| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION | 9,846 | 0 | 8,579 | 1,267 |
| 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 | 3,025 | SL | 5.0000 | 825 | |||
| LASER TAG SYSTEM | 2023-05-12 | 32,815 | SL | 5.0000 | 4,375 | ||||
| OFFICE REMODEL-SCREENS & FURNITURE | 2023-09-13 | 10,362 | SL | 7.0000 | 493 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 10,362 | 493 | 9,869 | |
| Machinery and Equipment | 36,938 | 8,225 | 28,713 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT / NSF ITEM | 713 | 621 | 92 | |
| BANK & MERCHANT FEES | 8,565 | 7,463 | 1,102 | |
| CAMP STORE EXPENSES | 37,092 | 32,320 | 4,772 | |
| DONOR DEVELOPMENT | 99 | 86 | 13 | |
| GIFTS | 812 | 708 | 104 | |
| GROUNDS & HOUSEKEEPING | 22,225 | 19,366 | 2,859 | |
| INSURANCE | 53,061 | 46,234 | 6,827 | |
| KITCHEN EXPENSES | 150,206 | 130,881 | 19,325 | |
| LIVE SCAN | 1,057 | 921 | 136 | |
| MAINTENANCE | 23,569 | 20,537 | 3,032 | |
| MARKETING | 5,397 | 4,703 | 694 | |
| MEMBERSHIP & SUBSCRIPTIONS | 10,052 | 8,759 | 1,293 | |
| OFFICE EXPENSE | 31,388 | 27,350 | 4,038 | |
| PERMITS | 5,411 | 4,715 | 696 | |
| PROGRAM EXPENSES | 23,839 | 20,772 | 3,067 | |
| REIMBURSEMENTS | 2,087 | 1,818 | 269 | |
| UNIFORMS | 1,865 | 1,625 | 240 | |
| VOLUNTEER APPRECIATION | 324 | 282 | 42 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPS | 686,543 | ||
| CREDIT CARD REWARDS | 4,380 | ||
| KITCHEN INCOME | 314,120 | ||
| OTHER INCOME | 10,219 | ||
| PROGRAM INCOME | 83,595 | ||
| RAF FACILITY WORK | 49,630 | ||
| STAFF INCOME | 46,714 | ||
| STORE REVENUE | 63,502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLES | 8,802 | 12,885 |
| PAYROLL LIABILITIES | 2,191 | 2,320 |
| CUSTOMER DEPOSITS | 97,654 | 110,199 |
| SALES TAX PAYABLE | 518 | 541 |
| TENANT PET DEPOSIT | 1,500 | 1,500 |
| Name | Address |
|---|---|
| DANIEL OLSON |
UNKNOWN UNKNOWN,CA91935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 69,536 | 60,590 | 8,946 |