| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION | 15,572 | 0 | 3,767 | 11,805 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Computer Hardware | 2019-05-14 | 4,123 | 550 | SL | 5.0000 | 825 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 2,748 | |||
| Machinery and Equipment | 4,123 | 1,375 | 2,748 |
| Item No. | 1 |
|---|---|
| Lender's Name | STEARNS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 103,579 |
| Balance Due | 103,579 |
| Date of Note | 2020-04 |
| Maturity Date | 2022-04 |
| Repayment Terms | DEFERRED |
| Interest Rate | 1.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | STIMULUS |
| Description of Lender Consideration | |
| Consideration FMV | 103579 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PAYROLL TAX REFUND RECEIVABLE | 997 | 997 | 997 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMP STORE EXPENSES | 4,375 | 1,058 | 3,317 | |
| DMV / DH | 1 | 1 | ||
| FEES | 8,779 | 2,124 | 6,655 | |
| GIFTS | 109 | 26 | 83 | |
| GROUNDS & HOUSEKEEPING | 3,648 | 883 | 2,765 | |
| INSURANCE | 39,853 | 9,642 | 30,211 | |
| KITCHEN EXPENSES | 16,936 | 4,098 | 12,838 | |
| LIVE SCAN | 156 | 38 | 118 | |
| MAINTENANCE | 8,792 | 2,127 | 6,665 | |
| MARKETING | 2,375 | 575 | 1,800 | |
| MEMBERSHIP & SUBSCRIPTIONS | 3,113 | 753 | 2,360 | |
| MISC - GENERAL | 99 | 24 | 75 | |
| OFFICE EXPENSE | 3,302 | 799 | 2,503 | |
| PERMITS | 417 | 101 | 316 | |
| PROGRAM EXPENSES | 4,358 | 1,054 | 3,304 | |
| REIMBURSEMENTS | 1,385 | 335 | 1,050 | |
| VOLUNTEER APPRECIATION | 72 | 17 | 55 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPS | 101,358 | 101,358 | |
| CASH BACK REWARDS | 1,102 | 1,102 | |
| KITCHEN INCOME | 6,387 | 6,387 | |
| OTHER INCOME | 1,425 | 1,425 | |
| PROGRAM INCOME | 17,242 | 17,242 | |
| RAF FACILITY WORK | 46,852 | 46,852 | |
| STAFF INCOME | 12,574 | 12,574 | |
| STORE REVENUE | 9,138 | 9,138 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLES | 12,595 | 3,043 |
| PAYROLL LIABILITIES | 8,748 | 9,440 |
| CUSTOMER DEPOSITS | 24,981 | 30,248 |
| SALES TAX PAYABLE | 298 | 99 |
| TENANT PET DEPOSIT | 1,500 |
| Name | Address |
|---|---|
| ANONYMOUS |
|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 37,557 | 9,087 | 28,470 | |
| STATE FRANCHISE TAX | 10 | 2 | 8 |