | 1,925 | 1,925 | ||
| Contract Services | 200 | 200 | ||
| Credit Card Processing | -6 | -6 | ||
| Fuel | 1,038 | 1,038 | ||
| Gifts | 524 | 524 | ||
| Graphic Design | 8,025 | 8,025 | ||
| Insurance - Liability, D and O | 759 | 759 | ||
| Insurance-Property | 2,030 | 2,030 | ||
| Memberships and Dues | 374 | 374 | ||
| Merchandise Supplies | 13,150 | 13,150 | ||
| Outside Contract Services | 39,829 | 39,829 | ||
| Parking | 301 | 301 | ||
| PayPal Fees | 79 | 79 | ||
| Postage, Mailing Service | 2,000 | 2,000 | ||
| Supplies | 9,436 | 9,436 | ||
| Telephone, Telecommunications | 1,955 | 1,955 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | -117 | -117 |
| Fujino/Sutton Loan | -345 | -345 |
| Ed Wright Memorial | 550 | 550 |
| DF Credit Card (7983/4274) | 82 | 202 |
| Capital One - Tieton | 232 | 163 |
| AF Credit Card (8749/3311/7973) | 4,570 | 30,673 |
| IRA Payable | 989 | |
| AF Credit Card (7973/9132) |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information Technology | 4,090 | 0 | 0 | 4,090 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Wholesale | 19,501 | 14,193 | 5,308 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Business Registration Fees | 122 | 122 | ||
| BUSINESS TAX --LICENSE | 40 | 40 | ||
| Taxes, City | 71 | 71 |