| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION | 14,730 | 0 | 12,693 | 2,037 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LASER TAG SYSTEM | 2023-05-12 | 32,815 | 10,938 | SL | 5.0000 | 6,563 | |||
| OFFICE REMODEL-SCREENS & FURNITURE | 2023-09-13 | 10,362 | 1,973 | SL | 7.0000 | 1,480 | |||
| GAGA PIT | 2024-06-11 | 5,890 | 491 | SL | 7.0000 | 841 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 16,252 | 4,785 | 11,467 | |
| Machinery and Equipment | 36,938 | 21,624 | 15,314 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| STORE CLEARING | 20 | 1,005 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 65 | 56 | 9 | |
| CAMP STORE EXPENSES | 30,489 | 26,273 | 4,216 | |
| CLOVER- OFFICE | 176 | 152 | 24 | |
| DESIGNATED FUNDS | 1,932 | 1,665 | 267 | |
| DONATIONS | 5,108 | 4,402 | 706 | |
| DONOR DEVELOPMENT | 1,234 | 1,063 | 171 | |
| GROUNDS & FACILITIES | 55,004 | 47,399 | 7,605 | |
| INSURANCE | 58,737 | 50,615 | 8,122 | |
| KITCHEN EXPENSES | 202,374 | 174,392 | 27,982 | |
| LIVE SCAN | 1,917 | 1,652 | 265 | |
| MAINTENANCE | 79,946 | 68,892 | 11,054 | |
| MARKETING | 11,268 | 9,710 | 1,558 | |
| MEMBERSHIP & SUBSCRIPTIONS | 7,971 | 6,869 | 1,102 | |
| MERCHANT FEES | 12,153 | 10,473 | 1,680 | |
| OFFICE EXPENSE | 8,712 | 7,507 | 1,205 | |
| OTHER MISC | 233 | 201 | 32 | |
| PERMITS | 2,645 | 2,279 | 366 | |
| PROGRAM EXPENSES | 63,910 | 55,073 | 8,837 | |
| QUICKBOOKS PAYMENTS FEES | 2,716 | 2,340 | 376 | |
| REIMBURSEMENTS | 4,027 | 3,470 | 557 | |
| UNIFORMS | 3,557 | 3,065 | 492 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPS | 1,036,246 | 1,036,246 | |
| CREDIT CARD REWARDS | 4,118 | 4,118 | |
| KITCHEN INCOME | 364,785 | 364,785 | |
| OTHER INCOME | 525 | 525 | |
| PROGRAM INCOME | 139,000 | 139,000 | |
| RAF FACILITY WORK | 53,972 | 53,972 | |
| STAFF INCOME | 42,946 | 42,946 | |
| STORE REVENUE | 56,875 | 56,875 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLES | 8,928 | 15,867 |
| Payroll Liabilities | 133,967 | 4,948 |
| CUSTOMER DEPOSITS | 406 | 125,986 |
| SALES TAX PAYABLE | 1,500 | 341 |
| TENANT PET DEPOSIT | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 83,070 | 71,584 | 11,486 |