| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BREDERNITZ WAGNER & CO., PC | 1,325 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 269 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CISCO SYSTEMS | 13,985 | 13,985 |
| KELLOGG COMPANY | 34,935 | 34,935 |
| THOMAS PARTNERS - SEE SCHEDULE | 1,320,963 | 1,320,963 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD 500 INDEX FUND - JF | FMV | 265,819 | 265,819 |
| ALPS ALERIAN MLP ETF - TPI | FMV | 42,582 | 42,582 |
| VANGUARD 500 INDEX FUND - MASON CAP | FMV | 3,771,424 | 3,771,424 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 5,690 | 2,949 | 2,741 | 2,741 |
| BUILDING | 309,348 | 309,348 | 309,348 | |
| PONTIUS ROAD | 158,813 | 158,813 | 92,000 | |
| ADAMS ROAD | 467,000 | 467,000 | 276,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,510 | 1,510 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM TK | 5 | 5 | 5 |
| PAYROLL TAX OVERPAYMENT | 26 | ||
| PREPAID EXPENSES | 7,914 | 7,914 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES & MEMBERSHIPS | 1,650 | 1,300 | ||
| INSURANCE | 3,962 | 3,108 | ||
| MAINTENANCE & UPKEEP | 979 | 450 | ||
| MARKETING | 6,620 | 6,620 | ||
| MEALS - FND | 2,010 | 2,010 | ||
| OPERATING SUPPLIES | 1,371 | 992 | ||
| PUBLIC RELATIONS/COMMUNITY IN | 50 | 50 | ||
| WEBSITE | 11,008 | 11,008 | ||
| UTILITIES | 272 | 272 | ||
| MISCELLANEOUS | 294 | |||
| REPAIRS & MAINT | 430 | 430 | ||
| BOARD EXPENSES | 254 | |||
| OFFICE EXPENSES | 1,107 | 553 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 434,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MICHIGAN WITHHOLDING TAXES | 98 | 16 |
| FED & FICA PAYABLE | 177 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - TPI | 13,721 | 13,721 | ||
| OTHER INVESTMENT FEES | 18 | 18 | ||
| LINDHOUT & ASSOC. | 958 | 958 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,782 | 1,782 | ||
| FOREIGN TAXES PAID | 559 | 559 | ||
| MICHIGAN ANNUAL FEE | 40 | 40 |