| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| accounting | 29,070 | 7,268 | 0 | 0 |
| audit and tax prep | 7,900 | 1,975 | 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 | 5,581 | 200DB | 8.93 % | 915 | |||
| OFFICE FURNITURE | 2020-12-31 | 288 | 157 | 200DB | 8.93 % | 26 | |||
| 4-DRAWER FIRE FILE | 2020-12-31 | 4,644 | 2,529 | 200DB | 8.93 % | 415 | |||
| LEASEHOLD IMPROVEMENTS | 2021-12-31 | 196,115 | 69,399 | SL | 6.5000 | 28,159 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 15,179 | 9,623 | 5,556 | 5,556 |
| Improvements | 196,115 | 96,778 | 99,337 | 99,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| legal | 1,533 | 383 | 0 | 1,150 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE GRANT ADVANCES | 775,000 | 775,000 | |
| RIGHT TO USE ASSETS | 164,201 | 128,695 | 128,695 |
| SECURITY DEPOSIT | 2,833 | 2,833 | 2,833 |
| Description | Amount |
|---|---|
| ADJUST UNREALIZED GAINS | 475,635 |
| GRANT PD IN PREV YEARS APPRVD THIS YEAR | 281,055 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER SUPPLIES | 1,694 | 169 | 1,525 | |
| dues and publications | 7,534 | |||
| insurance | 11,891 | 1,189 | 10,702 | |
| IT software license | 55,002 | 5,500 | 49,502 | |
| office supplies AND EXPENSES | 8,040 | 804 | 7,236 | |
| wEBSITE AND SOCIAL MEDIA | 13,042 | 13,042 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT EXCISE TAX | 6,846 | 93,087 |
| DEFERRED EXCISE TAX | 309,000 | 375,000 |
| LEASE LIABILITY | 164,201 | 128,695 |
| security deposit held | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| investment management fees | 376,901 | 376,901 | 0 | 0 |
| IT support | 18,031 | 1,803 | 0 | 16,228 |
| other | 8,497 | 850 | 0 | 7,647 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| excise taxes-current | 127,093 | |||
| excise taxes-deferred | 66,000 | |||
| payroll taxes | 30,749 | 4,612 | 26,137 |