| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Qualified Tax Service Acctg & Tax Services | 1,350 | 1,350 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1320 KDKR | 2009-09-03 | 692,263 | 426,559 | SL | 15.000000000000 | 40,878 | |||
| KKRS | 2009-09-03 | 140,416 | 86,521 | SL | 15.000000000000 | 8,292 | |||
| KTWD | 2009-09-03 | 97,041 | 59,794 | SL | 15.000000000000 | 5,730 | |||
| KYJC | 2009-12-31 | 82,694 | 50,955 | SL | 15.000000000000 | 4,883 | |||
| PRINTER - KDKR | 2009-12-31 | 1,085 | 1,085 | 200DB | 7.000000000000 | 0 | |||
| OFFICE EQUIPMENT | 2010-10-15 | 1,984 | 1,984 | 200DB | 5.000000000000 | 0 | |||
| TRANSLATOR RALEIGH NC 89.3 | 2010-06-03 | 12,519 | 6,072 | SL | 15.000000000000 | 860 | |||
| TRANSLATOR IRVING TX 92.1 | 2010-05-01 | 31,308 | 14,208 | SL | 15.000000000000 | 2,280 | |||
| TRANSLATOR DALLAS TX 97.5 | 2010-02-04 | 9,950 | 5,521 | SL | 15.000000000000 | 591 | |||
| KDKR TRANSMITTER & ADDITIONS | 2010-09-30 | 18,378 | 16,132 | SL | 15.000000000000 | 299 | |||
| TOLEDO, OH EQUIPMENT | 2011-11-30 | 78,134 | 29,569 | SL | 15.000000000000 | 5,714 | |||
| WIGW EQUIPMENT EUSTIS, FL 90.3 | 2011-11-30 | 68,581 | 28,389 | SL | 15.000000000000 | 2,364 | |||
| WKJA BRUNSWICK, OH 91.9 | 2011-04-30 | 108,844 | 48,059 | SL | 15.000000000000 | 7,151 | |||
| ADMIN EQUIPMENT | 2011-11-30 | 7,227 | 7,227 | 200DB | 5.000000000000 | 0 | |||
| 1360 KRTM YUCCA VALLEY CA 88.1 | 2011-03-17 | 1,107 | 493 | SL | 15.000000000000 | 72 | |||
| 1360 EQUIPMENT YUCCA VALLEY | 2011-09-30 | 2,386 | 1,005 | SL | 15.000000000000 | 162 | |||
| KDKR DALLAS FORT WORTH TX 91.3 | 2011-04-30 | 8,671 | 3,830 | SL | 15.000000000000 | 570 | |||
| KDKR STL EQUIPMENT | 2012-07-25 | 10,464 | 3,792 | SL | 15.000000000000 | 702 | |||
| KRTM YUCCA VALLEY | 2012-09-27 | 25,381 | 8,985 | SL | 15.000000000000 | 1,726 | |||
| WTPG EQUIPMENT | 2012-01-01 | 13,706 | 5,372 | SL | 15.000000000000 | 877 | |||
| WKJA BUNSWICK | 2012-06-25 | 3,001 | 1,100 | SL | 15.000000000000 | 200 | |||
| ADMIN EQUIPMENT | 2012-02-21 | 5,752 | 5,752 | 200DB | 5.000000000000 | 0 | |||
| 1525 FM30R TRANSMITTER | 2013-11-01 | 3,267 | 923 | SL | 15.000000000000 | 223 | |||
| WTPG EQUIPMENT | 2013-12-18 | 2,053 | 563 | SL | 15.000000000000 | 142 | |||
| WKJA EAS SYSTEM | 2013-04-04 | 3,626 | 1,134 | SL | 15.000000000000 | 237 | |||
| ADMIN EQUIPMENT | 2013-12-30 | 1,313 | 361 | SL | 15.000000000000 | 91 | |||
| KRTM EQUIPMENT | 2013-01-09 | 9,234 | 3,010 | SL | 15.000000000000 | 593 | |||
| KTWD EQUIPMENT | 2013-09-03 | 2,083 | 608 | SL | 15.000000000000 | 140 | |||
| KDKR EQUIPMENT | 2013-08-14 | 3,208 | 948 | SL | 15.000000000000 | 215 | |||
| ADMIN EQUIPMENT | 2014-03-04 | 3,520 | 2,802 | 200DB | 5.000000000000 | 479 | |||
| TRANS-RALEIGH, NC 89.3 | 2014-03-20 | 13,874 | 3,944 | SL | 15.000000000000 | 863 | |||
| KRTM - YUCCA VALLEY, CA 88.1 | 2014-01-22 | 9,814 | 2,506 | SL | 15.000000000000 | 635 | |||
| KDKR - DALLAS FORT WORTH, TX 91.3 | 2014-04-02 | 3,159 | 738 | SL | 15.000000000000 | 211 | |||
| 1510 Trans-Coachella Equipment 2015 | 2015-10-02 | 12,489 | 2,082 | SL | 15.000000000000 | 833 | |||
| 1535 Trans-Indio, CA | 2015-10-02 | 5,491 | 915 | SL | 15.000000000000 | 183 | |||
| 1525 Trans-Hemet, CA Equipment | 2015-01-26 | 4,475 | 745 | SL | 15.000000000000 | 298 | |||
| 1450 WKJA-Brunswick, OH Equipment | 2015-10-21 | 658 | 110 | SL | 15.000000000000 | 44 | |||
| 1600 Admin Equipment 2015 | 2015-09-01 | 1,690 | 951 | 200DB | 7.000000000000 | 211 | |||
| 1360 KRTM-Yucca Valley 88.1 Equipment 2015 | 2015-06-04 | 4,466 | 745 | SL | 15.000000000000 | 298 | |||
| 1370 KTWD-Wallace, ID 97.5 Equipment | 2015-07-21 | 2,433 | 405 | SL | 15.000000000000 | 162 | |||
| 1320 KDKR-Dallas/FortWorth, TX 91.3 Equipment | 2015-08-03 | 1,292 | 222 | SL | 15.000000000000 | 86 | |||
| 1430-WIGW Equipment-Eustis, FL 90.3 | 2015-06-23 | 1,468 | 245 | SL | 15.000000000000 | 49 | |||
| 1470 WTPG EQUIPMENT | 2015-09-15 | 70,850 | 11,808 | SL | 15.000000000000 | 4,723 | |||
| 1360 KRTM Yucca Valley, CA 88.1 2008 | 2008-06-30 | 16,500 | 9,738 | SL | 15.000000000000 | 1,229 | |||
| 1360 KRTM Yucca Valley, CA 88.1 2010 | 2010-07-22 | 33,335 | 15,079 | SL | 15.000000000000 | 2,434 | |||
| 1340 KMWC - Bethany, MO | 2016-11-30 | 2,767 | 276 | SL | 15.000000000000 | 185 | |||
| 1360 KRTM - Yucca Valley, CA 88.1 | 2016-05-11 | 2,156 | 216 | SL | 15.000000000000 | 144 | |||
| 1430 WIGW-Equpment-Eustis, FL 90.3 | 2016-02-29 | 4,050 | 405 | SL | 15.000000000000 | 135 | |||
| 1446 KRTM-Yucca Valley upgrade 2012 | 2016-07-26 | 1,153 | 115 | SL | 15.000000000000 | 77 | |||
| 1450 WKJA - Brunswick OH 91.9 | 2016-09-06 | 3,596 | 360 | SL | 15.000000000000 | 240 | |||
| 1470 WTPG-equipment Toledo, OH 88.9 | 2016-04-28 | 22,398 | 2,240 | SL | 15.000000000000 | 1,493 | |||
| 1510 Trans-Coachella, CA K280FQ | 2016-07-26 | 524 | 52 | SL | 15.000000000000 | 35 | |||
| 1516 Trans - Des Moines, IA K225BP | 2016-06-03 | 14,025 | 1,403 | SL | 15.000000000000 | 935 | |||
| 1526 Trans - Briggs, NE K255CJ | 2016-06-03 | 13,133 | 1,314 | SL | 15.000000000000 | 875 | |||
| 1535 Trans - Indio, CA K226BT | 2016-06-03 | 7,649 | 765 | SL | 15.000000000000 | 255 | |||
| 1545 Trans - Monticello, IN W233BT | 2016-02-25 | 4,750 | 475 | SL | 15.000000000000 | 317 | |||
| 1570 Trans - Tallahassee, FL W243CZ | 2016-04-28 | 15,523 | 1,552 | SL | 15.000000000000 | 1,035 | |||
| 1630 Vehicles- 2007 GMC | 2016-01-19 | 17,500 | 8,260 | 200DB | 5.000000000000 | 3,050 | |||
| 1567 Trans - San Diego, CA K241CH | 2017-07-12 | 1,541 | 51 | SL | 15.000000000000 | 103 | |||
| 1527 Trans - Borrego Springs, CA K239CE | 2017-04-05 | 1,948 | 65 | SL | 15.000000000000 | 130 | |||
| 1517 Trans - Fallbrook, CA K294CS | 2017-08-14 | 4,642 | 155 | SL | 15.000000000000 | 309 | |||
| 1575 Trans - Layfayette, IN | 2017-03-30 | 9,790 | 326 | SL | 15.000000000000 | 653 | |||
| 1320 KDKR - Dallas/FortWorth, TX 91.3 | 2017-01-30 | 1,403 | 47 | SL | 15.000000000000 | 94 | |||
| 1340 KMWC Transmitter | 2018-02-05 | 21,635 | SL | 15.000000000000 | 721 | ||||
| 1526 Briggs NE Transmitter | 2018-02-05 | 13,760 | SL | 15.000000000000 | 459 | ||||
| 1470 WTPG Transmitter | 2018-02-05 | 7,518 | SL | 15.000000000000 | 251 | ||||
| 1320 KDKR EAS Alerting System | 2018-07-19 | 3,985 | SL | 15.000000000000 | 133 | ||||
| 1340 KMWC Receivers | 2018-02-27 | 2,482 | SL | 15.000000000000 | 83 | ||||
| 1450 WKJA Transmitter | 2018-06-27 | 3,908 | SL | 15.000000000000 | 130 | ||||
| 1470 WTPG Transmitter | 2018-09-25 | 7,570 | SL | 15.000000000000 | 252 | ||||
| 1600 Admin Laptop | 2018-02-20 | 1,500 | 200DB | 5.000000000000 | 300 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WIGW EQUIPMENT EUSTIS, FL 90.3 | 2011-11 | 2018-01 | 138,825 | 68,581 | 100,997 | 30,753 | ||||
| 1535 Trans-Indio, CA | 2015-10 | 2018-07 | 20,895 | 5,491 | 16,502 | 1,098 | ||||
| 1430-WIGW Equipment-Eustis, FL 90.3 | 2015-06 | 2018-01 | 2,970 | 1,468 | 1,796 | 294 | ||||
| 1430 WIGW-Equpment-Eustis, FL 90.3 | 2016-02 | 2018-01 | 8,205 | 4,050 | 4,695 | 540 | ||||
| 1535 Trans - Indio, CA K226BT | 2016-06 | 2018-07 | 29,105 | 7,649 | 22,476 | 1,020 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND ,BUILDING AND EQUIPMENT | 1,734,858 | 967,482 | 767,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Putbrese, Hunsaker & Trent Legal Services | 17,812 | 17,812 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Engineering Services | 24,176 | 24,176 | ||
| Music Dues | 8,377 | 8,377 | ||
| Outside Services | 33,941 | 33,941 | ||
| Shipping | 927 | 927 | ||
| Studio Lease | 5,500 | 5,500 | ||
| Supplies & Small Equipment | 5,092 | 5,092 | ||
| Tower & Translator Lease | 332,080 | 332,080 | ||
| Agency Fee | 42,554 | 42,554 | ||
| Bank Service Charge | 2,040 | 2,040 | ||
| Bad Debt Expense | 3,023 | 3,023 | ||
| Office Expense | 19,300 | 19,300 | ||
| Dues & Subscriptions | 972 | 972 | ||
| Insurance | 28,731 | 28,731 | ||
| Licenses & Fees | 1,149 | 1,149 | ||
| Meals & Entertainment | 3,243 | 3,243 | ||
| Payroll Service Fees | 2,081 | 2,081 | ||
| Payroll Tax | 28,618 | 28,618 | ||
| Repairs & Maintenance | 6,679 | 6,679 | ||
| Supplies | 999 | 999 | ||
| Storage | 3,016 | 3,016 | ||
| Telephone | 30,745 | 30,745 | ||
| Utilities | 33,601 | 33,601 | ||
| Vehicle Expense | 19,581 | 19,581 | ||
| Workers Comp. Insurance | 4,866 | 4,866 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tower Space Rental | 280 | 280 | |
| Program Support | 875,042 | 875,042 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 561 | -440 |
| LONG-TERM NOTE - CSN | 428,496 | 379,409 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Calvary Chapel Santa Cruz |
27,408 |
|
Calvary Chapel Omaha |
1,400 |
|
Bradley Smith |
2,000 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Chuck Smith Trust |
| Borrower's Title | n/a |
| Original Amount of Loan | 776 |
| Balance Due | 776 |
| Date of Note | 2015-06 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | n/a |
| Description of Lender Consideration | 776 |
| Consideration FMV | 776 |
| Item No. | 2 |
|---|---|
| Borrower's Name | Wise Treatment Center |
| Borrower's Title | n/a |
| Original Amount of Loan | 1956 |
| Balance Due | 1956 |
| Date of Note | 2015-10 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Expenses |
| Description of Lender Consideration | 1956 |
| Consideration FMV | 1956 |
| Item No. | 3 |
|---|---|
| Borrower's Name | A Calvary Chapel International |
| Borrower's Title | n/a |
| Original Amount of Loan | 1940 |
| Balance Due | 1940 |
| Date of Note | 2013-12 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Expenses |
| Description of Lender Consideration | 1940 |
| Consideration FMV | 1940 |
| Item No. | 4 |
|---|---|
| Borrower's Name | The Word for Today |
| Borrower's Title | n/a |
| Original Amount of Loan | 19623 |
| Balance Due | 90150 |
| Date of Note | 2014-01 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Expenses |
| Description of Lender Consideration | 90150 |
| Consideration FMV | 90150 |
| Item No. | 5 |
|---|---|
| Borrower's Name | Cutting Edge Films CEF |
| Borrower's Title | n/a |
| Original Amount of Loan | 460 |
| Balance Due | 5181 |
| Date of Note | 2012-08 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Expenses |
| Description of Lender Consideration | 5181 |
| Consideration FMV | 5181 |
| Item No. | 6 |
|---|---|
| Borrower's Name | Hope for the Children |
| Borrower's Title | n/a |
| Original Amount of Loan | 696004 |
| Balance Due | 718807 |
| Date of Note | 2010-09 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Expenses |
| Description of Lender Consideration | 718807 |
| Consideration FMV | 718807 |
| Item No. | 7 |
|---|---|
| Borrower's Name | CSN International |
| Borrower's Title | n/a |
| Original Amount of Loan | 9890 |
| Balance Due | 9890 |
| Date of Note | 2016-02 |
| Maturity Date | |
| Repayment Terms | n/a |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | n/a |
| Purpose of Loan | Equipment purchase |
| Description of Lender Consideration | 9890 |
| Consideration FMV | 9890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Tax/Other | 1,923 | 1,923 |