Liabilities / Assets
Score unavailable
Liabilities-to-assets requires both liabilities and assets on this filing.
Siviq Scores
Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.
No value available
Liabilities / Revenue
Score unavailable
Liabilities-to-revenue requires both liabilities and revenue on this filing.
Net Margin
11th percentile
Higher net margin than 11% of similar nonprofits.
Top Officer Pay
75th percentile
Higher top officer pay than 75% of similar nonprofits.
Top officer pay equals 0.0% of source-year revenue.
Asset Growth
7th percentile
Faster asset growth than 7% of similar nonprofits.
Revenue Growth
30th percentile
Faster revenue growth than 30% of similar nonprofits.
Balance Sheet
Assets
Down$15,191
Down $21,552 (-59%) from 2015
Net Assets
Down$15,191
Down $21,552 (-59%) from 2015
Liabilities
-
No earlier filing loaded for comparison.
Revenue And Expenses
Revenue
Down$35,880
Down $5,524 (-13%) from 2015
Expenses
Up$47,622
Up $3,401 (+7.7%) from 2015
Net Income
Down-$11,742
Down $8,925 (-317%) from 2015
Historical Trend
Jump To
Filing Snapshot
- Filing Period
- Jan 1, 2016 to Dec 31, 2016
- Signed
- Apr 21, 2017
- Return Version
- 2016v3.0
- Gross Receipts
- $67,840
Mission and Program Overview
Mission
To support and promote the cambridge-isanti area football program.
Program Services
| Description | Grants | Expenses |
|---|---|---|
| THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. | - | $45,234 |
| THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. | - | $1,144 |
Compensation and Service Providers
Employees
| Name | Title | Full / Part Time | Base | Other | Total |
|---|---|---|---|---|---|
| CASEY LAASE | President | - | $0 | - | - |
| CARL WESTBERG | Vice Preside | - | $0 | - | - |
| MACHELLE LAASE | Treasurer | - | $0 | - | - |
| BRIKEN LAWSON | Secretary | - | $0 | - | - |
| MIKE HENNEN | Head Coach | PT | $0 | - | - |
| CHAD SWANSON | Board Member | - | $0 | - | - |
| KELLY SWANSON | Board Member | - | $0 | - | - |
| ERIC WILTROUT | Board Member | - | $0 | - | - |
Filing and Contact Details
Filer
- Filer Name
- Jacket Backers Inc
- EIN
- 41-1772678
- Phone
- 7636891102
- Address
- PO BOX 23, CAMBRIDGE, MN 55008
Signing Officer
- Name
- Machelle Laase
- Title
- Treasurer
- Phone
- 7636891102
- Signed
- 2017-04-21
- Discuss with paid preparer
- Yes
Preparer
- Firm
- Miller Tax and Bookkeeping
- Address
- 303 CREDIT UNION DR STE 8, ISANTI, MN 55040-4010
- Preparer
- Kelly Jo Miller
- Phone
- 7632486840
Supplemental Narrative
Additional Explanations
Form 990-ez, Part I, Line 16
“Expenses meetings 480 banquet 2,289 team camp 6,563 coach's uniforms 6,231 team meals 4,321 contributions 60 mattress fundraiser 795 facilities & equipment 14,951 non-investment depreciation 1,144 total 36,834”
Form 990-ez, Part II, Line 24
“Equipment 16,895 16,895 less accumulated depreciation 12,892 14,036 total 4,003 2,859”
Form 990-ez, Part III, Line 28
“The organization promotes football in the community by doing a number of things such as: hosting numerous benefits to support the football players in the communites of cambridge and isanti. The organization provides new uniforms and equipment for the teams. The organization also funds coaches to assist in teaching fundamentals of the game to players to increase safety and knowledge, and to decrease injuries.”
Form 990-ez, Part III, Line 31
“The organization promotes football in the community by doing a number of things such as: hosting numerous benefits to support the football players in the communites of cambridge and isanti. The organization provides new uniforms and equipment for the teams. The organization also funds coaches to assist in teaching fundamentals of the game to players to increase safety and knowledge, and to decrease injuries.”
Raw XML Appendix152 raw XML fields
This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.
| Path | # | Value |
|---|---|---|
| IRS990EZ/ActivitiesNotPreviouslyRptInd | 0 | false |
| IRS990EZ/BooksInCareOfDetail/PersonNm | 0 | MACHELLE LAASE |
| IRS990EZ/BooksInCareOfDetail/PhoneNum | 0 | 7636891102 |
| IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt | 0 | 32651 FLAMINGO DR NW |
| IRS990EZ/BooksInCareOfDetail/USAddress/CityNm | 0 | CAMBRIDGE |
| IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd | 0 | MN |
| IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd | 0 | 55008 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt | 0 | 22930 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt | 0 | 12332 |
| IRS990EZ/ChgMadeToOrgnzngDocNotRptInd | 0 | false |
| IRS990EZ/DonorAdvisedFndsInd | 0 | false |
| IRS990EZ/EngagedInExcessBenefitTransInd | 0 | false |
| IRS990EZ/ExcessOrDeficitForYearAmt | 0 | -11742 |
| IRS990EZ/FeesAndOtherPymtToIndCntrctAmt | 0 | 10671 |
| IRS990EZ/FiledScheduleAInd | 0 | true |
| IRS990EZ/ForeignFinancialAccountInd | 0 | false |
| IRS990EZ/ForeignOfficeInd | 0 | false |
| IRS990EZ/Form1120PolFiledInd | 0 | false |
| IRS990EZ/Form990TotalAssetsGrp/BOYAmt | 0 | 26933 |
| IRS990EZ/Form990TotalAssetsGrp/EOYAmt | 0 | 15191 |
| IRS990EZ/FundraisingGrossIncomeAmt | 0 | 61751 |
| IRS990EZ/GrossReceiptsAmt | 0 | 67840 |
| IRS990EZ/InfoInScheduleOPartIIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIInd | 0 | X |
| IRS990EZ/LobbyingActivitiesInd | 0 | false |
| IRS990EZ/MadeLoansToFromOfficersInd | 0 | false |
| IRS990EZ/MethodOfAccountingCashInd | 0 | X |
| IRS990EZ/NetAssetsOrFundBalancesBOYAmt | 0 | 26933 |
| IRS990EZ/NetAssetsOrFundBalancesEOYAmt | 0 | 15191 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt | 0 | 26933 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt | 0 | 15191 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 0 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 1 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 2 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 3 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 4 | 20.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 5 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 6 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 7 | 1.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 0 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 3 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 4 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 5 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 6 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 7 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 0 | CASEY LAASE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 1 | CARL WESTBERG |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 2 | MACHELLE LAASE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 3 | BRIKEN LAWSON |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 4 | MIKE HENNEN |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 5 | CHAD SWANSON |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 6 | KELLY SWANSON |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 7 | ERIC WILTROUT |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 0 | PRESIDENT |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 1 | VICE PRESIDE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 2 | TREASURER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 3 | SECRETARY |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 4 | HEAD COACH |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 5 | BOARD MEMBER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 6 | BOARD MEMBER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 7 | BOARD MEMBER |
| IRS990EZ/OperateHospitalInd | 0 | false |
| IRS990EZ/Organization501c3Ind | 0 | X |
| IRS990EZ/OrganizationDissolvedEtcInd | 0 | false |
| IRS990EZ/OrganizationHadUBIInd | 0 | false |
| IRS990EZ/OtherAssetsTotalDetail/BOYAmt | 0 | 4003 |
| IRS990EZ/OtherAssetsTotalDetail/EOYAmt | 0 | 2859 |
| IRS990EZ/OtherExpensesTotalAmt | 0 | 36834 |
| IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt | 0 | NONE |
| IRS990EZ/PartVIOfCompOfHghstPdEmplTxt | 0 | NONE |
| IRS990EZ/PoliticalCampaignActyInd | 0 | false |
| IRS990EZ/PrimaryExemptPurposeTxt | 0 | TO SUPPORT AND PROMOTE THE CAMBRIDGE-ISANTI AREA FOOTBALL PROGRAM. |
| IRS990EZ/PrintingPublicationsPostageAmt | 0 | 117 |
| IRS990EZ/ProgramServiceRevenueAmt | 0 | 6089 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 0 | THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 1 | THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 0 | 45234 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 1 | 1144 |
| IRS990EZ/ProhibitedTaxShelterTransInd | 0 | false |
| IRS990EZ/RelatedOrganizationCtrlEntInd | 0 | false |
| IRS990EZ/ScheduleBNotRequiredInd | 0 | X |
| IRS990EZ/SchoolOperatingInd | 0 | false |
| IRS990EZ/SpecialEventsDirectExpensesAmt | 0 | 31960 |
| IRS990EZ/SpecialEventsNetIncomeLossAmt | 0 | 29791 |
| IRS990EZ/SubjectToProxyTaxInd | 0 | false |
| IRS990EZ/TanningServicesProvidedInd | 0 | false |
| IRS990EZ/TotalExpensesAmt | 0 | 47622 |
| IRS990EZ/TotalProgramServiceExpensesAmt | 0 | 46378 |
| IRS990EZ/TotalRevenueAmt | 0 | 35880 |
| IRS990EZ/TransactionWithControlEntInd | 0 | false |
| IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd | 0 | false |
| IRS990EZ/TypeOfOrganizationCorpInd | 0 | X |
| IRS990EZ/WebsiteAddressTxt | 0 | N/A |
| IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus1YearAmt | 0 | 6366 |
| IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/TotalAmt | 0 | 6366 |
| IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearAmt | 0 | 67840 |
| IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearMinus1YearAmt | 0 | 61146 |
| IRS990ScheduleA/GrossReceiptsAdmissionsGrp/TotalAmt | 0 | 128986 |
| IRS990ScheduleA/InvestmentIncomeCYPct | 0 | 0.00000 |
| IRS990ScheduleA/InvestmentIncomePYPct | 0 | 0.00000 |
| IRS990ScheduleA/PubliclySupportedOrg509a2Ind | 0 | X |
| IRS990ScheduleA/PublicSupportCY509Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportPY509Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportTotal509Amt | 0 | 135352 |
| IRS990ScheduleA/ThirtyThrPctSuprtTestsCY509Ind | 0 | X |
| IRS990ScheduleA/Total509Grp/CurrentTaxYearAmt | 0 | 67840 |
| IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus1YearAmt | 0 | 67512 |
| IRS990ScheduleA/Total509Grp/TotalAmt | 0 | 135352 |
| IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearAmt | 0 | 67840 |
| IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus1YearAmt | 0 | 67512 |
| IRS990ScheduleA/TotalSupportCalendarYearGrp/TotalAmt | 0 | 135352 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 0 | EXPENSES MEETINGS 480 BANQUET 2,289 TEAM CAMP 6,563 COACH'S UNIFORMS 6,231 TEAM MEALS 4,321 CONTRIBUTIONS 60 MATTRESS FUNDRAISER 795 FACILITIES & EQUIPMENT 14,951 NON-INVESTMENT DEPRECIATION 1,144 TOTAL 36,834 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 1 | EQUIPMENT 16,895 16,895 LESS ACCUMULATED DEPRECIATION 12,892 14,036 TOTAL 4,003 2,859 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 2 | THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 3 | THE ORGANIZATION PROMOTES FOOTBALL IN THE COMMUNITY BY DOING A NUMBER OF THINGS SUCH AS: HOSTING NUMEROUS BENEFITS TO SUPPORT THE FOOTBALL PLAYERS IN THE COMMUNITES OF CAMBRIDGE AND ISANTI. THE ORGANIZATION PROVIDES NEW UNIFORMS AND EQUIPMENT FOR THE TEAMS. THE ORGANIZATION ALSO FUNDS COACHES TO ASSIST IN TEACHING FUNDAMENTALS OF THE GAME TO PLAYERS TO INCREASE SAFETY AND KNOWLEDGE, AND TO DECREASE INJURIES. |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 0 | FORM 990-EZ, PART I, LINE 16 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 1 | FORM 990-EZ, PART II, LINE 24 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 2 | FORM 990-EZ, PART III, LINE 28 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 3 | FORM 990-EZ, PART III, LINE 31 |
| ReturnHeader/BuildTS | 0 | 2017-02-10 21:41:12Z |
| ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd | 0 | true |
| ReturnHeader/BusinessOfficerGrp/PersonNm | 0 | MACHELLE LAASE |
| ReturnHeader/BusinessOfficerGrp/PersonTitleTxt | 0 | TREASURER |
| ReturnHeader/BusinessOfficerGrp/PhoneNum | 0 | 7636891102 |
| ReturnHeader/BusinessOfficerGrp/SignatureDt | 0 | 2017-04-21 |
| ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt | 0 | JACKET BACKERS INC |
| ReturnHeader/Filer/BusinessNameControlTxt | 0 | JACK |
| ReturnHeader/Filer/EIN | 0 | 411772678 |
| ReturnHeader/Filer/PhoneNum | 0 | 7636891102 |
| ReturnHeader/Filer/USAddress/AddressLine1Txt | 0 | PO BOX 23 |
| ReturnHeader/Filer/USAddress/CityNm | 0 | CAMBRIDGE |
| ReturnHeader/Filer/USAddress/StateAbbreviationCd | 0 | MN |
| ReturnHeader/Filer/USAddress/ZIPCd | 0 | 55008 |
| ReturnHeader/FilingSecurityInformation/AtSubmissionCreationDeviceId | 0 | 9CDB2DEC5E63CF407B3452879192C992EE2C4208 |
| ReturnHeader/FilingSecurityInformation/AtSubmissionFilingDeviceId | 0 | 9CDB2DEC5E63CF407B3452879192C992EE2C4208 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmEIN | 0 | 455186035 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt | 0 | MILLER TAX AND BOOKKEEPING |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt | 0 | 303 CREDIT UNION DR STE 8 |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm | 0 | ISANTI |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd | 0 | MN |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd | 0 | 550404010 |
| ReturnHeader/PreparerPersonGrp/PhoneNum | 0 | 7632486840 |
| ReturnHeader/PreparerPersonGrp/PreparationDt | 0 | 2017-04-20 |
| ReturnHeader/PreparerPersonGrp/PreparerPersonNm | 0 | KELLY JO MILLER |
| ReturnHeader/ReturnTs | 0 | 2017-05-03T17:11:14-05:00 |
| ReturnHeader/ReturnTypeCd | 0 | 990EZ |
| ReturnHeader/TaxPeriodBeginDt | 0 | 2016-01-01 |
| ReturnHeader/TaxPeriodEndDt | 0 | 2016-12-31 |
| ReturnHeader/TaxYr | 0 | 2016 |
Document Assets
No mirrored PDF or thumbnail assets are attached yet.
Filings
Displayed year
2016 • Form 990EZDetailed filing. Detailed filing data is available for this year.
- Assets
- $15,191
- Liabilities
- -
- Net assets
- $15,191
- Revenue
- $35,880
- Expenses
- $47,622
- Net income
- -$11,742