| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,551 | 10,163 | 3,388 |
| 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 | 2,423 | 200DB | 5.0000 | 72 | |||
| FURNITRURE & FIXTURES | 2017-09-20 | 10,868 | 9,343 | 200DB | 7.0000 | 436 | |||
| BUILDING - 4765 E. CAMP LOWELL | 2017-07-12 | 294,018 | 26,022 | S/L | 39.0000 | 7,539 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-08-25 | 3,490 | 302 | S/L | 39.0000 | 89 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-09-30 | 8,795 | 743 | S/L | 39.0000 | 226 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-10-17 | 2,176 | 180 | S/L | 39.0000 | 55 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2017-11-06 | 659 | 53 | S/L | 39.0000 | 17 | |||
| RENOVATIONS - 4765 E. CAMP LOWELL | 2018-01-08 | 551 | 42 | S/L | 39.0000 | 15 | |||
| 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 | 424 | S/L | 5.0000 | 508 | |||
| WEBSITE | 2021-11-20 | 34,500 | 3.0000 | 34,500 |
| 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 | 387,346 | 110,240 | 277,106 | |
| 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 | ||||
| COMPUTER |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,290 | 1,290 |
| 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 | 24,604 | 1,230 | 23,374 | |
| TEMPORARY LABOR | 1,200 | 60 | 1,140 | |
| SUBSCRIPTIONS | 23,746 | 1,187 | 22,559 | |
| CONVENINGS | 16,592 | 2,489 | 14,103 | |
| PAYROLL PROCESSING | 10,386 | 520 | 9,866 | |
| LICENSE & FEES | 11,200 | 560 | 10,640 | |
| OFFICE EXPENSES | 6,680 | 334 | 6,346 | |
| INTERNET SERVICES | 4,775 | 239 | 4,536 | |
| COPIER LEASE | 3,209 | 160 | 3,049 | |
| UTILITIES | 2,567 | 129 | 2,438 | |
| SWAN CENTER ASSOCIATION ASSES | 2,807 | 140 | 2,667 | |
| INSURANCE | 2,416 | 237 | 2,416 | |
| MISCELLANEOUS | 807 | 40 | 767 | |
| WORKER'S COMPENSATION INSURAN | 838 | 42 | 796 | |
| SECURITY | 500 | 25 | 475 | |
| WEB SITE PUBLICATION | 300 | 15 | 285 | |
| BANK FEES | 917 | 917 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROG-RELATED INVESTMENT INC | 4,813 | ||
| PROGRAM RELATED INTEREST INC | 133 |
| 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 | 50,000 | 50,000 | 2019-06 | 2022-06 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED | ||||
| GROWTH PARTNERS ARIZONA | 200,000 | 200,000 | 2020-01 | 2022-01 | SEMI-ANNUAL INTEREST PYMTS | 2.00 % | UNSECURED |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 177,845 | 44,461 | 133,384 | |
| INVESTMENT FEES | 82,670 | 82,670 | ||
| COMPUTER CONSULTANT | 4,422 | 221 | 4,201 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 432 | 432 | ||
| PROPERTY TAXES | 5,763 | 288 | 5,475 |