| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION | 14,040 | 0 | 8,446 | 5,594 |
| 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 | 1,375 | SL | 5.0000 | 825 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 4,123 | 2,200 | 1,923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR CONSULTING | 500 | 0 | 301 | 199 |
| Item No. | 1 |
|---|---|
| Lender's Name | STEARNS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 103,579 |
| Balance Due | |
| Date of Note | 2020-04 |
| Maturity Date | 2022-04 |
| Repayment Terms | |
| Interest Rate | 1.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | PAYROLL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMP STORE EXPENSES | 10,037 | 6,038 | 3,999 | |
| CASH OVER / UNDER | 5 | 3 | 2 | |
| DMV / DH | 2 | 1 | 1 | |
| DONATIONS | 600 | 361 | 239 | |
| DONOR DEVELOPMENT | 41 | 25 | 16 | |
| FEES | 12,031 | 7,237 | 4,794 | |
| GIFTS | 213 | 128 | 85 | |
| GROUNDS & HOUSEKEEPING | 9,193 | 5,530 | 3,663 | |
| INSURANCE | 43,054 | 25,899 | 17,155 | |
| KITCHEN EXPENSES | 52,431 | 31,540 | 20,891 | |
| LIVE SCAN | 1,104 | 664 | 440 | |
| MAINTENANCE | 7,819 | 4,703 | 3,116 | |
| MARKETING | 3,180 | 1,913 | 1,267 | |
| MEMBERSHIP & SUBSCRIPTIONS | 2,386 | 1,435 | 951 | |
| OFFICE EXPENSE | 6,261 | 3,766 | 2,495 | |
| PERMITS | 7,386 | 4,443 | 2,943 | |
| PROGRAM EXPENSES | 11,135 | 6,698 | 4,437 | |
| REIMBURSEMENTS | 1,609 | 968 | 641 | |
| UNIFORMS | 574 | 345 | 229 | |
| VOLUNTEER APPRECIATION | 1,397 | 840 | 557 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPS | 352,869 | 352,869 | |
| CASH BACK REWARDS | 497 | 497 | |
| KITCHEN INCOME | 45,062 | 45,062 | |
| OTHER INCOME | 512 | 512 | |
| PROGRAM INCOME | 58,613 | 58,613 | |
| RAF FACILITY WORK | 45,835 | 45,835 | |
| STAFF INCOME | 27,373 | 27,373 | |
| STORE REVENUE | 28,754 | 28,754 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLES | 3,043 | 3,530 |
| PAYROLL LIABILITIES | 9,440 | 1,642 |
| CUSTOMER DEPOSITS | 30,248 | 39,950 |
| SALES TAX PAYABLE | 99 | 219 |
| TENANT PET DEPOSIT | 1,500 | 1,000 |
| Name | Address |
|---|---|
| VISION SYSTEMS INC |
11322 WOODSIDE AVENUE NORTH SANTEE,CA92071 |
| LUKE GIBSON |
14533 OLDE HIGHWAY 80 EL CAJON,CA92021 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 39,072 | 23,503 | 15,569 | |
| PRIOR PERIOD PAYROLL TAXES | 997 | 600 | 397 |