| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION | 12,111 | 0 | 11,156 | 955 |
| 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 | 3,850 | SL | 5.0000 | 273 | |||
| LASER TAG SYSTEM | 2023-05-12 | 32,815 | 4,375 | SL | 5.0000 | 6,563 | |||
| OFFICE REMODEL-SCREENS & FURNITURE | 2023-09-13 | 10,362 | 493 | SL | 7.0000 | 1,480 | |||
| GAGA PIT | 2024-06-11 | 5,890 | SL | 7.0000 | 491 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 16,252 | 2,464 | 13,788 | |
| Machinery and Equipment | 36,938 | 15,061 | 21,877 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PAYROLL TAX REFUND RECEIVABLE | 233 | ||
| STORE CLEARING | 20 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK & MERCHANT FEES | 10,532 | 9,701 | 831 | |
| CAMP STORE EXPENSES | 30,975 | 28,531 | 2,444 | |
| DMV / DF | 418 | 385 | 33 | |
| DONATIONS | 5,010 | 4,615 | 395 | |
| DONOR DEVELOPMENT | 1,801 | 1,659 | 142 | |
| GROUNDS & FACILITIES | 23,874 | 21,991 | 1,883 | |
| INSURANCE | 56,035 | 51,614 | 4,421 | |
| KITCHEN EXPENSES | 184,081 | 169,559 | 14,522 | |
| LIVE SCAN | 1,029 | 948 | 81 | |
| MAINTENANCE | 63,264 | 58,273 | 4,991 | |
| MARKETING | 10,500 | 9,672 | 828 | |
| MEMBERSHIP & SUBSCRIPTIONS | 5,142 | 4,736 | 406 | |
| MISC - GENERAL | 250 | 230 | 20 | |
| OFFICE EXPENSE | 13,972 | 12,870 | 1,102 | |
| PERMITS | 3,840 | 3,537 | 303 | |
| PROGRAM EXPENSES | 54,441 | 50,146 | 4,295 | |
| REIMBURSEMENTS | 3,018 | 2,780 | 238 | |
| UNIFORMS | 2,159 | 1,989 | 170 | |
| VOLUNTEER APPRECIATION | 58 | 53 | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPS | 886,439 | 886,439 | |
| CREDIT CARD REWARDS | 2,645 | 2,645 | |
| KITCHEN INCOME | 379,131 | 379,131 | |
| OTHER INCOME | 20,384 | 20,384 | |
| PRIOR YEAR VOIDED CHECKS | 592 | 592 | |
| PROGRAM INCOME | 142,769 | 142,769 | |
| RAF FACILITY WORK | 46,806 | 46,806 | |
| STAFF INCOME | 51,428 | 51,428 | |
| STORE REVENUE | 55,305 | 55,305 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLES | 12,885 | 8,928 |
| PAYROLL LIABILITIES | 2,320 | 133,967 |
| CUSTOMER DEPOSITS | 110,199 | 406 |
| SALES TAX PAYABLE | 541 | 1,500 |
| TENANT PET DEPOSIT | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 70,911 | 65,317 | 5,594 | |
| USE TAX | 2,334 | 2,150 | 184 |