| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,402 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2016-01-31 | 5,820 | 4,001 | 200DB | 7.000000000000 | 520 | 831 | 0 | |
| OFFICE COMPUTER/PRINTER | 2016-01-31 | 2,594 | 2,146 | 200DB | 5.000000000000 | 299 | 448 | 0 | |
| OFFICE FURNITURE | 2017-12-15 | 1,069 | 200DB | 7.000000000000 | 0 | 153 | 0 | ||
| LEASEHOLD IMPROVEMENT - GLASS DOORS/WINDOWS | 2018-12-15 | 9,355 | 250 | SL | 39.000000000000 | 240 | 240 | 0 | |
| OFFICE PRINTER | 2018-09-13 | 279 | 200DB | 5.000000000000 | 0 | 56 | 0 | ||
| LEASEHOLD IMPROVEMENT - KITCHEN BUILDOUT | 2019-04-01 | 3,350 | 168 | 150DB | 15.000000000000 | 318 | 223 | 0 | |
| KITCHEN APPLIANCES | 2019-04-01 | 8,638 | 1,728 | 200DB | 5.000000000000 | 2,764 | 1,728 | 0 | |
| COMPUTER EQUIPMENT-OFFICE | 2019-07-31 | 6,299 | 1,260 | 200DB | 5.000000000000 | 2,016 | 1,260 | 0 | |
| TELEVISION/PHONE | 2019-07-31 | 1,111 | 222 | 200DB | 5.000000000000 | 356 | 222 | 0 | |
| FURNITURE | 2019-09-30 | 2,835 | 405 | 200DB | 7.000000000000 | 694 | 405 | 0 | |
| STAFF PHONE | 2020-07-07 | 627 | 200DB | 5.000000000000 | 627 | 0 | 63 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SECURITIES | AT COST | 14,551,515 | 49,943,695 |
| DIVIDEND RECEIVABLE | AT COST | 51,034 | 51,034 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 4,122 | 4,122 | 0 | |
| OFFICE FURNITURE | 5,820 | 4,521 | 1,299 | |
| OFFICE COMPUTER/PRINTER | 2,594 | 2,445 | 149 | |
| OFFICE FURNITURE | 1,069 | 1,069 | 0 | |
| LEASEHOLD IMPROVEMENT - GLASS DOORS/WINDOWS | 9,355 | 490 | 8,865 | |
| OFFICE PRINTER | 279 | 279 | 0 | |
| LEASEHOLD IMPROVEMENT - KITCHEN BUILDOUT | 3,350 | 486 | 2,864 | |
| KITCHEN APPLIANCES | 8,638 | 4,492 | 4,146 | |
| COMPUTER EQUIPMENT-OFFICE | 6,299 | 3,276 | 3,023 | |
| TELEVISION/PHONE | 1,111 | 578 | 533 | |
| FURNITURE | 2,835 | 1,099 | 1,736 | |
| STAFF PHONE | 627 | 627 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 205 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 6,290 | 6,290 | 6,290 |
| 2021 PAYROLL ESCROW | 24,638 | 24,638 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE WEBSITE SERVICES | 1,401 | 841 | 0 | 560 |
| OFFICE UTILITIES | 2,212 | 1,327 | 0 | 885 |
| OFFICE INSURANCE | 1,083 | 650 | 0 | 433 |
| OFFICE SUPPLIES | 1,564 | 938 | 0 | 626 |
| MISCELLANEOUS OFFICE EXPENSE | 304 | 182 | 0 | 122 |
| SPONSORED SEMINARS-TRAVEL SPEAKERS | 1,288 | 0 | 0 | 1,288 |
| SPONSORED SEMINARS-SPEAKER/CONSULTANT FEES | 32,899 | 0 | 0 | 32,899 |
| SPONSORED SEMINARS-INSURANCE | 887 | 0 | 0 | 887 |
| SPONSORED SEMINARS-SUPPLIES/BOOKS | 10,207 | 0 | 0 | 10,207 |
| SPONSORED SEMINARS-MEALS | 11,688 | 0 | 0 | 11,688 |
| SPONSORED SEMINARS-SITE RENTALS | 5,775 | 0 | 0 | 5,775 |
| TELECOMMUNICATIONS/INTERNET | 4,799 | 2,353 | 0 | 2,446 |
| TAXIS/LOCAL TRAVEL | 328 | 0 | 0 | 328 |
| CONSULTING: STUDENT TESTING | 39,160 | 0 | 0 | 39,160 |
| EMPLOYEE HEALTH INSURANCE/MED REIMBURSEMENTS | 73,250 | 8,790 | 0 | 64,460 |
| TRAVEL/LODGING DENVER STAFF SUPPORT | 1,516 | 0 | 0 | 1,516 |
| PLANNING SESSIONS MEALS | 1,099 | 0 | 0 | 1,099 |
| SPONSORED SEMINARS-SUPPLIES/POSTAGE.DENVER | 2,189 | 0 | 0 | 2,189 |
| WEBSITE AND MEDIA SERVICES | 257 | 154 | 0 | 103 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 401K ADMINISTRATION EXPENSE | 1,475 | 177 | 0 | 1,298 |
| PAYROLL PROCESSING FEES | 1,843 | 221 | 0 | 1,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 49,469 | 5,936 | 0 | 43,533 |
| ILLINOIS SECRETARY STATE FEES/LLC FEES | 20 | 0 | 0 | 0 |
| FED EST TAX PAY-2020 | 13,821 | 0 | 0 | 0 |