| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,147 | 8,360 | 2,787 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 DELL OPTIPLEX 990 COMPUTERS | 2011-05-29 | 3,381 | 3,381 | 200DB | 5.0000 | ||||
| 3 TABLE DESKS PRESENTATION CABINET & SUPPLY | 2011-05-29 | 1,450 | 1,450 | 200DB | 7.0000 | ||||
| PRESENTATION CABINET & SUPPLIES | 2011-08-31 | 1,339 | 1,339 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2011-12-31 | 9,261 | 9,261 | 200DB | 7.0000 | ||||
| FURNITURE & FIXTURES | 2011-12-31 | 1,051 | 1,051 | 200DB | 7.0000 | ||||
| NEW COMPUTERS | 2016-02-26 | 2,495 | 2,279 | 200DB | 5.0000 | 144 | |||
| FURNITRURE & FIXTURES | 2017-09-20 | 10,868 | 8,734 | 200DB | 7.0000 | 609 | |||
| BUILDING - 4765 E. CAMP LOWELL | 2017-07-12 | 294,018 | 18,483 | S/L | 39.0000 | 7,539 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-08-25 | 3,490 | 212 | S/L | 39.0000 | 90 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-09-30 | 8,795 | 518 | S/L | 39.0000 | 225 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-10-17 | 2,176 | 124 | S/L | 39.0000 | 56 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-11-06 | 659 | 36 | S/L | 39.0000 | 17 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2018-01-08 | 551 | 28 | S/L | 39.0000 | 14 | |||
| COMPUTER EQUIPMENT | 2018-07-16 | 4,385 | 4,385 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2018-10-05 | 4,360 | 4,360 | 200DB | 5.0000 | ||||
| EQUIPMENT` | 2011-01-01 | 398 | 398 | 200DB | 5.0000 | ||||
| NEW COMPUTER | 2019-01-03 | 1,626 | 1,626 | 200DB | 5.0000 | ||||
| COMPUTER | 2020-03-05 | 2,543 | S/L | 5.0000 | 424 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2 DELL OPTIPLEX 990 COMPUTERS | 352,846 | 66,783 | 286,063 | |
| 3 TABLE DESKS | ||||
| PRESENTATION CABINET & SUPPLIES | ||||
| FURNITURE & FIXTURES | ||||
| FURNITURE & FIXTURES | ||||
| COMPUTERS | ||||
| FURNITURE & FIXTURES | ||||
| BUILDING - 4765 E. CAMP LOWEL | ||||
| RENOVATION - 4765 E. CAMP LOWELL | ||||
| RENOVATION - 4765 E. CAMP LOWELL | ||||
| RENOVATION - 4765 E. CAMP LOWELL | ||||
| RENOVATION - 4765 E. CAMP LOWELL | ||||
| RENOVATION - 4765 E. CAMP LOWELL | ||||
| COMPUTER EQUIIPMENT | ||||
| EQUIPMENT | ||||
| EQUIPMENT | ||||
| COMPUTER |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,640 | 1,640 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART WORK | 15,090 | 15,090 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MEDICAL INSURANCE | 23,115 | 1,156 | 21,959 | |
| TEMPORARY LABOR | 16,604 | 830 | 15,774 | |
| SUBSCRIPTIONS | 14,505 | 725 | 13,780 | |
| CONVENINGS | 12,975 | 1,946 | 11,029 | |
| PAYROLL PROCESSING | 8,373 | 419 | 7,954 | |
| LICENSE & FEES | 7,820 | 391 | 7,429 | |
| OFFICE EXPENSES | 6,242 | 312 | 5,930 | |
| INTERNET SERVICES | 5,285 | 264 | 5,021 | |
| COPIER LEASE | 2,880 | 144 | 2,736 | |
| UTILITIES | 2,864 | 143 | 2,721 | |
| SWAN CENTER ASSOCIATION ASSES | 2,604 | 130 | 2,474 | |
| INSURANCE | 2,343 | 242 | 2,101 | |
| MISCELLANEOUS | 1,557 | 78 | 1,479 | |
| WORKER'S COMPENSATION INSURAN | 819 | 41 | 778 | |
| SECURITY | 543 | 27 | 516 | |
| WEB SITE PUBLICATION | 300 | 15 | 285 | |
| BANK FEES | 114 | 114 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROG-RELATED INVESTMENT INC | 3,556 | ||
| PROGRAM RELATED INTEREST INC | 306 |
| Description | Amount |
|---|---|
| ERRORS CORRECTED DURING SOFTWARE CONVERSION | 179,669 |
| 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 | LOCAL NOT-FOR-PROFIT | 50,000 | 2019-06 | 2021-06 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED | ||||
| GROWTH PARTNERS ARIZONA | LOCAL NOT-FOR-PROFIT | 200,000 | 2020-01 | 2022-01 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 218,179 | 54,545 | 163,634 | |
| INVESTMENT FEES | 187,278 | 187,278 | ||
| COMPUTER CONSULTANT | 7,790 | 1,948 | 5,842 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 34,800 | 34,800 | ||
| PROPERTY TAXES | 5,563 | 278 | 5,285 |