| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,550 | 0 | 0 | 3,550 |
| 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 | 9,962 | SL | 30.000000000000 | 396 | 0 | 396 | |
| DEMO GARDEN | 1999-06-15 | 4,113 | 2,900 | SL | 30.000000000000 | 137 | 0 | 137 | |
| DEMO GARDEN | 2001-06-15 | 912 | 546 | 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 | 11,686 | SL | 30.000000000000 | 466 | 0 | 466 | |
| RETREAT CABINS | 1999-06-15 | 1,497 | 1,057 | 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 | 9,737 | 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 | 6,962 | SL | 30.000000000000 | 288 | 0 | 288 | |
| DEMO CENTER | 1999-06-15 | 137,272 | 96,858 | SL | 30.000000000000 | 4,576 | 0 | 4,576 | |
| DEMO CENTER | 2001-06-15 | 1,672 | 1,016 | SL | 30.000000000000 | 56 | 0 | 56 | |
| DEMO CENTER | 2003-06-15 | 22,500 | 12,875 | 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 | 3,045 | SL | 30.000000000000 | 210 | 0 | 210 | |
| DECK | 2006-08-23 | 6,718 | 2,986 | SL | 30.000000000000 | 224 | 0 | 224 | |
| DOME | 2012-09-05 | 717 | 714 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2014-09-21 | 1,117 | 1,117 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FIRE ALARM SYSTEM | 2014-07-02 | 2,686 | 2,112 | SL | 7.000000000000 | 384 | 0 | 384 | |
| FACILITY | 2014-01-01 | 547,772 | 119,514 | SL | 27.500000000000 | 19,919 | 0 | 19,919 | |
| IMPROVEMENTS | 2013-10-01 | 87,969 | 20,526 | SL | 27.500000000000 | 3,199 | 0 | 3,199 | |
| EQUIPMENT | 2013-10-01 | 16,969 | 16,505 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2015-05-01 | 12,603 | 2,213 | 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 | 3,298 | SL | 27.500000000000 | 535 | 0 | 535 | |
| IMPROVEMENTS | 2014-08-01 | 21,982 | 4,461 | SL | 27.500000000000 | 799 | 0 | 799 | |
| IMPROVEMENTS | 2014-11-13 | 4,028 | 778 | SL | 27.500000000000 | 146 | 0 | 146 | |
| EQUIPMENT | 2014-07-01 | 24,689 | 24,689 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| AUTO | 2016-01-01 | 38,325 | 28,106 | SL | 5.000000000000 | 7,665 | 0 | 7,665 | |
| FACILITY | 2016-10-31 | 98,792 | 11,525 | SL | 27.500000000000 | 3,592 | 0 | 3,592 | |
| FURNITURE & EQUIPMENT | 2016-06-10 | 49,525 | 12,970 | SL | 7.000000000000 | 3,537 | 0 | 3,537 | |
| FACILITY | 2017-07-10 | 52,331 | 4,678 | SL | 27.500000000000 | 1,903 | 0 | 1,903 | |
| FURNITURE & EQUIPMENT | 2017-07-14 | 8,897 | 1,614 | SL | 7.000000000000 | 635 | 0 | 635 | |
| FURNITURE & EQUIPMENT | 2017-10-29 | 10,589 | SL | 7.000000000000 | 0 | 0 | 1,513 | ||
| FURNITURE & EQUIPMENT | 2018-07-01 | 32,935 | SL | 7.000000000000 | 0 | 0 | 4,705 | ||
| FACILITY | 2018-07-01 | 3,377 | 179 | SL | 27.500000000000 | 123 | 0 | 123 | |
| FACILITY-HVAC | 2019-08-29 | 5,117 | 70 | SL | 27.500000000000 | 186 | 0 | 186 | |
| FACILITY-YURTS | 2019-06-12 | 3,988 | SL | 7.000000000000 | 0 | 0 | 570 | ||
| FACILITY-YURTS | 2019-07-30 | 4,133 | SL | 7.000000000000 | 0 | 0 | 590 | ||
| AIRSTREAM MOBILE HOME | 2020-05-22 | 49,636 | SL | 7.000000000000 | 49,636 | 0 | 4,136 | ||
| ROOF | 2020-06-11 | 21,000 | SL | 27.500000000000 | 414 | 0 | 414 | ||
| GARDEN IRRIGATION SYSTEM | 2020-07-20 | 6,251 | SL | 5.000000000000 | 6,251 | 0 | 521 | ||
| WATER FILTRATION SYSTEM | 2020-10-28 | 4,528 | SL | 5.000000000000 | 4,528 | 0 | 151 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEMO GARDEN | 11,865 | 10,358 | 1,507 | |
| DEMO GARDEN | 4,113 | 3,037 | 1,076 | |
| DEMO GARDEN | 912 | 576 | 336 | |
| WATER TANK | 551 | 551 | 0 | |
| RETREAT CABINS | 13,991 | 12,152 | 1,839 | |
| RETREAT CABINS | 1,497 | 1,107 | 390 | |
| EQUIPMENT & FURNITURE | 1,454 | 1,454 | 0 | |
| RETREAT CABINS | 1,630 | 1,494 | 136 | |
| HIKING & PICNIC AREA | 11,599 | 10,124 | 1,475 | |
| HIKING & TRAIL EQUIPMENT | 1,056 | 967 | 89 | |
| DEMO CENTER | 8,647 | 7,250 | 1,397 | |
| DEMO CENTER | 137,272 | 101,434 | 35,838 | |
| DEMO CENTER | 1,672 | 1,072 | 600 | |
| DEMO CENTER | 22,500 | 13,625 | 8,875 | |
| DEMO CENTER | 1,037 | 1,037 | 0 | |
| RETREAT CABINS | 6,304 | 3,255 | 3,049 | |
| DECK | 6,718 | 3,210 | 3,508 | |
| DOME | 717 | 714 | 3 | |
| EQUIPMENT | 1,117 | 1,117 | 0 | |
| FIRE ALARM SYSTEM | 2,686 | 2,496 | 190 | |
| FACILITY | 547,772 | 139,433 | 408,339 | |
| IMPROVEMENTS | 87,969 | 23,725 | 64,244 | |
| EQUIPMENT | 16,969 | 16,505 | 464 | |
| IMPROVEMENTS | 12,603 | 2,671 | 9,932 | |
| FURNITURE & FIXTURES | 14,480 | 14,480 | 0 | |
| EQUIPMENT | 17,035 | 17,035 | 0 | |
| IMPROVEMENTS | 14,699 | 3,833 | 10,866 | |
| IMPROVEMENTS | 21,982 | 5,260 | 16,722 | |
| IMPROVEMENTS | 4,028 | 924 | 3,104 | |
| EQUIPMENT | 24,689 | 24,689 | 0 | |
| AUTO | 38,325 | 35,771 | 2,554 | |
| FACILITY | 98,792 | 15,117 | 83,675 | |
| FURNITURE & EQUIPMENT | 49,525 | 41,270 | 8,255 | |
| FACILITY | 52,331 | 6,581 | 45,750 | |
| FURNITURE & EQUIPMENT | 8,897 | 6,698 | 2,199 | |
| FURNITURE & EQUIPMENT | 10,589 | 10,589 | 0 | |
| FURNITURE & EQUIPMENT | 32,935 | 32,935 | 0 | |
| FACILITY | 3,377 | 302 | 3,075 | |
| FACILITY-HVAC | 5,117 | 256 | 4,861 | |
| FACILITY-YURTS | 3,988 | 3,988 | 0 | |
| FACILITY-YURTS | 4,133 | 4,133 | 0 | |
| AIRSTREAM MOBILE HOME | 49,636 | 49,636 | 0 | |
| ROOF | 21,000 | 414 | 20,586 | |
| GARDEN IRRIGATION SYSTEM | 6,251 | 6,251 | 0 | |
| WATER FILTRATION SYSTEM | 4,528 | 4,528 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,795 | 0 | 0 | 2,795 |
| Item No. | 1 |
|---|---|
| Lender's Name | JENNIFER BRANES ARFA |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 810640 |
| Balance Due | 602380 |
| 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 | 57,511 | 0 | 0 | 57,511 |
| REPAIRS AND MAINTENANCE | 111,893 | 0 | 0 | 111,893 |
| UTILITIES | 8,654 | 0 | 0 | 8,654 |
| PROGRAM EXPENSES | 2,812 | 0 | 0 | 2,812 |
| OFFICE EXPENSE | 437 | 0 | 0 | 437 |
| TAXES & LICENSES | 153 | 0 | 0 | 153 |
| AUTO & TRAVEL | 2,945 | 0 | 0 | 2,945 |
| INSURANCE | 6,505 | 0 | 0 | 6,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 1,490 | 3,100 |