| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEE | 5,605 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 2001-01-01 | 54,000 | L | 0 | 0 | ||||
| BAY CITY #17 - SHOPPING CENTER BUILDING | 2001-01-01 | 486,000 | 161,487 | SL | 39.000000000000 | 12,462 | 12,462 | ||
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 2001-12-31 | 48,500 | L | 0 | 0 | ||||
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 2001-12-31 | 436,500 | 134,304 | SL | 39.000000000000 | 11,192 | 11,192 | ||
| MONMOUTH BUILDING #36 | 2002-12-31 | 491,400 | 138,600 | SL | 39.000000000000 | 12,600 | 12,600 | ||
| MONMOUTH LAND #36 | 2002-12-31 | 54,600 | L | 0 | 0 | ||||
| STERLING HEIGHTS #38 | 1995-03-01 | 400,000 | 192,730 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| STERLING HEIGHTS LAND # 38 | 1995-03-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| COLUMBIA BUILDING #113 | 2005-01-01 | 306,000 | 70,287 | SL | 39.000000000000 | 7,846 | 7,846 | ||
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 2005-01-01 | 49,500 | 30,501 | 150DB | 15.000000000000 | 2,923 | 3,300 | ||
| COLUMBIA LAND #113 | 2005-01-01 | 94,500 | L | 0 | 0 | ||||
| NORTH MUSKEGAN #33 | 2005-12-31 | 378,628 | 78,069 | SL | 39.000000000000 | 9,708 | 9,708 | ||
| NORTH MUSKEGAN #33 | 2005-12-31 | 66,817 | L | 0 | 0 | ||||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 400,000 | 250,526 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 113,400 | L | 0 | 0 | ||||
| #136 LAND | 1998-11-27 | 441,300 | L | 0 | 0 | ||||
| #136 BUILDING | 1998-11-27 | 648,478 | 273,661 | SL | 39.000000000000 | 16,628 | 16,628 | ||
| # 55 IONA BUILDING | 2007-01-01 | 600,000 | 107,054 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| #55 IONA LAND | 2007-01-01 | 170,000 | L | 0 | 0 | ||||
| #444 BUILDING(FORMERLY 436) | 2007-01-01 | 500,652 | 89,324 | SL | 39.000000000000 | 12,837 | 12,837 | ||
| #444 LAND(FORMERLY 436) | 2007-01-01 | 160,000 | L | 0 | 0 | ||||
| #235 IMPROVEMENTS( FORMERLY 276) | 2003-01-16 | 119,277 | 99,299 | 150DB | 15.000000000000 | 4,440 | 7,952 | ||
| #235 BUILDING(FORMERLY 276) | 2003-01-16 | 350,116 | 107,351 | SL | 39.000000000000 | 8,977 | 8,977 | ||
| #235 LAND (FORMERLY 276) | 2003-01-16 | 366,836 | L | 0 | 0 | ||||
| #279 LAND | 2002-12-12 | 347,893 | L | 0 | 0 | ||||
| #279 LANDSCAPING | 2002-12-12 | 94,331 | 81,366 | 150DB | 15.000000000000 | 3,704 | 6,289 | ||
| #279 BUILDING | 2002-12-12 | 293,825 | 96,362 | SL | 39.000000000000 | 7,534 | 7,534 | ||
| MARION IN #211 LAND | 2009-01-01 | 147,269 | L | 0 | 0 | ||||
| MARION IN #211 SITE WORK | 2009-01-01 | 90,183 | 19,728 | 150DB | 15.000000000000 | 2,536 | 6,012 | ||
| MARION IN #211 BUILDING | 2009-01-01 | 341,765 | 110,279 | SL | 39.000000000000 | 8,763 | 8,763 | ||
| DANVILLE IL 705 GILBERT LAND | 2009-01-01 | 20,000 | L | 0 | 0 | ||||
| DANVILLE IL 705 GILBERT BUILDING | 2009-01-01 | 400,000 | 173,503 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| TULSA #562 LAND | 2008-04-05 | 476,673 | L | 0 | 0 | ||||
| TULSA #562 LAND IMPROVEMENTS | 2008-04-05 | 154,045 | 33,815 | 150DB | 15.000000000000 | 4,548 | 10,270 | ||
| TULSA #562 BUILDING | 2008-04-05 | 753,510 | 110,291 | SL | 39.000000000000 | 19,321 | 19,321 | ||
| HILLSDALE | 2009-12-31 | 395,322 | 125,859 | SL | 39.000000000000 | 10,136 | 10,136 | ||
| LAND IMPROVEMENTS | 2009-12-31 | 89,799 | 22,654 | 150DB | 15.000000000000 | 2,225 | 5,987 | ||
| FLINT - LAND | 2010-12-31 | 127,540 | L | 0 | 0 | ||||
| FLINT - BUILDING | 2010-12-31 | 876,916 | 249,209 | SL | 39.000000000000 | 22,485 | 22,485 | ||
| FLINT - LAND IMPROVEMENTS | 2010-12-31 | 85,027 | 69,148 | 150DB | 15.000000000000 | 1,588 | 5,668 | ||
| HOBART, IN - #477 LAND | 2010-10-01 | 353,863 | L | 0 | 0 | ||||
| HOBART, IN - #477 LAND IMPROVEMENTS | 2010-10-01 | 153,235 | 81,136 | 150DB | 15.000000000000 | 7,210 | 10,216 | ||
| HOBART, IN - #477 BUILDING | 2010-10-01 | 467,678 | 87,948 | SL | 39.000000000000 | 11,992 | 11,992 | ||
| WESTLAND - BUILDING | 2011-12-01 | 490,000 | 231,389 | SL | 39.000000000000 | 12,564 | 12,564 | ||
| WESTLAND - LAND IMPROVEMENTS | 2011-12-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| MARCO'S BUILD OUT #562 TULSA, OK | 2012-10-15 | 73,003 | 5,972 | 200DB | 7.000000000000 | 2,807 | 10,429 | ||
| KALAMAZOO BUILDING | 2012-12-31 | 600,000 | 232,693 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| EDEN NC #434 LAND | 2013-12-25 | 309,215 | L | 0 | 0 | ||||
| EDEN NC #434 BUILDING | 2013-12-25 | 453,763 | 52,842 | SL | 39.000000000000 | 11,635 | 11,635 | ||
| EDEN NC #434 LAND IMPROVEMENTS | 2013-12-25 | 121,937 | 83,936 | 150DB | 15.000000000000 | 3,800 | 8,129 | ||
| HVAC - STORE 113 | 2014-10-01 | 53,445 | SL | 39.000000000000 | 285 | 285 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST | 4,143,708 | 4,541,073 |
| MORGAN STANLEY | 3,569,236 | 4,211,125 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 54,000 | 0 | 54,000 | |
| BAY CITY #17 - SHOPPING CENTER BUILDING | 486,000 | 173,949 | 312,051 | |
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 48,500 | 0 | 48,500 | |
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 436,500 | 145,496 | 291,004 | |
| MONMOUTH BUILDING #36 | 491,400 | 151,200 | 340,200 | |
| MONMOUTH LAND #36 | 54,600 | 0 | 54,600 | |
| STERLING HEIGHTS #38 | 400,000 | 202,986 | 197,014 | |
| STERLING HEIGHTS LAND # 38 | 80,000 | 80,000 | 0 | |
| COLUMBIA BUILDING #113 | 306,000 | 78,133 | 227,867 | |
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 49,500 | 33,424 | 16,076 | |
| COLUMBIA LAND #113 | 94,500 | 0 | 94,500 | |
| NORTH MUSKEGAN #33 | 378,628 | 87,777 | 290,851 | |
| NORTH MUSKEGAN #33 | 66,817 | 0 | 66,817 | |
| GRAND RAPIDS BUILDING # 9 | 400,000 | 260,782 | 139,218 | |
| GRAND RAPIDS BUILDING # 9 | 113,400 | 0 | 113,400 | |
| #136 LAND | 441,300 | 0 | 441,300 | |
| #136 BUILDING | 648,478 | 290,289 | 358,189 | |
| # 55 IONA BUILDING | 600,000 | 122,439 | 477,561 | |
| #55 IONA LAND | 170,000 | 0 | 170,000 | |
| #444 BUILDING(FORMERLY 436) | 500,652 | 102,161 | 398,491 | |
| #444 LAND(FORMERLY 436) | 160,000 | 0 | 160,000 | |
| #235 IMPROVEMENTS( FORMERLY 276) | 119,277 | 103,739 | 15,538 | |
| #235 BUILDING(FORMERLY 276) | 350,116 | 116,328 | 233,788 | |
| #235 LAND (FORMERLY 276) | 366,836 | 0 | 366,836 | |
| #279 LAND | 347,893 | 0 | 347,893 | |
| #279 LANDSCAPING | 94,331 | 85,070 | 9,261 | |
| #279 BUILDING | 293,825 | 103,896 | 189,929 | |
| MARION IN #211 LAND | 147,269 | 0 | 147,269 | |
| MARION IN #211 SITE WORK | 90,183 | 67,356 | 22,827 | |
| MARION IN #211 BUILDING | 341,765 | 119,042 | 222,723 | |
| DANVILLE IL 705 GILBERT LAND | 20,000 | 0 | 20,000 | |
| DANVILLE IL 705 GILBERT BUILDING | 400,000 | 183,759 | 216,241 | |
| TULSA #562 LAND | 476,673 | 0 | 476,673 | |
| TULSA #562 LAND IMPROVEMENTS | 154,045 | 115,386 | 38,659 | |
| TULSA #562 BUILDING | 753,510 | 129,612 | 623,898 | |
| HILLSDALE | 395,322 | 135,995 | 259,327 | |
| LAND IMPROVEMENTS | 89,799 | 69,779 | 20,020 | |
| FLINT - LAND | 127,540 | 0 | 127,540 | |
| FLINT - BUILDING | 876,916 | 271,694 | 605,222 | |
| FLINT - LAND IMPROVEMENTS | 85,027 | 70,736 | 14,291 | |
| HOBART, IN - #477 LAND | 353,863 | 0 | 353,863 | |
| HOBART, IN - #477 LAND IMPROVEMENTS | 153,235 | 88,346 | 64,889 | |
| HOBART, IN - #477 BUILDING | 467,678 | 99,940 | 367,738 | |
| WESTLAND - BUILDING | 490,000 | 243,953 | 246,047 | |
| WESTLAND - LAND IMPROVEMENTS | 80,000 | 80,000 | 0 | |
| MARCO'S BUILD OUT #562 TULSA, OK | 73,003 | 65,987 | 7,016 | |
| KALAMAZOO BUILDING | 600,000 | 248,078 | 351,922 | |
| EDEN NC #434 LAND | 309,215 | 0 | 309,215 | |
| EDEN NC #434 BUILDING | 453,763 | 64,477 | 389,286 | |
| EDEN NC #434 LAND IMPROVEMENTS | 121,937 | 87,736 | 34,201 | |
| HVAC - STORE 113 | 53,445 | 285 | 53,160 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES | 725 | 725 | 0 | |
| MAKENA CAPITAL | 49,524 | 49,524 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAKENA CAPITAL | 67,400 | 67,400 | 67,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK AND WIRE FEES | 30,274 | 30,274 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 83,222 | 0 | 0 | |
| FOREIGN TAXES | 4,056 | 4,056 | 0 |