| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 1,500 | 0 | 0 | 1,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 9,050 | |||
| Furniture and Fixtures | 4,500 | 4,500 | ||
| 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 | |
| Installment Receivable | 220,500 | 160,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 352 | 352 | ||
| Books, Subscriptions, Reference | 1,162 | 1,162 | ||
| Computer | 3,727 | 3,727 | ||
| Contract Services | 3,201 | 3,201 | ||
| Credit Card Processing | 710 | 710 | ||
| Fuel | 765 | 765 | ||
| Graphic Design | 7,200 | 7,200 | ||
| Insurance - Liability, D and O | 773 | 773 | ||
| Insurance-Property | 1,838 | 1,838 | ||
| Memberships and Dues | 30 | 30 | ||
| Merchandise Supplies | 23,158 | 23,158 | ||
| Outside Contract Services | 45,276 | 45,276 | ||
| Parking | 183 | 183 | ||
| PayPal Fees | 104 | 104 | ||
| Postage, Mailing Service | 1,468 | 1,468 | ||
| Supplies | 7,878 | 7,878 | ||
| Telephone, Telecommunications | 1,925 | 1,925 | ||
| Website | 785 | 785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | -117 | 188 |
| Fujino/Sutton Loan | -345 | -665 |
| Ed Wright Memorial | 550 | |
| DF Credit Card (7983/4274) | 202 | |
| Capital One - Tieton | 163 | |
| AF Credit Card (7973/9132) | 30,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information Technology | 4,775 | 0 | 0 | 4,775 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Merchandise Sales | 30,229 | 20,324 | 9,905 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Business Registration Fees | 90 | 90 | ||
| BUSINESS TAX --LICENSE | 212 | 212 | ||
| Taxes, City | 112 | 112 |