| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,385 | 0 | 0 | 2,385 |
| 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 | 9,170 | SL | 30.000000000000 | 396 | 0 | 396 | |
| DEMO GARDEN | 1999-06-15 | 4,113 | 2,626 | SL | 30.000000000000 | 137 | 0 | 137 | |
| DEMO GARDEN | 2001-06-15 | 912 | 486 | 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 | 10,754 | SL | 30.000000000000 | 466 | 0 | 466 | |
| RETREAT CABINS | 1999-06-15 | 1,497 | 957 | 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 | 8,963 | 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 | 6,386 | SL | 30.000000000000 | 288 | 0 | 288 | |
| DEMO CENTER | 1999-06-15 | 137,272 | 87,706 | SL | 30.000000000000 | 4,576 | 0 | 4,576 | |
| DEMO CENTER | 2001-06-15 | 1,672 | 904 | SL | 30.000000000000 | 56 | 0 | 56 | |
| DEMO CENTER | 2003-06-15 | 22,500 | 11,375 | 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 | 2,625 | SL | 30.000000000000 | 210 | 0 | 210 | |
| DECK | 2006-08-23 | 6,718 | 2,538 | SL | 30.000000000000 | 224 | 0 | 224 | |
| DOME | 2012-09-05 | 717 | 544 | SL | 7.000000000000 | 102 | 0 | 102 | |
| EQUIPMENT | 2014-09-21 | 1,117 | 725 | SL | 5.000000000000 | 223 | 0 | 223 | |
| FIRE ALARM SYSTEM | 2014-07-02 | 2,686 | 1,344 | SL | 7.000000000000 | 384 | 0 | 384 | |
| FACILITY | 2014-01-01 | 547,772 | 79,676 | SL | 27.500000000000 | 19,919 | 0 | 19,919 | |
| IMPROVEMENTS | 2013-10-01 | 87,969 | 14,128 | SL | 27.500000000000 | 3,199 | 0 | 3,199 | |
| EQUIPMENT | 2013-10-01 | 16,969 | 15,528 | 200DB | 5.000000000000 | 977 | 0 | 1,441 | |
| IMPROVEMENTS | 2015-05-01 | 12,603 | 1,297 | SL | 27.500000000000 | 458 | 0 | 458 | |
| FURNITURE & FIXTURES | 2015-07-10 | 14,480 | 14,480 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2015-05-01 | 17,035 | 17,035 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2014-01-14 | 14,699 | 2,228 | SL | 27.500000000000 | 535 | 0 | 535 | |
| IMPROVEMENTS | 2014-08-01 | 21,982 | 2,863 | SL | 27.500000000000 | 799 | 0 | 799 | |
| IMPROVEMENTS | 2014-11-13 | 4,028 | 486 | SL | 27.500000000000 | 146 | 0 | 146 | |
| EQUIPMENT | 2014-07-01 | 24,689 | 23,108 | 200DB | 5.000000000000 | 1,581 | 0 | 1,581 | |
| AUTO | 2016-01-01 | 38,325 | 12,776 | SL | 5.000000000000 | 7,665 | 0 | 7,665 | |
| FACILITY | 2016-10-31 | 98,792 | 4,341 | SL | 27.500000000000 | 3,592 | 0 | 3,592 | |
| FURNITURE & EQUIPMENT | 2016-06-10 | 49,525 | 5,896 | SL | 7.000000000000 | 3,537 | 0 | 7,075 | |
| FACILITY | 2017-07-10 | 52,331 | 872 | SL | 27.500000000000 | 1,903 | 0 | 1,903 | |
| FURNITURE & EQUIPMENT | 2017-07-14 | 8,897 | 344 | SL | 7.000000000000 | 635 | 0 | 1,271 | |
| FURNITURE & EQUIPMENT | 2017-10-29 | 10,589 | SL | 7.000000000000 | 0 | 0 | 1,513 | ||
| FURNITURE & EQUIPMENT | 2018-07-01 | 32,935 | SL | 7.000000000000 | 32,935 | 0 | 2,353 | ||
| FACILITY | 2018-07-01 | 3,377 | SL | 27.500000000000 | 56 | 0 | 56 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEMO GARDEN | 11,865 | 9,566 | 2,299 | |
| DEMO GARDEN | 4,113 | 2,763 | 1,350 | |
| DEMO GARDEN | 912 | 516 | 396 | |
| WATER TANK | 551 | 551 | 0 | |
| RETREAT CABINS | 13,991 | 11,220 | 2,771 | |
| RETREAT CABINS | 1,497 | 1,007 | 490 | |
| EQUIPMENT & FURNITURE | 1,454 | 1,454 | 0 | |
| RETREAT CABINS | 1,630 | 1,494 | 136 | |
| HIKING & PICNIC AREA | 11,599 | 9,350 | 2,249 | |
| HIKING & TRAIL EQUIPMENT | 1,056 | 967 | 89 | |
| DEMO CENTER | 8,647 | 6,674 | 1,973 | |
| DEMO CENTER | 137,272 | 92,282 | 44,990 | |
| DEMO CENTER | 1,672 | 960 | 712 | |
| DEMO CENTER | 22,500 | 12,125 | 10,375 | |
| DEMO CENTER | 1,037 | 1,037 | 0 | |
| RETREAT CABINS | 6,304 | 2,835 | 3,469 | |
| DECK | 6,718 | 2,762 | 3,956 | |
| DOME | 717 | 646 | 71 | |
| EQUIPMENT | 1,117 | 948 | 169 | |
| FIRE ALARM SYSTEM | 2,686 | 1,728 | 958 | |
| FACILITY | 547,772 | 99,595 | 448,177 | |
| IMPROVEMENTS | 87,969 | 17,327 | 70,642 | |
| EQUIPMENT | 16,969 | 16,505 | 464 | |
| IMPROVEMENTS | 12,603 | 1,755 | 10,848 | |
| FURNITURE & FIXTURES | 14,480 | 14,480 | 0 | |
| EQUIPMENT | 17,035 | 17,035 | 0 | |
| IMPROVEMENTS | 14,699 | 2,763 | 11,936 | |
| IMPROVEMENTS | 21,982 | 3,662 | 18,320 | |
| IMPROVEMENTS | 4,028 | 632 | 3,396 | |
| EQUIPMENT | 24,689 | 24,689 | 0 | |
| AUTO | 38,325 | 20,441 | 17,884 | |
| FACILITY | 98,792 | 7,933 | 90,859 | |
| FURNITURE & EQUIPMENT | 49,525 | 34,196 | 15,329 | |
| FACILITY | 52,331 | 2,775 | 49,556 | |
| FURNITURE & EQUIPMENT | 8,897 | 5,428 | 3,469 | |
| FURNITURE & EQUIPMENT | 10,589 | 10,589 | 0 | |
| FURNITURE & EQUIPMENT | 32,935 | 32,935 | 0 | |
| FACILITY | 3,377 | 56 | 3,321 |
| Item No. | 1 |
|---|---|
| Lender's Name | JENNIFER BRANES ARFA |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 810640 |
| Balance Due | 803967 |
| 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 |
|---|---|---|---|---|
| CONTRACTORS | 8,269 | 0 | 0 | 8,269 |
| REPAIRS AND MAINTENANCE | 21,444 | 0 | 0 | 21,444 |
| UTILITIES | 15,129 | 0 | 0 | 15,129 |
| PROGRAM EXPENSES | 34,987 | 0 | 0 | 34,987 |
| OFFICE EXPENSE | 6,916 | 0 | 0 | 6,916 |
| BANK CHARGES | 488 | 0 | 0 | 0 |
| INSURANCE | 1,181 | 0 | 0 | 1,181 |
| TAXES & LICENSES | 772 | 0 | 0 | 772 |
| MARKETING | 1,102 | 0 | 0 | 1,102 |
| AUTO & TRAVEL | 1,694 | 0 | 0 | 1,694 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 72,462 | 72,462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 950 | 305 |
| OCCUPANCY TAX PAYABLE | 3,624 | 0 |