| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting | 27,251 | 6,813 | 0 | 0 |
| audit and tax prep | 17,500 | 4,375 | 0 | 0 |
| Contractor | Explanation |
|---|---|
| BUSEY WEALTH MANAGEMENT | BASED ON A PERCENTAGE OF FUNDS UNDER MANAGEMENT |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND FIXTURES | 2020-12-31 | 10,247 | 4,301 | 200DB | 12.49 % | 1,280 | |||
| OFFICE FURNITURE | 2020-12-31 | 288 | 121 | 200DB | 12.49 % | 36 | |||
| 4-DRAWER FIRE FILE | 2020-12-31 | 4,644 | 1,949 | 200DB | 12.49 % | 580 | |||
| LEASEHOLD IMPROVEMENTS | 2021-12-31 | 196,115 | 41,240 | SL | 6.5000 | 28,159 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 12,367,586 | 12,125,301 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 28,663,438 | 46,088,286 |
| OTHER SECURITIES | 651,973 | 874,369 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL AND ETF FUNDS - EQUITIES | AT COST | 20,957,916 | 26,138,350 |
| MUTUAL AND ETF FUNDS - BONDS | AT COST | 4,246,951 | 4,465,288 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 15,179 | 8,267 | 6,912 | 6,912 |
| Improvements | 196,115 | 69,399 | 126,716 | 126,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal | 5,159 | 1,290 | 0 | 3,869 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT TO USE ASSETS | 199,162 | 164,201 | 164,201 |
| SECURITY DEPOSIT | 2,833 | 2,833 | 2,833 |
| Description | Amount |
|---|---|
| ADJUST UNREALIZED GAINS | 429,402 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| dues and publications | 7,787 | |||
| insurance | 12,309 | 1,231 | 11,078 | |
| IT software license | 48,616 | 4,862 | 43,754 | |
| office supplies AND EXPENSES | 14,096 | 1,410 | 12,686 | |
| wEBSITE AND SOCIAL MEDIA | 13,969 | 13,969 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT EXCISE TAX | 12,600 | 6,846 |
| DEFERRED EXCISE TAX | 16,000 | 309,000 |
| LEASE LIABILITY | 199,162 | 164,201 |
| security deposit held | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| investment management fees | 339,353 | 339,353 | 0 | 0 |
| IT support | 14,580 | 1,458 | 0 | 13,122 |
| other | 4,611 | 461 | 0 | 4,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| excise taxes-current | 38,762 | |||
| excise taxes-deferred | 293,000 | |||
| payroll taxes | 30,019 | 4,502 | 25,517 |