Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - PISMO COAST VILLAGE INCFinancial_Report.xls
EX-32.2 - EXHIBIT 32.2 - PISMO COAST VILLAGE INCexhibit32_2.htm
EX-31.2 - EXHIBIT 31.2 - PISMO COAST VILLAGE INCexhibit31_2.htm
EX-32.3 - EXHIBIT 32.3 - PISMO COAST VILLAGE INCexhibit32_3.htm
EX-31.1 - EXHIBIT 31.1 - PISMO COAST VILLAGE INCexhibit31_1.htm
EX-32.1 - EXHIBIT 32.1 - PISMO COAST VILLAGE INCexhibit32_1.htm
EX-31.3 - EXHIBIT 31.3 - PISMO COAST VILLAGE INCexhibit31_3.htm



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10-Q

 

(Mark One)

 

 

 

 

 

[X]

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

For the quarterly period ended December 31, 2014

 

 

OR

 

 

 

[  ]

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from __________ to ___________


Commission file number 0-8463


                                                                PISMO COAST VILLAGE, INC.                                                      

(Exact name of registrant as specified in its charter)

 

                                       California                                                                                    95-2990441          

(State or other jurisdiction of incorporation or organization)                                 (IRS Employer ID No.)

 

165 South Dolliver Street, Pismo Beach, CA                                                                                     93449   

(Address of Principal Executive Offices)                                                                                         (Zip Code)


                                                                         (805) 773-5649                                                                   

Registrant’s telephone number, including area code


____________________________________________________________________________________

(Former name, former address and former fiscal year, if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     YES [X]    NO [  ]


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Subsection 232.405) of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES [X]    NO [  ]


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

 

                  [  ] Large accelerated filer                                         [  ] Accelerated filer

                  [  ] Non-accelerated filer                                           [X] Smaller reporting company

 

 


1









Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

  YES [  ]    NO [X]


APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:


Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13, or 15 (d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.    YES [  ]    NO [  ]


APPLICABLE ONLY TO CORPORATE ISSUERS:


Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.    1,783



PART I – FINANCIAL INFORMATION


ITEM 1.

FINANCIAL STATEMENTS

The following financial statements and related information are included in this Form 10-Q, Quarterly Report.


1.

Accountant’s Review Report


2.

Balance Sheets


3.

Statements of Operations and Retained Earnings


4.

Statements of Cash Flows


5.

Notes to Financial Statements (Unaudited)


The financial information included in Part I of this Form 10-Q has been reviewed by Brown Armstrong Accountancy Corporation, the Company's Certified Public Accountants, and all adjustments and disclosures proposed by said firm have been reflected in the data presented. The information furnished reflects all adjustments which, in the opinion of management, are necessary to a fair statement of the results for the interim periods.


ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


STATEMENT ON FORWARD-LOOKING INFORMATION

Certain information included herein contains statements that may be considered forward-looking statements, such as statements relating to anticipated expenses, capital spending and financing sources. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future and, accordingly, such results may differ from those expressed in any forward-looking statements made herein. These risks and uncertainties include, but are not limited to, those relating to competitive industry conditions, California tourism and weather conditions, dependence on existing management, leverage and debt service, the regulation of the recreational vehicle industry, domestic or global economic conditions and changes in federal or state tax laws or the administration of such laws.




2








OVERVIEW

The Company continues to promote and depend upon recreational vehicle camping as the primary source of revenue. The rental of campsites to the general public provides income to cover expenses, complete capital improvements, and allow shareholders up to forty-five free nights camping annually. Additional revenues come from RV storage and spotting, RV service and repair, on-site convenience store, and other ancillary activities such as laundromat, arcade, and bike rental.


The Company has been fortunate not to have significant impact due to the recent economy. The RVing public actively seeks accommodations on the Central Coast despite volatile fuel prices and personal financial uncertainties. RVing offers an affordable outdoor recreational experience, and the Company provides quality facilities and services in a highly popular location. Fiscal year-to-date site occupancy is up 4.8%, or 1293 nights. Based on advanced reservation deposits, occupancy projections are up 5% compared to this time last year. However, prime time reservations are equal to last year. Revenues from ancillary operations such as the General Store, RV Service, arcade, laundromat, and bike rental are down 2.4% year-to-date, and management feels this trend will improve as business moves into the primary camping season. Industry projections anticipate positive business trends and reasonable fuel prices as the summer season approaches.


RV storage and towing continues to be a primary source of revenue for the Company. RV storage provides numerous benefits to the customer including: no stress of towing, no need to own a tow vehicle, use of RV by multiple family members, and convenience. Revenues for RV storage and towing are up 11.7% and 13.0%, respectively, compared to the previous year due to a 13.3% increase in storage customers and greater site occupancy for storage customers.


Ongoing investment in resort improvements has assured resort guests and shareholders a top quality, up-to-date facility. This quality and pride of ownership was evident when the National Association of RV Parks and Campgrounds Park of the Year was awarded to the resort for 2007-08. In addition, in a national “My Favorite Campground” contest sponsored by Woodall’s, Pismo Coast Village was voted as one of the top ten favorite campgrounds for 2011. Also, Pismo Coast Village was one of thirty-four parks nationally to receive an industry rated “A” park from over 33,000 surveys for customer satisfaction in 2014.


The Company’s commitment to quality, value, and enjoyment is underscored by the business’s success due to word of mouth and referrals from guests. In addition, investment for online marketing, ads in the leading national directory, and trade magazine advertising formulates most of the business-marketing plan.


RESULTS OF OPERATIONS

The Company develops its income from two sources: (a) Resort Operations, consisting of revenues generated from RV site rentals, from RV storage space operations, and from lease revenues from laundry, restaurant, and arcade operations by third party lessees; and (b) Retail Operations, consisting of revenues from General Store operations and from RV parts and service operations.


Income from Resort Operations for the three-month period ended December 31, 2014, increased $124,364, or 10.7%, from the same period in 2013. This increase is primarily due to an $83,030, or 10.6%, increase in year-to-date site revenue as a result of a rate increase, and a 5.9% increase in paid site occupancy. An increase of $42,588, or 11.9%, in storage and towing revenue is due to a 13.3% increase in storage occupancy.


Seasonal fluctuations within this industry are expected, and management projects that income for the fourth quarter will be approximately 40% of its annual revenue. This approximation is based on historical information.




3









Income from retail operations decreased by $5,465 for the three-month period ended December 31, 2014, 2.1% below the same period in 2013. The General Store showed a $3,806, or 2.9%, increase in revenue, while RV Service and Repair decreased revenue 6.8%, or $9,271. Management feels the retail operation’s decrease in revenue reflects the temporary loss of an RV repair technician during a majority of the quarter.


The Company anticipates slight to moderate increase in both income from resort operations and in retail operations as the fiscal year progresses.


Operating expenses for the three-month period ending December 31, 2014, increased $41,078, or 3.7%, above the same period ended December 31, 2013. This reflects an increase in labor and labor related expenses, insurance benefits, credit card processing, electricity, television, and advertising. Other operating costs remain consistent with the prior year and are considered well managed to create an effective operation.


Cost of goods sold expenses for the three-month period ended December 31, 2014, are 42.0% compared to 45.0% for the same period in 2013, which is within the guidelines established by management for the individual category sales of RV supplies and General Store merchandise.


Interest expense for the three-month period ended December 31, 2014, was $33,078, compared to $40,295 for the same period ending 2013. The current balance reflects the notes payable as a result of purchasing property in May 2008, as well as property purchased February and April of 2006 to increase RV storage. The Company has also maintained a $500,000 line of credit that currently has no outstanding balance as of December 31, 2014.


Income before provisions for income taxes for the three-month period ended December 31, 2014, increased by $85,509 above the same period in 2013. This increase in income before provision for income taxes is a result of increased total income.


Due to the nature of business and economic cycles and trends, rates may be adjusted accordingly, if deemed necessary. Although the supply-demand balance generally remains favorable, future-operating results could be adversely impacted by weak demand. This condition could limit the Company's ability to pass through inflationary increases in operating costs as higher rates.


Increases in transportation and fuel costs or sustained recessionary periods could also unfavorably impact future results. However, the Company believes that its financial strength and market presence will enable it to remain extremely competitive. It is anticipated the published rates will continue to market site usage at its highest value and not negatively impact the Company's ability to capture an optimum market share.


LIQUIDITY

The Company's current cash position, as of December 31, 2014, is $1,823,141, which is 0.13% less than the same position in 2013. The cash balance decreased $205,953 from the fiscal year ended September 30, 2014 due to operations expenses and income tax payments. The Company has maintained cash balances in anticipation for large capital expenditures necessary to upgrade the resort. The Company has also maintained a line of credit of $500,000 to insure funds will be available, if required.


Accounts payable and accrued liabilities increased $21,372 above the same period last year and increased $42,523 since the 2014 fiscal year end, which reflects a timing of capital projects and accrued property taxes. All undisputed payables have been paid in full according to the Company's policy.


Working capital increased to $654,580 at the end of the first quarter of fiscal year 2015, compared with $548,486 at the end of fiscal year 2014.

 

 

4








CAPITAL RESOURCES AND PLANNED EXPENDITURES

The Company plans capital expenditures of approximately $500,000 in fiscal year 2015 to further enhance the resort facilities and services. These projects include replacement of the fence along the front of the resort, road paving, RV storage security system, metal building at RV Service, General Store walk-in cooler repair, ice machine, and website design.  Funding for these projects is expected to be from normal operating cash flows and, if necessary, supplemented with outside financing. These capital expenditures are expected to increase the resort’s value to its shareholders and the general public.


After years with no debt, the Board of Directors approved expansion of the RV storage program and understood this investment would require substantial financing. Management has made it a high priority to effect timely construction and successful marketing in order to maximize return on this investment.


Capital expenditures are consistent with prior years and operations and are expected to provide adequate resources to support the amounts committed to complete the authorized capital projects during the fiscal year. Second quarter site occupancy and storage fill are expected to be consistent with that of the past year. Capital projects are designed to enhance the marketability of the camping sites and enhance support facilities.


DISCLOSURE CONCERNING WEBSITE ACCESS TO COMPANY REPORTS

The Company makes available on its website, www.pismocoastvillage.com, access to its annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission (SEC).


The public may read and copy any of the materials filed with the SEC at the SEC’s Public Reference room located at 100 F Street, N. E., Washington, D.C. 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC maintains an Internet site (http://www.sec.gov) that contains reports, proxy statements, and other information that the Company files with the SEC.


ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable.


ITEM 4T.

CONTROLS AND PROCEDURES


DISCLOSURE CONTROLS AND PROCEDURES

As required by Rule 13a-15 under the Securities Exchange Act of 1934 (the “1934 Act”), as of December 31, 2014, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer/General Manager (our principal executive officer) and our Chief Financial Officer (our principal financial officer). Based upon and as of the date of that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as described in Item 8A(T) included with our Annual Report on Form 10-K for the year ended September 30, 2014.


Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the 1934 Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the 1934 Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

 

5









INTERNAL CONTROL OVER FINANCIAL REPORTING

There have not been any changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) promulgated by the SEC under the 1934 Act) during the three-months ended December 31, 2014 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.


PART II -- OTHER INFORMATION


ITEM 1.

LEGAL PROCEEDINGS

No pending legal proceedings against the Company other than routine litigation incidental to the business.


ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not Applicable


ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

Not Applicable


ITEM 5.

OTHER INFORMATION

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The annual meeting for the shareholders of Pismo Coast Village, Inc. was held Saturday, January 17, 2015, at 9:00 a.m. at the South County Regional Center, 800 West Branch Street, Arroyo Grande, California 93420. At that meeting, the following Directors were elected to serve until the annual meeting in January 2016 or until successors are elected and have qualified. Following each elected Director's name is the total number of votes cast for that Director:


Brittain, Kurt

731

Buchaklian, Harry

740

Enns, Rodney

696

Eudaly, Douglas

789

Fischer, William

696

Hardesty, Wayne

696

Harris, R. Elaine

851

Hearne, Dennis

711

Hickman, Glenn

697

Hughes, Terris

718

Nelson, Garry

696

Nunlist, Ronald

765

Pappi, Jr., George

720

Pettibone, Jerald

724

Plumley, Dwight

943

Roberts, Jerry

702

Willems, Gary

715

Williams, Jack

709


Further, the following additional matters were voted upon at the meeting, and the number of affirmative votes and negative votes cast with respect to each such matter is set forth below:


Proposal to approve the selection of Brown Armstrong Accountancy Corporation to serve as independent certified public accountants for the Company for Fiscal Year 2014 - 2015:  


Affirmative Votes

709

Negative Votes

164

Abstains

175


6








ITEM 5.

 OTHER INFORMATION

The annual meeting of the shareholders of Pismo Coast Village, Inc. was held Saturday, January 17, 2015, at 9:00 a.m. at the South County Regional Center, 800 West Branch Street, Arroyo Grande, California 93420. Following that meeting, the newly elected Board held a reorganizational meeting at which the following officers were elected to serve until the next Annual Shareholders’ Meeting:


President

Ronald Nunlist

Executive Vice President

Terris Hughes

V. P. – Finance/Chief Financial Officer

Wayne Hardesty

V. P. – Operations

Dwight Plumley

V. P. – Secretary

George Pappi, Jr.

Assistant Corporate Secretary

Jay Jamison



ITEM 6.

EXHIBITS



Exhibit No.


Description of Exhibit

Sequential

Page Number

 

 

 

27

Financial Data Schedule

 

 

 

 

99

Accountant’s Review Report

 

 

 

 

31.1

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Ronald Nunlist, President and Chairman of the Board)

 

 

 

 

31.2

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

(Jay Jamison, Chief Executive Officer and principal executive officer)

 

 

 

 

31.3

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

(Wayne Hardesty, Chief Financial Officer, principal financial officer and principal accounting officer)

 

 

 

 

32.1

Certification Pursuant to 18 U. S. C. Subsection 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(Ronald Nunlist, President and Chairman of the Board)

 

 

 

 

32.2

Certification Pursuant to 18 U. S. C. Subsection 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(Jay Jamison, Chief Executive Officer and principal executive officer)

 

 

 

 

32.3

Certification Pursuant to 18 U. S. C. Subsection 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(Wayne Hardesty, Chief Financial Officer, principal financial officer and principal accounting officer)

 










7









SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.




PISMO COAST VILLAGE, INC.

(Registrant)




Date:

February 13, 2015



Signature:

/s/ RONALD NUNLIST

Ronald Nunlist, President and Chairman of the Board




Date:

February 13, 2015



Signature:

/s/ WAYNE HARDESTY

Wayne Hardesty, V.P. - Finance/Chief Financial Officer

(principal financial officer and principal accounting officer)



Date:

February 13, 2015



Signature:

/s/ JAY JAMISON

Jay Jamison, General Manager/Chief Executive Officer

(principal executive officer)




8













REPORT OF INDEPENDENT REGISTERED


PUBLIC ACCOUNTING FIRM









To the Board of Directors

Pismo Coast Village, Inc.

165 South Dolliver Street

Pismo Beach, California 93449



We have reviewed the accompanying balance sheets of Pismo Coast Village, Inc., (Company) as of December 31, 2014 and 2013 and the related statements of operations and retained earnings and cash flows for the three-month periods ended December 31, 2014 and 2013. These interim financial statements are the responsibility of the Company's management.


We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.


Based on our review, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.


We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the balance sheet of the Company as of September 30, 2014, and the related statements of operations and retained earnings, and cash flow for the year then ended, and in our report dated November 11, 2014, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying balance sheet as of September 30, 2014, is fairly stated, in all material respects.


BROWN ARMSTRONG ACCOUNTANCY CORPORATION



Bakersfield, California

February 13, 2015




9









 


PISMO COAST VILLAGE, INC.

BALANCE SHEETS

DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014

 

 

December 31,

2014

 (Unaudited)

  

  September 30, 
2014
(Audited) 

  

December 31,

2013

(Unaudited)

ASSETS

   
   

Current Assets

   

Cash and cash equivalents

$

  1,823,141

$

  2,029,094

$

1,825,511

Accounts receivable

          24,762

          17,990

  16,505

Inventory

        193,658

        177,409

  165,722

Current deferred taxes

          92,000

          92,600

    82,400

Prepaid expenses

 

        146,471

 

          53,021

 

 159,808

  Total current assets

     2,280,032

     2,370,114

  2,249,946

   

Pismo Coast Village Recreational Vehicle

   Resort and Related Assets –

Net of accumulated depreciation

   14,616,015

   14,657,454

14,308,689

   

Other Assets

 

            7,765

 

            8,347

 

    17,176

   
 Total Assets $

16,903,812

$

17,035,915

$

16,575,811

   

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current Liabilities

 

 

 

Accounts payable and accrued liabilities

$

    246,438

$

    203,915

$

  225,066

Accrued salaries and vacation

           69,902

         245,106

  64,741

Rental deposits

      1,135,891

      1,133,015

 1,012,425

Income taxes payable

           76,800

         139,100

     42,400

Current portion of long-term debt

 

           96,421

 

         100,492

 

  205,416

  Total current liabilities

      1,625,452

      1,821,628

 1,550,048

 

 

 

 

Long-Term Liabilities

 

 

 

Long-term deferred taxes

         912,500

         918,400

  889,200

N/P Donahue Trans

           50,973

           55,740

   69,600

N/P RLC Funding

           36,400

           38,994

           -

N/P Heritage Oaks Bank

 

      2,311,126

 

      2,322,425

 

  2,900,797

  Total Liabilities

 

      4,936,451

 

      5,157,187

 

  5,409,645

 

 

 

 

Stockholders’ Equity

 

 

 

Common stock – no par value, 1,800 shares issued

  1,783 shares outstanding at

  December 31, 2014 and 2013, respectively



      5,594,369



      5,594,369



 5,594,369

Retained earnings

 

      6,372,992

 

      6,284,359

 

  5,571,797

  Total stockholders’ equity

 

    11,967,361

 

    11,878,728

 

 11,166,166

 

 

 

 

Total Liabilities and Stockholders’ Equity

$

16,903,812

$

  17,035,915

$

 16,575,811

 

 

 

 

 

 

 

 



The accompanying notes are an integral part of these financial statements.




10










PISMO COAST VILLAGE, INC.

STATEMENTS OF OPERATIONS AND RETAINED EARNINGS

(UNAUDITED)

THREE MONTHS ENDED DECEMBER 31, 2014 AND 2013
 

 

Three Months
Ended December 31,    

 

      2014    

   2013      

Income

 

 

Resort operations

$

 $1,288,314

   $

 $1,163,950

Retail operations

 

      258,909

 

      264,374

  Total income

 

   1,547,223

 

   1,428,324

 

 

 

Costs and Expenses

 

 

Operating expenses

   1,146,301

   1,105,223

Cost of goods sold

      108,702

      118,874

Depreciation

 

        99,513

 

        90,346

  Total costs and expenses

 

   1,354,516

 

   1,314,443

 

 

 

Income from operations

      192,707

      113,881

 

 

 

Other Income (Expense)

 

 

Interest/dividend income

             504

          1,038

Interest expense

 

       (33,078)

 

       (40,295)

  Total other income (expense)

 

       (32,574)

 

       (39,257)

 

 

 

Income Before Provision for Income Taxes

      160,133

        74,624

 

 

 

Income Tax Expense

 

        71,500

 

        38,100

 

 

 

Net Income

        88,633

        36,524

 

 

 

Retained Earnings – Beginning of Period

 

   6,284,359

 

   5,630,723

 

 

 

Redemption of Stock

             -

       (95,450)

 

 

 

Retained Earnings – End of Period

 $

 $6,372,992

$

 $5,571,797

 

 

 

Net Income Per Share

 $

 $       49.71

$

 $       20.48

 

 

 



The accompanying notes are an integral part of these financial statements.




11










PISMO COAST VILLAGE, INC.

STATEMENTS OF CASH FLOWS (UNAUDITED)

THREE MONTHS ENDED DECEMBER 31, 2014 AND 2013
 

                  2014                  

 

                 2013                 

Cash Flows From Operating Activities

 

 

 

 

Net Income

 

$

    88,633 

 

$

      36,524 

Adjustments to reconcile net income to net

  cash provided by (used in) operating activities:

 

 

 

 

Depreciation

$

     99,513 

 

$

    90,346 

 

(Increase) Decrease in accounts receivable

        (6,772)

 

      10,880 

 

(Increase) in inventory

      (16,249)

 

       (3,869)

 

(Decrease) in deferred tax liability

        (5,300)

 

       (4,300)

 

(Increase) in prepaid expenses

      (93,450)

 

   (111,672)

 

Increase in accounts payable and accrued liabilities

      42,523 

 

  38,106 

 

(Decrease) in accrued salaries and vacation

    (175,204)

 

   (149,620)

 

Increase in rental deposits

         2,876 

 

      78,196 

 

(Decrease) in Income taxes payable

      (62,300)

 

     (78,700)

 

   Total adjustments

 

 

    (214,363)

 

 

     (130,633)

 

 

 

 

 

Net cash used in operating activities

 

    (125,730)

 

       (94,109)

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

Capital expenditures

 

      (57,492)

 

 

     (28,373)

 

   Net cash used in investing activities

 

      (57,492)

 

       (28,373)

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

Redemption of stock

             - 

 

   (108,000)

 

Principal repayments of note payable

 

      (22,731)

 

 

     (49,846)

 

   Net cash used in financing activities

 

  

     (22,731)

 

 

     (157,846)

 

 

 

 

 

   Net decrease in cash and cash equivalents

 

 (205,953)

 

    (280,328)

 

 

 

 

 

Cash and Cash Equivalents – Beginning of

  Period

 

 

  2,029,094 

 

 

   2,105,839 

 

 

 

 

 

Cash and Cash Equivalents – End of Period

 

$

1,823,141 

 

$

 1,825,511 

 

 

 

 

 

Schedule of Payments of Interest and Taxes

 

 

 

 

Payments for income tax

 

$

  137,423 

 

$

    121,124 

Cash paid for interest

 

$

    33,078 

 

$

     40,295 

 

 

 

 

 



The accompanying notes are an integral part of these financial statements.



12









PISMO COAST VILLAGE, INC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014



NOTE 1 – NATURE OF BUSINESS

Pismo Coast Village, Inc. (Company) is a recreational vehicle camping resort. Its business is seasonal in nature with the fourth quarter, the summer, being its busiest and most profitable.



NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Revenue and Cost Recognition

The Company's revenue is recognized on the accrual basis as earned based on the date of stay. Expenditures are recorded on the accrual basis whereby expenses are recorded when incurred, rather than when paid.


Cash and Cash Equivalents

For purposes of the statement of cash flows, the Company considers all highly liquid investments including certificates of deposit with a maturity of three months or less when purchased to be cash equivalents.


Inventory

Inventory has been valued at the lower of cost or market on a first-in, first-out basis. Inventory is comprised primarily of finished goods in the general store and in the RV shop.


Property and Equipment

All property and equipment are recorded at cost. Depreciation of property and equipment is computed using straight-line method based on the cost of the assets, less allowance for salvage value, where appropriate. Depreciation rates are based upon the following estimated useful lives:


Building and park improvements

5 to 40 years

Furniture, fixtures, equipment and leasehold improvements

3 to 31.5 years

Transportation equipment

5 to 10 years

 

 


Earnings (Loss) Per Share

The earnings (loss) per share are based on the 1,783 shares issued and outstanding. The financial statements report only basic earnings per share, as there are no potentially dilutive shares outstanding.


Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.


Advertising

The Company follows the policy of charging the costs of non-direct response advertising as incurred. Advertising expense was $11,071 and $5,457 for the three months ended December 31, 2014 and 2013, respectively. There was no advertising expense capitalized in prepaid expense.




13









PISMO COAST VILLAGE, INC.

NOTES TO FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014

PAGE 2



NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Concentration of Credit Risk

At December 31, 2014, the Company had no cash deposits in excess of the $250,000 federally insured limit with Heritage Oaks Bank. Heritage Oaks Bank is a member of CDARS, the Certificate of Deposit Account Registry Service. Large deposits are divided into smaller amounts and placed with other FDIC insured banks which are also members of the CDARS network. Those member banks then issue CDs in amounts under $250,000, so that the entire investment is eligible for FDIC insurance.


Income Taxes

The Company uses the asset-liability method of computing deferred taxes in accordance with Accounting Standards Codification (ASC) Income Taxes topic 740. ASC 740 requires, among other things, that if income is expected for the entire year, but there is a net loss to date, a tax benefit is recognized based on the annual effective tax rate.


ASC 740 also requires, among other things, the recognition and measurement of uncertain tax positions based on a “more likely than not” (likelihood greater than 50%) approach. As of December 31, 2014, the Company did not maintain any uncertain tax positions under this approach and, accordingly, all tax positions have been fully recorded in the provision for income taxes. The Company’s policy is to consistently classify interest and penalties associated with income tax expense separately from the provision for income taxes. The Company does not expect any material changes in the next year. Although the Company does not maintain any uncertain tax positions, tax returns remain subject to examination by the Internal Revenue Service for fiscal years ending on or after September 30, 2011 and by the California Franchise Tax Board for fiscal years ending on or after September 30, 2010.


Recent Accounting Pronouncements

The Company has reviewed all recently issued accounting pronouncements and does not believe the adoption of such pronouncements have an impact on the Company’s financial condition or results of their operations. Various accounting standards and interpretations were issued with effective dates subsequent to December 31, 2014. The Company has evaluated the recently issued accounting pronouncements that are effective in the current period and believes that none of them will have a material effect on the Company’s financial position, results of operations or cash flows when adopted.


Subsequent Events

Subsequent events have been evaluated through February 13, 2015, which is the date the financial statements were available to be issued.



14














PISMO COAST VILLAGE, INC.

NOTES TO FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014

PAGE 3



NOTE 3 - PISMO COAST VILLAGE RECREATIONAL VEHICLE RESORT AND RELATED ASSETS

At December 31, 2014, September 30, 2014 and December 31, 2013, property and equipment included the following:


December 31,
2014

   

September 30,
2014

  

December 31,
2013

Land

$

   9,957,263 

$

   9,957,263 

$

   9,957,263 

Building and resort improvements

   11,073,714 

   11,073,714 

   10,691,168 

Furniture, fixtures, equipment and leasehold improvements

      600,764 

      534,546 

    476,623 

Transportation equipment

        484,607 

        484,607 

        480,881 

Construction in progress

 

          93,620 

 

        102,346 

 

          76,450 

 

   22,209,968 

   22,152,476 

   21,682,385 

Less: accumulated depreciation

 

    (7,593,953)

 

    (7,495,022)

 

    (7,373,696)

  Total

$

 14,616,015 

$

 14,657,454 

$

 14,308,689 


Depreciation expense for December 31, 2014 and 2013 were $99,513 and $90,346 respectively.



NOTE 4 - LINE OF CREDIT

The Company has a revolving line of credit with Heritage Oaks Bank for $500,000, expiring March 23, 2015. There were no outstanding amounts on the line of credit as of December 31, 2014 and 2013 and September 30, 2014.



NOTE 5 - NOTES PAYABLE

The Company secured permanent financing on the purchase of storage lot land in Arroyo Grande, California, with Heritage Oaks Bank. The loan originated on May 8, 2008. The total loan currently outstanding is $2,379,047 and was financed over a period of ten years at a variable interest rate currently at 5.0%. The payments are currently $15,416 per month interest and principal. The Company secured a vehicle lease with Donahue Transportation Services Corp on a 2008 Tow Truck. The loan originated on December 9, 2009. The total loan currently outstanding is $20,512 and financed over a period of seven years at an interest rate of 8.39%. The payments are currently $799 per month interest and principal. The Company secured a lease which has been classified as a capital lease and included with notes payable. The capital lease is with Donahue Transportation Services Corp on a 2013 Hino Truck. The lease originated on May 10, 2012. The total balance currently outstanding is $49,088 and is financed over a period of seven years at an interest rate of 4.751%. The payments are currently $1,046 per month interest and principal. The Company secured a lease which has been classified as a capital lease and included with notes payable. The capital lease is with RLC Funding on a security system for Lot-K. The lease originated on Nov. 8, 2013. The total balance currently outstanding is $46,273 and is financed over a period of five years at an interest rate of 13.537% The payments are currently $1,295 per month interest and principal.



15








PISMO COAST VILLAGE, INC.

NOTES TO FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014

PAGE 4



NOTE 5 - NOTE PAYABLE (continued)

At December 31, 2014, future minimum payments are as follows:


Period Ending December 31,

 

          2015

$

96,421

          2016

     101,875

          2017

     102,536

          2018

  2,189,945

          2019

         4,143

       Thereafter

 

-  

          Total

$

2,494,920



NOTE 6 - COMMON STOCK

Each share of stock is intended to provide the shareholder with a free use of the resort for a maximum of 45 days per year. If the Company is unable to generate sufficient funds from the public, the Company may be required to charge shareholders for services.


A shareholder is entitled to a pro rata share of any dividends as well as a pro rata share of the assets of the Company in the event of its liquidation or sale. The shares are personal property and do not constitute an interest in real property. The ownership of a share does not entitle the owner to any interest in any particular site or camping period.



NOTE 7 - INCOME TAXES

The provision for income taxes is as follows:


 

December 31,
2014

 

December 31,
2013

 

 

Income tax provision

$

71,500

$

  38,100


The Company uses the asset-liability method of computing deferred taxes in accordance with FASB Accounting Standards Codification (ASC) topic 740. The difference between the effective tax rate and the statutory tax rates is due primarily to the effects of the graduated tax rates, state taxes net of federal tax benefit, and non-deductible variable cost of shareholder usage.



16








 

PISMO COAST VILLAGE, INC.

NOTES TO FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2014 AND 2013 AND SEPTEMBER 30, 2014

PAGE 5



NOTE 8 - OPERATING LEASES

The Company leases a lot in Oceano, California, to use as storage lot, at $2,933 per month. The lease has converted to a month-to-month lease; however, the lessor is considering a long-term renewal at this time.


The Company has a five-year lease obligation for a copier. Rental expense under this operating lease is $414 per month.


At December 31, 2014, future minimum lease payments under the copier lease were as follows:



For the Year Ended December 31,

 

2015

$

  4,965

2016

    3,724

2017

       -

2018

-

2019

-

Thereafter

 

-

Total

$

  8,689


Rent expense under these agreements was $9,139 and $8,995 for the three-month period ended December 31, 2014 and 2013, respectively.



NOTE 9 - EMPLOYEE RETIREMENT PLANS

The Company is the sponsor of a 401(k) profit sharing pension plan, which covers substantially all full-time employees. Employer contributions are discretionary and are determined on an annual basis. The Company’s matching portion of the 401(k) safe harbor plan was $18,500 and $15,890 for the three months ended December 31, 2014 and 2013, respectively.



17