| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,147 | 607 | 11,540 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2021-11-20 | 34,500 | 13,417 | 3.0000 | 11,500 | 24,917 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - 4765 E. CAMP LOWELL | 2017-07-12 | 294,018 | 41,100 | S/L | 39.0000 | 7,539 | |||
| COMPUTER | 2020-03-05 | 2,543 | 1,441 | S/L | 5.0000 | 509 | |||
| FURNITRURE & FIXTURES | 2017-09-20 | 10,868 | 10,215 | 200DB | 7.0000 | 436 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-09-30 | 8,795 | 1,194 | S/L | 39.0000 | 89 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-08-25 | 3,490 | 481 | S/L | 39.0000 | 226 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-10-17 | 2,176 | 291 | S/L | 39.0000 | 56 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-11-06 | 659 | 87 | S/L | 39.0000 | 17 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2018-01-08 | 551 | 71 | S/L | 39.0000 | 14 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 4765 E. CAMP LOWEL | 294,018 | 48,631 | 245,387 | |
| WEBSITE | 34,500 | 24,917 | 9,583 | |
| FURNITURE & FIXTURES | 10,868 | 10,651 | 217 | |
| FURNITURE & FIXTURES | 9,261 | 9,261 | ||
| RENOVATION - 4765 E. CAMP LOWELL | 8,795 | 1,420 | 7,375 | |
| COMPUTER EQUIIPMENT | 4,385 | 4,385 | ||
| EQUIPMENT | 4,360 | 4,360 | ||
| RENOVATION - 4765 E. CAMP LOWELL | 3,490 | 572 | 2,918 | |
| 2 DELL OPTIPLEX 990 COMPUTERS | 3,381 | 3,381 | ||
| COMPUTER | 2,543 | 1,950 | 593 | |
| NEW COMPUTERS | 2,495 | 2,495 | ||
| RENOVATION - 4765 E. CAMP LOWELL | 2,176 | 348 | 1,828 | |
| NEW COMPUTER | 1,626 | 1,626 | ||
| 3 TABLE DESKS | 1,450 | 1,450 | ||
| PRESENTATION CABINET & SUPPLIES | 1,339 | 1,339 | ||
| FURNITURE & FIXTURES | 1,051 | 1,051 | ||
| RENOVATION - 4765 E. CAMP LOWELL | 659 | 105 | 554 | |
| RENOVATION - 4765 E. CAMP LOWELL | 551 | 86 | 465 | |
| EQUIPMENT | 398 | 398 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART WORK | 15,090 | 15,090 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 77 |
| ACCRUAL TO CASH BASIS CONVERSION | 1,832,176 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONVENINGS | 11,532 | 1,730 | 9,802 | |
| WEB SITE PUBLICATION | 10,150 | 508 | 9,643 | |
| MEDICAL INSURANCE | 31,587 | 8,844 | 22,743 | |
| SUBSCRIPTIONS | 19,042 | 952 | 18,090 | |
| PAYROLL PROCESSING | 14,126 | 706 | 13,420 | |
| INTERNET SERVICES | 5,320 | 266 | 5,054 | |
| SWAN CENTER ASSOCIATION ASSES | 6,903 | 345 | 6,558 | |
| UTILITIES | 4,995 | 250 | 4,745 | |
| REPAIRS & MAINTENANCE | 32,281 | 1,614 | 30,667 | |
| COPIER LEASE | 6,732 | 337 | 6,396 | |
| OTHER INSURANCE | 1,972 | 296 | 1,676 | |
| BANK FEES | 790 | 40 | 751 | |
| MISCELLANEOUS | 2,328 | 116 | 2,212 | |
| BUSINESS OWNER INSURANCE | 1,436 | 72 | 1,364 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM RELATED INT INC | 1,250 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GROWTH PARTNERS ARIZONA | N/A | 50,000 | 50,000 | 2019-06 | 2024-01 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED | |||
| GROWTH PARTNERS ARIZONA | N/A | 200,000 | 200,000 | 2020-01 | 2024-01 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 208,025 | 52,006 | 156,019 | |
| INVESTMENT FEES | 27,378 | 27,378 | ||
| COMPUTER CONSULTANT | 2,836 | 142 | 2,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 5,460 | 273 | 5,187 |