| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 2,392 | 0 | 0 | 2,392 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land | 2005-12-31 | 200,000 | 0 | NDA | 0 | 0 | 0 | ||
| Land Improvements | 2005-12-31 | 64,899 | 54,462 | SL | 39 | 1,664 | 0 | 0 | |
| Building & Improvements | 2005-12-31 | 1,376,259 | 1,206,360 | SL | 39 | 35,289 | 0 | 0 | |
| Equipment | 2005-12-31 | 109,756 | 109,756 | SL | 7 | 0 | 0 | 0 | |
| Mobile Homes | 2005-12-31 | 61,921 | 61,921 | SL | 20 | 0 | 0 | 0 | |
| Vehicles | 2005-12-31 | 49,704 | 44,264 | SL | 5 | 1,675 | 0 | 0 | |
| Building & Improvements | 2010-12-31 | 211,730 | 48,861 | SL | 39 | 5,429 | 0 | 0 | |
| Equipment | 2010-12-31 | 20,195 | 20,195 | SL | 7 | 0 | 0 | 0 | |
| Building & Improvements | 2011-12-31 | 32,123 | 6,591 | SL | 39 | 824 | 0 | 0 | |
| Building & Improvements | 2011-12-31 | 12,901 | 2,647 | SL | 39 | 331 | 0 | 0 | |
| Equipment | 2011-12-31 | 16,900 | 16,899 | SL | 7 | 0 | 0 | 0 | |
| Equipment | 2011-12-31 | 1,327 | 1,327 | SL | 7 | 0 | 0 | 0 | |
| Vehicles | 2011-12-31 | 8,650 | 8,650 | SL | 5 | 0 | 0 | 0 | |
| Building & Improvements | 2012-04-11 | 4,977 | 983 | SL | 39 | 128 | 0 | 0 | |
| Equipment - Ranger | 2012-06-13 | 4,500 | 4,500 | SL | 7 | 0 | 0 | 0 | |
| Building & Improvements | 2012-06-25 | 8,748 | 1,664 | SL | 39 | 224 | 0 | 0 | |
| Building & Improvements | 2012-06-25 | 43,511 | 8,276 | SL | 39 | 1,116 | 0 | 0 | |
| Building & Improvements | 2012-08-09 | 1,219 | 227 | SL | 39 | 31 | 0 | 0 | |
| Mobile Homes | 2012-12-10 | 84,453 | 29,560 | SL | 20 | 4,223 | 0 | 0 | |
| Building & Improvements | 2012-12-18 | 8,850 | 1,589 | SL | 39 | 227 | 0 | 0 | |
| Equipment - Basketball | 2013-03-28 | 9,456 | 9,119 | SL | 7 | 337 | 0 | 0 | |
| Equipment - Zip LIne | 2013-07-04 | 10,978 | 10,193 | SL | 7 | 785 | 0 | 0 | |
| Building & Improvements | 2013-09-27 | 22,487 | 3,605 | SL | 39 | 577 | 0 | 0 | |
| Building & Improvements | 2013-10-09 | 18,727 | 3,001 | SL | 39 | 480 | 0 | 0 | |
| Building & Improvements | 2013-12-07 | 11,313 | 1,764 | SL | 39 | 290 | 0 | 0 | |
| Sewage System | 2014-09-30 | 64,825 | 22,689 | SL | 15 | 4,322 | 0 | 0 | |
| Pool | 2014-09-30 | 72,266 | 25,293 | SL | 15 | 4,818 | 0 | 0 | |
| Equipment | 2014-09-30 | 23,207 | 12,184 | SL | 10 | 2,321 | 0 | 0 | |
| Mobile Home - 2005 Sky | 2015-01-31 | 40,000 | 9,000 | SL | 20 | 2,000 | 0 | 0 | |
| Broiler | 2015-09-30 | 62,228 | 28,002 | SL | 10 | 6,223 | 0 | 0 | |
| Equipment | 2015-09-30 | 33,005 | 21,218 | SL | 7 | 4,715 | 0 | 0 | |
| Vehicle - 2014 Grand Caravan | 2015-09-30 | 17,179 | 12,454 | SL | 5 | 1,975 | 0 | 0 | |
| Vehicle - 2004 Chevy | 2015-09-30 | 6,787 | 6,109 | SL | 5 | 678 | 0 | 0 | |
| Land Improvement - Sign | 2015-10-28 | 3,708 | 1,668 | SL | 10 | 371 | 0 | 0 | |
| Roof | 2015-10-31 | 22,500 | 10,125 | SL | 10 | 2,250 | 0 | 0 | |
| Storage Building | 2015-10-31 | 2,500 | 269 | SL | 39 | 64 | 0 | 0 | |
| Roof Replacement - Building 44 Robsky | 2016-04-15 | 5,100 | 491 | SL | 39 | 131 | 0 | 0 | |
| Stage Lighting | 2016-05-15 | 2,034 | 1,492 | SL | 5 | 407 | 0 | 0 | |
| DrainageParking at Soccer Field | 2016-05-15 | 22,861 | 5,588 | SL | 15 | 1,524 | 0 | 0 | |
| Gym LED Lights | 2016-06-15 | 8,007 | 735 | SL | 39 | 205 | 0 | 0 | |
| FurnitureCamping Cabin D | 2016-06-15 | 1,762 | 162 | SL | 39 | 45 | 0 | 0 | |
| Camping Cabin D | 2016-06-15 | 17,043 | 12,215 | SL | 5 | 3,409 | 0 | 0 | |
| Hex Swing | 2016-06-15 | 11,571 | 8,293 | SL | 5 | 2,314 | 0 | 0 | |
| Buffet Chiller Table | 2016-08-09 | 1,169 | 799 | SL | 5 | 234 | 0 | 0 | |
| Seasonal Staff House | 2016-09-15 | 2,241 | 191 | SL | 39 | 57 | 0 | 0 | |
| Roof Replacement - Bldg 39 Staff Trailer | 2016-09-15 | 5,100 | 436 | SL | 39 | 131 | 0 | 0 | |
| Roof Replacement - Bldg 32 Garage | 2016-09-15 | 3,500 | 299 | SL | 39 | 90 | 0 | 0 | |
| Entrance SignsLandscape | 2016-09-15 | 1,197 | 266 | SL | 15 | 80 | 0 | 0 | |
| Road Repair - Mountain Vista Drive | 2016-10-15 | 16,500 | 3,575 | SL | 15 | 1,100 | 0 | 0 | |
| Sneeze Guard | 2016-11-05 | 1,559 | 987 | SL | 5 | 312 | 0 | 0 | |
| Truck - 2007 2500 Chevy Pickup | 2016-12-15 | 8,000 | 4,933 | SL | 5 | 1,600 | 0 | 0 | |
| Overhead Door - Bldg 42 | 2017-02-28 | 1,250 | 91 | SL | 39 | 32 | 0 | 0 | |
| Generator - Bldg 10Main | 2017-02-28 | 1,210 | 88 | SL | 39 | 31 | 0 | 0 | |
| Roof - Bldg 40Vietri | 2017-03-31 | 8,100 | 571 | SL | 39 | 208 | 0 | 0 | |
| Farmhouse - Bldg 31 | 2017-03-31 | 3,793 | 267 | SL | 39 | 97 | 0 | 0 | |
| 2 Clothes Dryers | 2017-03-31 | 2,034 | 799 | SL | 7 | 291 | 0 | 0 | |
| AV Digital Mixer | 2017-03-31 | 2,000 | 786 | SL | 7 | 286 | 0 | 0 | |
| Addition - Bldg 37Anderson | 2017-04-30 | 27,629 | 1,889 | SL | 39 | 708 | 0 | 0 | |
| Roof - Bldg 8Gym | 2017-04-30 | 23,000 | 1,573 | SL | 39 | 590 | 0 | 0 | |
| Camping Cabin - Bldg H - Site 26 | 2017-05-31 | 6,492 | 430 | SL | 39 | 166 | 0 | 0 | |
| FurnitureSeating | 2017-05-31 | 11,808 | 4,358 | SL | 7 | 1,687 | 0 | 0 | |
| Road Improvement | 2017-06-30 | 46,500 | 7,750 | SL | 15 | 3,100 | 0 | 0 | |
| Game Room Lights | 2017-10-25 | 2,076 | 115 | SL | 39 | 53 | 0 | 0 | |
| Washer & Dryer - Bldg 39 | 2017-11-15 | 697 | 216 | SL | 7 | 100 | 0 | 0 | |
| Entryway Main Bldg | 2017-11-30 | 6,620 | 354 | SL | 39 | 170 | 0 | 0 | |
| Seasonal Staff House | 2017-12-26 | 58,825 | 3,016 | SL | 39 | 1,508 | 0 | 0 | |
| Rec Equipment - Laser Tag | 2017-12-31 | 22,169 | 6,334 | SL | 7 | 3,167 | 0 | 0 | |
| Boiler - Farmhouse | 2018-02-14 | 3,816 | 188 | SL | 39 | 98 | 0 | 0 | |
| 2012 Kia Sportage | 2018-04-25 | 10,254 | 3,418 | SL | 5 | 2,051 | 0 | 0 | |
| First Impressions - Lobby | 2018-06-05 | 6,676 | 271 | SL | 39 | 171 | 0 | 0 | |
| Lakeview Rehab | 2018-06-21 | 9,069 | 349 | SL | 39 | 233 | 0 | 0 | |
| Building - Staff House | 2018-07-13 | 217,088 | 8,349 | SL | 39 | 5,566 | 0 | 0 | |
| Carpet - Staff House | 2018-07-13 | 7,564 | 2,269 | SL | 5 | 1,513 | 0 | 0 | |
| WasherDryer - Staff House | 2018-07-13 | 1,548 | 332 | SL | 7 | 221 | 0 | 0 | |
| Furniture - Staff House | 2018-07-13 | 10,490 | 2,248 | SL | 7 | 1,499 | 0 | 0 | |
| AC - Main Bldg | 2018-07-24 | 5,000 | 1,012 | SL | 7 | 714 | 0 | 0 | |
| Headworn Wireless System | 2018-08-05 | 702 | 142 | SL | 7 | 100 | 0 | 0 | |
| Flooring - Bldg 37 | 2018-11-02 | 2,120 | 495 | SL | 5 | 424 | 0 | 0 | |
| Carpet - Farmhouse | 2018-11-09 | 1,460 | 341 | SL | 5 | 292 | 0 | 0 | |
| Roof - Lakeview | 2018-12-09 | 12,965 | 360 | SL | 39 | 332 | 0 | 0 | |
| Building 44 | 2018-12-20 | 17,603 | 451 | SL | 39 | 451 | 0 | 0 | |
| Gym Parking Lot | 2019-04-06 | 6,700 | 335 | SL | 15 | 447 | 0 | 0 | |
| AC-Worship Room and Pantry | 2019-04-22 | 2,820 | 48 | SL | 39 | 72 | 0 | 0 | |
| Driveway Rebuild | 2019-05-16 | 47,100 | 1,832 | SL | 15 | 3,140 | 0 | 0 | |
| Catch Basin | 2019-05-16 | 6,500 | 253 | SL | 15 | 433 | 0 | 0 | |
| Lakeview Rehab | 2019-05-28 | 45,475 | 680 | SL | 39 | 1,166 | 0 | 0 | |
| Building 44 | 2019-06-30 | 6,035 | 77 | SL | 39 | 155 | 0 | 0 | |
| AC-Worship Room | 2019-07-01 | 3,900 | 50 | SL | 39 | 100 | 0 | 0 | |
| 2006 Ford 12 Passenger Van | 2019-07-01 | 3,000 | 300 | SL | 5 | 600 | 0 | 0 | |
| Flooring-Staff Housing | 2019-09-18 | 1,288 | 64 | SL | 5 | 258 | 0 | 0 | |
| Main Bldg-Dining Room Upgrade | 2020-04-01 | 3,571 | 0 | SL | 39 | 65 | 0 | 0 | |
| Catch Basin & Road Rebuild | 2020-05-01 | 9,080 | 0 | SL | 15 | 303 | 0 | 0 | |
| Mower | 2020-06-11 | 8,574 | 0 | SL | 7 | 612 | 0 | 0 | |
| Building 44 Rehab | 2020-12-31 | 13,817 | 0 | SL | 39 | 15 | 0 | 0 | |
| Drainage Installation Near Well | 2020-11-19 | 6,000 | 0 | SL | 15 | 200 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Charles Schwab | Purchase | 3,513,351 | 3,528,076 | 0 | -14,725 | 0 | ||||
| Charles Schwab | Purchase | 252,508 | 236,828 | 0 | 15,680 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common stocks | 1,189,006 | 1,189,006 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Bank deposits | 18,261 | 18,261 | |
| Bond funds | 353,485 | 353,485 | |
| Equity funds | 482,823 | 482,823 | |
| Exchange-traded products | 1,023,183 | 1,023,183 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building and building improvements | 2,375,326 | 1,432,697 | 942,629 | 0 |
| Equipment | 312,441 | 253,498 | 58,943 | 0 |
| Land | 200,000 | 0 | 200,000 | 0 |
| Land improvements | 368,136 | 145,213 | 222,923 | 0 |
| Mobile homes | 186,374 | 106,704 | 79,670 | 0 |
| Vehicles | 103,574 | 88,707 | 14,867 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Due from Arrowhead Ministries Inc | 0 | 206,409 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 24,815 | 0 | 0 | 24,815 |
| Office expense | 732 | 0 | 0 | 732 |
| Advertising and promotion | 1,173 | 0 | 0 | 1,173 |
| Other employee expenses | 5,444 | 0 | 0 | 5,444 |
| Program services | 67,435 | 0 | 0 | 67,435 |
| Reapirs and maintenance | 57,829 | 0 | 0 | 57,829 |
| Telephone and internet | 3,566 | 0 | 0 | 3,566 |
| Vehicle expenses | 11,917 | 0 | 0 | 11,917 |
| Bank and credit card fees | 5,185 | 0 | 0 | 5,185 |
| Miscellaneous | 3,094 | 0 | 0 | 3,094 |
| Investment fees | 26,750 | 26,750 | 0 | 0 |
| Excise tax | 5,015 | 0 | 0 | 5,015 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program service revenue | 298,118 | 0 | 298,118 |
| Other invetment income | 336,815 | 336,815 | 336,815 |
| Miscellaneous | 934 | 0 | 934 |
| Description | Amount |
|---|---|
| Unrealized gain on ivestments | 349,502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued expenses | 26,118 | 22,903 |
| Excise tax payable | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll processing fees | 2,402 | 0 | 0 | 2,402 |
| Marketing | 4,746 | 0 | 0 | 4,746 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Food sales | 16,480 | 6,146 | 10,334 |