Brick Kiln Business

United Methodist,
Bikobe Parish, Kinyinya
District, Ruyigi, Burundi
15-Apr-
2010 $875 1,000,000 1,090,000 $766 $481 -60,000 0 1,270,000 560,000 575,000 1,210,000 48.66%
Honey Business
Anglican Church, Ruyigi
Parish, Burundi
2-Apr-
2011 $447 560,000 703,000 $494 $447 143,000 0 0 0 0 143,000 25.54%
Shop and stock
business (changed
from Pharmacy)
United Methodist,
Bikobe Parish, Kinyinya
District, Ruyigi, Burundi
15-Jun-
2011 $5,000 6,130,080 6,837,090 $4,804 $5,000 707,010 0 0 0 0 707,010 11.53%
Honey Business
United Methodist,
Nyamutetema Parish,
Burundi
10-Aug-
2011 $1,000 1,200,000 1,200,000 $843 $1,000 0 0 0 0 0 0 0.00%
Food Kiosk
United Methodist,
Murore Parish, Burundi
21-Sep-
2011 $1,040 1,248,445 1,248,445 $877 $1,040 294,475 147,238 0 0 0 294,475 23.59%
Cassava Flour
Business
Free Methodist Church,
Gasava, Burundi
22-Oct-
2011 $1,000 1,266,720 1,266,720 $890 $1,000 54,940 27,470 0 0 0 54,940 4.34%
Brick Kiln and
Farming Business
United Methodist,
Gitega Parish
19-Jan-
2012 $1,000 1,347,899 1,347,899 $947 $1,000 0 0 0 0 0 0 0.00%
Honey Business
expansion
Anglican Church, Ruyigi
Parish, Burundi
11-
May-
2012 $720 937,575 937,575 $659 $720 0 0 0 0 0 0 0.00%
$10,689
Note: Nyamutetema claimed to have received 1200000 - in my
records they received 1223092 francs. Aime Joseph is
investigating.
Exchange rate
$A / Bu franc
as at 30/4/12 1423.14 Rate taken from http://www.oanda.com/currency/historical-rates/
Project Name Church Name
Date
Funds
sent
nitial
investment
($A)
nitial
investment
(in francs)
Current
value of
business
(in francs)
Current value
of entire
business (NTA
after 2012
reports)
Value of
business
for
pricing
purposes
Profits 2012
(total business
profit, in
francs)
Dividends
paid 2012
(our half, in
francs)
Profits 2011
(total business
profit, in
francs)
Dividends
paid 2011
(our half, in
francs)
Equity
value
(our half
share)
Life of
business
profit
Life of business
return on equity
(based on
francs received)
Projects 2012