| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,900 | 4,900 |
| Person Name | Explanation |
|---|---|
| JEFFREY SMITH | |
| CHAD SMITH | |
| VANESSA BERRY |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KDKR | 2009-09-03 | 692,263 | 212,836 | 150DB | 15.0000 | 47,943 | 47,943 | ||
| KKRS | 2009-09-03 | 140,416 | 43,171 | 150DB | 15.0000 | 9,724 | 9,724 | ||
| KTWD | 2009-09-03 | 97,041 | 29,835 | 150DB | 15.0000 | 6,721 | 6,721 | ||
| KYJC | 2009-12-31 | 82,694 | 25,424 | 150DB | 15.0000 | 5,727 | 5,727 | ||
| PRINTER - KDKR | 2009-12-31 | 1,085 | 704 | 200DB | 7.0000 | 109 | 109 | ||
| OFFICE EQUIPMENT | 2010-10-15 | 1,984 | 1,413 | 200DB | 5.0000 | 228 | 228 | ||
| TRANSLATOR RALEIGH NC 89.3 | 2010-06-03 | 9,270 | 2,137 | 150DB | 15.0000 | 713 | 713 | ||
| TRANSLATOR IRVING TX 92.1 | 2010-05-01 | 19,558 | 4,508 | 150DB | 15.0000 | 1,505 | 1,505 | ||
| TRANSLATOR DALLAS TX 97.5 | 2010-02-04 | 9,950 | 2,294 | 150DB | 15.0000 | 765 | 765 | ||
| TRANSLATOR YUCCA VALLEY CA 88.1 | 2010-06-16 | 42,771 | 9,859 | 150DB | 15.0000 | 3,291 | 3,291 | ||
| KDKR TRANSMITTER & ADDITIONS | 2010-09-30 | 40,442 | 9,322 | 150DB | 15.0000 | 3,112 | 3,112 | ||
| TOYOTA SUV | 2010-06-18 | 4,000 | 2,848 | 200DB | 5.0000 | 461 | 461 | ||
| TOLEDO, OH EQUIPMENT | 2011-11-30 | 60,468 | 4,367 | S/L | 15.0000 | 4,031 | 4,031 | ||
| WIGW EQUIPMENT EUSTIS, FL 90.3 | 2011-11-30 | 69,105 | 4,991 | S/L | 15.0000 | 4,607 | 4,607 | ||
| WJIK FULTON, AL 89.3 | 2011-05-31 | 40,815 | 4,308 | S/L | 15.0000 | 2,721 | 2,721 | ||
| WKJA BRUNSWICK, OH 91.9 | 2011-04-30 | 108,844 | 12,094 | S/L | 15.0000 | 7,256 | 7,256 | ||
| ADMIN EQUIPMENT | 2011-11-30 | 7,227 | 1,566 | S/L | 5.0000 | 1,445 | 1,445 | ||
| KRTM YUCCA VALLEY, CA 88.1 | 2011-03-17 | 1,107 | 129 | S/L | 15.0000 | 74 | 74 | ||
| EQUIPMENT YUCCA VALLEY | 2011-09-30 | 2,386 | 199 | S/L | 15.0000 | 159 | 159 | ||
| KDKR DALLAS FORT WORTH, TX 91.3 | 2011-04-30 | 8,671 | 963 | S/L | 15.0000 | 579 | 579 | ||
| KRTM - YUCCA VALLEY, CA 88.1 | 2011-12-27 | 17,143 | 1,143 | S/L | 15.0000 | 1,143 | 1,143 | ||
| KDKR STL EQUIPMENT | 2012-07-25 | 10,464 | 291 | S/L | 15.0000 | 697 | 697 | ||
| KRTM YUCCA VALLEY | 2012-09-27 | 25,381 | 423 | S/L | 15.0000 | 1,692 | 1,692 | ||
| WTPG EQUIPMENT | 2012-01-02 | 13,706 | 914 | S/L | 15.0000 | 913 | 913 | ||
| WJIK FULTON | 2012-08-22 | 3,501 | 78 | S/L | 15.0000 | 233 | 233 | ||
| WKJA BRUNSWICK | 2012-06-25 | 3,001 | 100 | S/L | 15.0000 | 200 | 200 | ||
| ADMIN EQUIPMENT | 2012-02-21 | 5,752 | 959 | S/L | 5.0000 | 1,150 | 1,150 | ||
| FM30R TRANSMITTER | 2013-11-01 | 3,267 | S/L | 15.0000 | 36 | 36 | |||
| WTPG EQUIPMENT | 2013-12-18 | 2,053 | S/L | 15.0000 | |||||
| WKJA EAS SYSTEM | 2013-04-04 | 3,626 | S/L | 15.0000 | 181 | 181 | |||
| ADMIN EQUIPMENT | 2013-12-30 | 1,313 | S/L | 15.0000 | |||||
| KRTM EQUIPMENT | 2013-01-09 | 9,234 | S/L | 15.0000 | 616 | 616 | |||
| KTWD EQUIPMENT | 2013-09-03 | 2,083 | S/L | 15.0000 | 46 | 46 | |||
| KDKR EQUIPMENT | 2013-08-14 | 3,208 | S/L | 15.0000 | 89 | 89 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT AND LICENSES | 1,543,827 | 485,044 | 1,058,783 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 22,497 | 22,497 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 3,061 | 3,061 | ||
| AGENCY FEES | 16,406 | 16,406 | ||
| BANK CHARGES | 2,773 | 2,773 | ||
| COMPUTER EXPENSE | 7,370 | 7,370 | ||
| CONFERENCES | 1,754 | 1,754 | ||
| DONATIONS | 17,000 | 17,000 | ||
| DUES & SUBSCRIPTIONS | 7,786 | 7,786 | ||
| ENGINEERING FEES | 20,364 | 20,364 | ||
| INSURANCE | 22,247 | 22,247 | ||
| INSURANCE - WORKERS COMP | 4,811 | 4,811 | ||
| MEALS | 14,192 | 14,192 | ||
| OFFICE EXPENSE | 15,994 | 15,994 | ||
| OTHER SERVICES | 44,325 | 44,325 | ||
| OUTSIDE SERVICES | 15,664 | 15,664 | ||
| PAYROLL SERVICE FEES | 1,814 | 1,814 | ||
| REPAIRS AND MAINTENANCE | 536 | 536 | ||
| SATELITE SERVICES | 19,324 | 19,324 | ||
| SHIPPING | 2,580 | 2,580 | ||
| SMALL EQUIPMENT | 6,342 | 6,342 | ||
| STORAGE | 4,914 | 4,914 | ||
| STUDIO AND TOWER LEASE | 237,118 | 237,118 | ||
| SUPPLIES | 9,347 | 9,347 | ||
| TELEPHONE | 46,564 | 46,564 | ||
| UTILITIES | 50,189 | 50,189 | ||
| VEHICLE EXPENSE | 41,869 | 41,869 | ||
| EXCESS CHARITABLE ACTIVITY E | -240,585 | 240,585 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SUPPORT | 821,505 | 821,505 | |
| UNDERWRITING SUPPORT | 34,585 | 34,585 | |
| OTHER INCOME | 5,160 | 5,160 | |
| INSURANCE DAMAGE SETTLEMENT | 9,390 | 9,390 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM CSN | 142,864 | 73,562 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
EMPLOYEE LOAN |
2,000 |
|
LOAN A CALVARY CHAPEL |
90 |
|
LOAN TO CEF |
920 |
|
LOAN TO HFC |
727,201 |
|
LOAN TO WFT |
19,623 |
|
NOTE RECEIVABLE - CCCM |
171,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & FEES | 1,555 | 1,555 | ||
| PROPERTY TAXES | 1,685 | 1,685 | ||
| LICENSES | 4,522 | 4,522 |