| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,787 | 0 | 0 | 2,787 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEMO GARDEN | 1995-06-15 | 11,865 | 7,916 | SL | 30.000000000000 | 396 | 0 | 396 | |
| DEMO GARDEN | 1999-06-15 | 4,113 | 2,192 | SL | 30.000000000000 | 137 | 0 | 137 | |
| DEMO GARDEN | 2001-06-15 | 912 | 391 | SL | 30.000000000000 | 30 | 0 | 30 | |
| WATER TANK | 2002-06-15 | 551 | 551 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RETREAT CABINS | 1995-06-15 | 13,991 | 9,278 | SL | 30.000000000000 | 466 | 0 | 466 | |
| RETREAT CABINS | 1999-06-15 | 1,497 | 799 | SL | 30.000000000000 | 50 | 0 | 50 | |
| EQUIPMENT & FURNITURE | 2000-06-15 | 1,454 | 1,454 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RETREAT CABINS | 2001-06-15 | 1,630 | 1,494 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HIKING & PICNIC AREA | 1995-06-15 | 11,599 | 7,737 | SL | 30.000000000000 | 387 | 0 | 387 | |
| HIKING & TRAIL EQUIPMENT | 2001-06-15 | 1,056 | 967 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DEMO CENTER | 1995-06-15 | 8,647 | 5,474 | SL | 30.000000000000 | 288 | 0 | 288 | |
| DEMO CENTER | 1999-06-15 | 137,272 | 73,215 | SL | 30.000000000000 | 4,576 | 0 | 4,576 | |
| DEMO CENTER | 2001-06-15 | 1,672 | 727 | SL | 30.000000000000 | 56 | 0 | 56 | |
| DEMO CENTER | 2003-06-15 | 22,500 | 9,000 | SL | 30.000000000000 | 750 | 0 | 750 | |
| DEMO CENTER | 2003-06-15 | 1,037 | 1,037 | SL | 10.000000000000 | 0 | 0 | 0 | |
| RETREAT CABINS | 2005-07-01 | 6,304 | 1,960 | SL | 30.000000000000 | 210 | 0 | 210 | |
| DECK | 2006-08-23 | 6,718 | 1,829 | SL | 30.000000000000 | 224 | 0 | 224 | |
| DOME | 2012-09-05 | 717 | 221 | SL | 7.000000000000 | 102 | 0 | 102 | |
| EQUIPMENT | 2014-09-21 | 1,117 | 19 | SL | 5.000000000000 | 223 | 0 | 223 | |
| FIRE ALARM SYSTEM | 2014-07-02 | 2,686 | 128 | SL | 7.000000000000 | 384 | 0 | 384 | |
| FACILITY | 2014-01-01 | 547,772 | 16,599 | SL | 27.500000000000 | 19,919 | 0 | 19,919 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEMO GARDEN | 11,865 | 8,312 | 3,553 | |
| DEMO GARDEN | 4,113 | 2,329 | 1,784 | |
| DEMO GARDEN | 912 | 421 | 491 | |
| WATER TANK | 551 | 551 | 0 | |
| RETREAT CABINS | 13,991 | 9,744 | 4,247 | |
| RETREAT CABINS | 1,497 | 849 | 648 | |
| EQUIPMENT & FURNITURE | 1,454 | 1,454 | 0 | |
| RETREAT CABINS | 1,630 | 1,494 | 136 | |
| HIKING & PICNIC AREA | 11,599 | 8,124 | 3,475 | |
| HIKING & TRAIL EQUIPMENT | 1,056 | 967 | 89 | |
| DEMO CENTER | 8,647 | 5,762 | 2,885 | |
| DEMO CENTER | 137,272 | 77,791 | 59,481 | |
| DEMO CENTER | 1,672 | 783 | 889 | |
| DEMO CENTER | 22,500 | 9,750 | 12,750 | |
| DEMO CENTER | 1,037 | 1,037 | 0 | |
| RETREAT CABINS | 6,304 | 2,170 | 4,134 | |
| DECK | 6,718 | 2,053 | 4,665 | |
| DOME | 717 | 323 | 394 | |
| EQUIPMENT | 1,117 | 242 | 875 | |
| FIRE ALARM SYSTEM | 2,686 | 512 | 2,174 | |
| FACILITY | 547,772 | 36,518 | 511,254 |
| Item No. | 1 |
|---|---|
| Lender's Name | JENNIFER BRANES ARFA |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 313824 |
| Balance Due | 415279 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | FOR CHARITABLE PURPOSES, CONSTRUCTION OF CAMP |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 452 | 0 | 0 | 453 |
| TAXES AND LICENSES | 4,337 | 0 | 0 | 4,337 |
| REPAIRS AND MAINTENANCE | 7,761 | 0 | 0 | 7,761 |
| EQUIPMENT EXPENSES | 6,810 | 0 | 0 | 6,810 |
| POSTAGE | 171 | 0 | 0 | 171 |
| OFFICE SUPPLIES | 509 | 0 | 0 | 509 |
| TELEPHONE | 1,836 | 0 | 0 | 1,836 |
| VEHICLES | 2,277 | 0 | 0 | 2,277 |
| PROGRAM EXPENSES | 40,300 | 0 | 0 | 40,300 |
| INSURANCE | 12,255 | 0 | 0 | 12,255 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 38,979 | 38,979 |