| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,499 | 1,315 | 0 | 8,184 |
| 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 | 5,820 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE COMPUTER/PRINTER | 2016-01-31 | 2,594 | 2,594 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2017-12-15 | 1,069 | 200DB | 7.000000000000 | 0 | 140 | 0 | ||
| LEASEHOLD IMPROVEMENT - GLASS DOORS/WINDOWS | 2018-12-15 | 9,355 | 1,210 | SL | 39.000000000000 | 10 | 10 | 0 | |
| OFFICE PRINTER | 2018-09-13 | 279 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENT - KITCHEN BUILDOUT | 2019-04-01 | 3,350 | 1,262 | 150DB | 15.000000000000 | 104 | 0 | 0 | |
| KITCHEN APPLIANCES | 2019-04-01 | 8,638 | 8,140 | 200DB | 5.000000000000 | 498 | 432 | 0 | |
| COMPUTER EQUIPMENT-OFFICE | 2019-07-31 | 6,299 | 5,936 | 200DB | 5.000000000000 | 363 | 363 | 0 | |
| TELEVISION/PHONE | 2019-07-31 | 1,111 | 1,047 | 200DB | 5.000000000000 | 64 | 64 | 0 | |
| FURNITURE | 2019-09-30 | 2,835 | 2,202 | 200DB | 7.000000000000 | 253 | 405 | 0 | |
| STAFF PHONE | 2020-07-07 | 627 | 200DB | 5.000000000000 | 0 | 0 | 125 | ||
| APPLE COMPUTERS | 2023-02-28 | 7,517 | 301 | 200DB | 5.000000000000 | 481 | 0 | 1,503 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LOSS ON ABANDONMENT OF LEASEHOLD IMPROVEMENTS | 2019-01 | PURCHASED | 2024-01 | COST | 0 | -10,119 | 2,586 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 12,906,715 | 62,263,208 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | AT COST | 46,780 | 46,780 |
| WOLVERINE FLAGSHIP FUND LIMITED | AT COST | 50,000,000 | 50,000,000 |
| 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 | 5,820 | 0 | |
| OFFICE COMPUTER/PRINTER | 2,594 | 2,594 | 0 | |
| OFFICE FURNITURE | 1,069 | 1,069 | 0 | |
| OFFICE PRINTER | 279 | 279 | 0 | |
| KITCHEN APPLIANCES | 8,638 | 8,638 | 0 | |
| COMPUTER EQUIPMENT-OFFICE | 6,299 | 6,299 | 0 | |
| TELEVISION/PHONE | 1,111 | 1,111 | 0 | |
| FURNITURE | 2,835 | 2,455 | 380 | |
| STAFF PHONE | 627 | 627 | 0 | |
| APPLE COMPUTERS | 7,517 | 6,796 | 721 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 6,290 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE WEBSITE SERVICES | 1,333 | 185 | 0 | 1,148 |
| OFFICE UTILITIES | 148 | 20 | 0 | 128 |
| OFFICE SUPPLIES | 593 | 82 | 0 | 511 |
| SPONSORED SEMINARS-SPEAKER/CONSULTANT FEES | 51,000 | 0 | 0 | 51,000 |
| SPONSORED SEMINARS-SUPPLIES/BOOKS | 17,378 | 0 | 0 | 17,378 |
| SPONSORED SEMINARS-MEALS | 37,146 | 0 | 0 | 37,146 |
| SPONSORED SEMINARS-SITE RENTALS | 15,225 | 0 | 0 | 15,225 |
| TELECOMMUNICATIONS/INTERNET | 1,648 | 228 | 0 | 1,420 |
| NON-SPONSORED-SEMINAR REGISTRATIONS | 900 | 0 | 0 | 900 |
| CONSULTING: STUDENT TESTING | 16,520 | 0 | 0 | 16,520 |
| EMPLOYEE HEALTH INSURANCE/MED REIMBURSEMENTS | 82,004 | 11,350 | 0 | 70,654 |
| SPONSORED-SEMINAR TRAVEL/LODGING | 2,361 | 0 | 0 | 2,361 |
| PLANNING SESSIONS/TEACHERS MEALS | 7,333 | 0 | 0 | 7,333 |
| OFFICE POSTAGE | 89 | 12 | 0 | 77 |
| PROFESSIONAL MEMBERSHIP FEES | 421 | 58 | 0 | 363 |
| OFFICE INSURANCE | 760 | 105 | 0 | 745 |
| SPONSORED SEMINARS - INSURANCE | 1,607 | 0 | 0 | 1,607 |
| OFFICE STORAGE FEES | 1,039 | 144 | 0 | 895 |
| BUSINESS INSURANCE | 162 | 22 | 0 | 140 |
| BACKGROUND CHECK FEES | 187 | 0 | 0 | 187 |
| LOCAL TRAVEL | 36 | 0 | 0 | 36 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 401K ADMINISTRATION EXPENSE | 1,500 | 208 | 0 | 1,292 |
| PAYROLL PROCESSING FEES | 2,022 | 280 | 0 | 1,742 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 48,750 | 6,747 | 0 | 42,003 |
| ILLINOIS SECRETARY STATE FEES/LLC FEES | 223 | 31 | 0 | 192 |
| FEDERAL ESTIMATED TAXES PAID - 2024 | 36,000 | 36,000 | 0 | 0 |
| FEDERAL TAX DUE - 2023 | 8,057 | 8,057 | 0 | 0 |
| FEDERAL - MISC. | 439 | 61 | 0 | 378 |