| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PREPARE FORM 990 | 2,925 | 1,170 | 1,755 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LASER WELDER | 2015-05-20 | 12,528 | 9,173 | S/L | 7.0000 | 1,789 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SO CA EDISON CO 1ST & REF MTG 5.75% | 9,855 | 9,855 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED STOCK | 1,514,645 | 1,514,645 |
| PUBLICLY TRADED MUTUAL FUNDS | 34,302 | 34,302 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STATE STREET BANK CD | FMV | 51,988 | 51,988 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 12,528 | 10,962 | 1,566 | 1,566 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FILING FEES | 25 | 25 | ||
| BANK FEES | 120 | 120 |
| Description | Amount |
|---|---|
| INCREASE IN FMV OF SECURITIES | 274,501 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GEM CITY COLLEGE - MORTGATE NOTE | 210,000 | 178,150 | 2018-05 | 2023-05 | MONTHLY WITH BALLOON | 4.75 % | MORTGAGE DATED 5/15/18 | WORKING CAPITAL | |||
| GEM CITY COLLEGE - LOC | 50,000 | 30,000 | 2019-06 | 2024-06 | SEMIANNUAL PYMTS OF 5,000 | 2.50 % | MORTGAGE DATED 8/3/16 | WORKING CAPITAL |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STIFEL ADVISORY FEES | 16,999 | 16,999 | ||
| STIFEL ADR FEES | 17 | 17 |
| Name | Address |
|---|---|
| WARNER JOHNSON ESTATE |
700 STATE STREET QUINCY,IL623013926 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,902 | |||
| FOREIGN TAX ON INVESTMENT INCOME | 235 | 235 | ||
| UNDERPAYMENT PENALTY | 4 |