| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Qualified Tax Service Acctg & Tax Services | 2,995 |
| 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 | 549,192 | SL | 15.000000000000 | 40,877 | |||
| KKRS | 2009-09-03 | 140,416 | 111,396 | SL | 15.000000000000 | 8,291 | |||
| KTWD | 2009-09-03 | 97,041 | 76,984 | SL | 15.000000000000 | 5,731 | |||
| KYJC | 2009-12-31 | 82,694 | 65,604 | 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 | 8,651 | SL | 15.000000000000 | 860 | |||
| TRANSLATOR IRVING TX 92.1 | 2010-05-01 | 31,308 | 21,048 | SL | 15.000000000000 | 2,280 | |||
| TRANSLATOR DALLAS TX 97.5 | 2010-02-04 | 9,950 | 7,293 | SL | 15.000000000000 | 590 | |||
| KDKR TRANSMITTER & ADDITIONS | 2010-09-30 | 18,378 | 17,030 | SL | 15.000000000000 | 300 | |||
| 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 | 709 | SL | 15.000000000000 | 72 | |||
| 1360 EQUIPMENT YUCCA VALLEY | 2011-09-30 | 2,386 | 1,492 | SL | 15.000000000000 | 163 | |||
| KDKR DALLAS FORT WORTH TX 91.3 | 2011-04-30 | 8,671 | 5,539 | SL | 15.000000000000 | 569 | |||
| KDKR STL EQUIPMENT | 2012-07-25 | 10,464 | 5,898 | SL | 15.000000000000 | 702 | |||
| KRTM YUCCA VALLEY | 2012-09-27 | 25,381 | 14,163 | SL | 15.000000000000 | 1,726 | |||
| ADMIN EQUIPMENT | 2012-02-21 | 5,752 | 5,752 | 200DB | 5.000000000000 | 0 | |||
| 1525 FM30R TRANSMITTER | 2013-11-01 | 3,267 | 1,592 | SL | 15.000000000000 | 223 | |||
| ADMIN EQUIPMENT | 2013-12-30 | 1,313 | 634 | SL | 15.000000000000 | 91 | |||
| KRTM EQUIPMENT | 2013-01-09 | 9,234 | 4,789 | SL | 15.000000000000 | 593 | |||
| KTWD EQUIPMENT | 2013-09-03 | 2,083 | 1,029 | SL | 15.000000000000 | 141 | |||
| KDKR EQUIPMENT | 2013-08-14 | 3,208 | 1,593 | SL | 15.000000000000 | 215 | |||
| ADMIN EQUIPMENT | 2014-03-04 | 3,520 | 3,520 | 200DB | 5.000000000000 | 0 | |||
| TRANS-RALEIGH, NC 89.3 | 2014-03-20 | 13,874 | 6,534 | SL | 15.000000000000 | 864 | |||
| KRTM - YUCCA VALLEY, CA 88.1 | 2014-01-22 | 9,814 | 4,412 | SL | 15.000000000000 | 636 | |||
| KDKR - DALLAS FORT WORTH, TX 91.3 | 2014-04-02 | 3,159 | 1,370 | SL | 15.000000000000 | 210 | |||
| 1510 Trans-Coachella Equipment 2015 | 2015-10-02 | 12,489 | 4,580 | SL | 15.000000000000 | 833 | |||
| 1525 Trans-Hemet, CA Equipment | 2015-01-26 | 4,475 | 1,639 | SL | 15.000000000000 | 299 | |||
| 1600 Admin Equipment 2015 | 2015-09-01 | 1,690 | 1,464 | 200DB | 7.000000000000 | 151 | |||
| 1360 KRTM-Yucca Valley 88.1 Equipment 2015 | 2015-06-04 | 4,466 | 1,639 | SL | 15.000000000000 | 298 | |||
| 1370 KTWD-Wallace, ID 97.5 Equipment | 2015-07-21 | 2,433 | 891 | SL | 15.000000000000 | 162 | |||
| 1320 KDKR-Dallas/FortWorth, TX 91.3 Equipment | 2015-08-03 | 1,292 | 480 | SL | 15.000000000000 | 85 | |||
| 1360 KRTM Yucca Valley, CA 88.1 2008 | 2008-06-30 | 16,500 | 13,426 | SL | 15.000000000000 | 1,230 | |||
| 1360 KRTM Yucca Valley, CA 88.1 2010 | 2010-07-22 | 33,335 | 22,381 | SL | 15.000000000000 | 2,434 | |||
| 1340 KMWC - Bethany, MO | 2016-11-30 | 2,767 | 830 | SL | 15.000000000000 | 184 | |||
| 1360 KRTM - Yucca Valley, CA 88.1 | 2016-05-11 | 2,156 | 648 | SL | 15.000000000000 | 144 | |||
| 1446 KRTM-Yucca Valley upgrade 2012 | 2016-07-26 | 1,153 | 346 | SL | 15.000000000000 | 77 | |||
| 1510 Trans-Coachella, CA K280FQ | 2016-07-26 | 524 | 157 | SL | 15.000000000000 | 35 | |||
| 1516 Trans - Des Moines, IA K225BP | 2016-06-03 | 14,025 | 4,208 | SL | 15.000000000000 | 935 | |||
| 1526 Trans - Briggs, NE K255CJ | 2016-06-03 | 13,133 | 3,940 | SL | 15.000000000000 | 876 | |||
| 1545 Trans - Monticello, IN W233BT | 2016-02-25 | 4,750 | 1,426 | SL | 15.000000000000 | 317 | |||
| 1630 Vehicles- 2007 GMC | 2016-01-19 | 17,500 | 15,060 | 200DB | 5.000000000000 | 1,875 | |||
| 1567 Trans - San Diego, CA K241CH | 2017-07-12 | 1,541 | 360 | SL | 15.000000000000 | 103 | |||
| 1527 Trans - Borrego Springs, CA K239CE | 2017-04-05 | 1,948 | 455 | SL | 15.000000000000 | 130 | |||
| 1517 Trans - Fallbrook, CA K294CS | 2017-08-14 | 4,642 | 1,083 | SL | 15.000000000000 | 309 | |||
| 1575 Trans - Layfayette, IN | 2017-03-30 | 9,790 | 2,285 | SL | 15.000000000000 | 653 | |||
| 1320 KDKR - Dallas/FortWorth, TX 91.3 | 2017-01-30 | 1,403 | 328 | SL | 15.000000000000 | 93 | |||
| 1340 KMWC Transmitter | 2018-02-05 | 21,635 | 3,605 | SL | 15.000000000000 | 1,442 | |||
| 1526 Briggs NE Transmitter | 2018-02-05 | 13,760 | 2,293 | SL | 15.000000000000 | 917 | |||
| 1320 KDKR EAS Alerting System | 2018-07-19 | 3,985 | 665 | SL | 15.000000000000 | 266 | |||
| 1340 KMWC Receivers | 2018-02-27 | 2,482 | 413 | SL | 15.000000000000 | 166 | |||
| 1600 Admin Laptop | 2018-02-20 | 1,500 | 1,068 | 200DB | 5.000000000000 | 173 | |||
| 1600 Admin - Equipment COMPUTER | 2019-02-28 | 1,088 | 566 | 200DB | 5.000000000000 | 209 | |||
| 1526 EQUIPMENT | 2019-06-30 | 14,927 | 1,493 | SL | 15.000000000000 | 995 | |||
| 1528 Trans-Lincoln, NE K255CS EQUIPMENT | 2019-06-30 | 21,287 | 2,129 | SL | 15.000000000000 | 1,419 | |||
| KDKR DALLAS FT WORTH EQUIP | 2021-11-23 | 4,133 | SL | 15.000000000000 | 138 | ||||
| KDKR ANTENNA | 2021-04-21 | 21,438 | SL | 15.000000000000 | 715 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND ,BUILDING AND EQUIPMENT | 1,456,348 | 1,104,058 | 352,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Putbrese, Hunsaker & Trent Legal Services | 9,455 | |||
| Asher Broadcast Consulting Consulting | 58 | |||
| Merhab Robinson & Clarkson Consulting | 50 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJ (CASH) | -790 |
| PRIOR PERIOD ADJ (ACCOUNTS PAYABLE) | 1,439 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Engineering Services | 27,265 | 27,265 | ||
| Music Dues | 6,447 | 6,447 | ||
| Outside Services | 32,998 | 32,998 | ||
| Shipping | ||||
| Studio Lease | 3,500 | 3,500 | ||
| Supplies & Small Equipment | 1,122 | 1,122 | ||
| Tower & Translator Lease | 309,163 | 309,163 | ||
| Agency Fee | 31,686 | 31,686 | ||
| Bank Service Charge | 1,508 | 1,508 | ||
| Office Expense | 13,680 | 13,680 | ||
| Dues & Subscriptions | 770 | 770 | ||
| Insurance | 179,641 | 179,641 | ||
| Licenses & Fees | ||||
| Meals & Entertainment | 3,811 | 3,811 | ||
| Payroll Service Fees | 3,788 | 3,788 | ||
| Payroll Tax | 17,870 | 17,870 | ||
| Repairs & Maintenance | 826 | 826 | ||
| Supplies | 4,319 | 4,319 | ||
| Storage | 3,741 | 3,741 | ||
| Telephone | 22,340 | 22,340 | ||
| Utilities | 11,878 | 11,878 | ||
| Vehicle Expense | 6,013 | 6,013 | ||
| Workers Comp. Insurance | 1,085 | 1,085 | ||
| Subcontractor | 659 | 659 | ||
| Computer Expense | 4,718 | 4,718 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Support | 869,506 | ||
| Insurance Damage Settlement | 31,117 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 5,725 | 7,407 |
| SBA LOAN - PPP | 75,042 | 0 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
THE WORD FOR TODAY |
91,076 |
|
HOPE FOR THE CHILDREN |
953,538 |
|
CALVARY CHAPEL SANTA CRUZ |
27,408 |
|
CALVARY CHAPEL OMAHA |
1,400 |
| Item No. | 1 |
|---|---|
| Borrower's Name | BRADLEY SMITH |
| Borrower's Title | FORMER EMPLOYEE |
| Original Amount of Loan | 2000 |
| Balance Due | 2000 |
| Date of Note | 2013-03 |
| Maturity Date | |
| Repayment Terms | N/A |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | PERSONAL |
| Description of Lender Consideration | MONETARY |
| Consideration FMV | 2000 |
| Item No. | 2 |
|---|---|
| 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 | MONETARY |
| Consideration FMV | 776 |
| Item No. | 3 |
|---|---|
| Borrower's Name | WISE TREATMENT CENTER |
| Borrower's Title | N/A |
| Original Amount of Loan | 1956 |
| Balance Due | 3718 |
| 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 | MONETARY |
| Consideration FMV | 3718 |
| Item No. | 4 |
|---|---|
| Borrower's Name | A CALVARY CHAPEL INTERNATIONAL |
| Borrower's Title | N/A |
| Original Amount of Loan | 1940 |
| Balance Due | 1990 |
| 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 | MONETARY |
| Consideration FMV | 1990 |
| Item No. | 5 |
|---|---|
| Borrower's Name | CUTTING EDGE FILMS |
| Borrower's Title | N/A |
| Original Amount of Loan | 460 |
| Balance Due | 9789 |
| 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 | MONETARY |
| Consideration FMV | 9789 |
| Item No. | 6 |
|---|---|
| Borrower's Name | CSN INTERNATIONAL |
| Borrower's Title | N/A |
| Original Amount of Loan | 9890 |
| Balance Due | 200610 |
| 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 | MONETARY |
| Consideration FMV | 200610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Tax/Other | 1,070 | 1,070 |