| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BREDERNITZ WAGNER & CO., PC | 5,350 | 3,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP COMPUTER | 2007-07-01 | 881 | 881 | S/L | 5.0000 | ||||
| LAPTOP COMPUTER | 2011-08-09 | 413 | 395 | S/L | 5.0000 | 18 | |||
| CAMERA | 2011-04-30 | 562 | 344 | S/L | 7.0000 | 80 | |||
| SECURITY CAMERAS | 2014-08-12 | 2,489 | 1,037 | S/L | 7.0000 | 356 | |||
| APPLE COMPUTER | 2017-05-31 | 1,345 | 291 | S/L | 5.0000 | 269 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CISCO SYSTEMS | 17,787 | 17,787 |
| KELLOGG COMPANY | 26,785 | 26,785 |
| THOMAS PARTNERS - SEE SCHEDULE | 1,501,209 | 1,501,209 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD 500 INDEX FUND - JF | FMV | 70,929 | 70,929 |
| ALPS ALERIAN MLP ETF - TPI | FMV | ||
| VANGUARD 500 INDEX FUND - MASON CAP | FMV | 4,092,057 | 4,092,057 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 5,690 | 3,671 | 2,019 | |
| BUILDING | 309,348 | 309,348 | 309,348 | |
| PONTIUS ROAD | 158,813 | 158,813 | 104,000 | |
| ADAMS ROAD | 467,000 | 467,000 | 304,811 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - RECYCLE LIV BLDG PR | 1,320 | 1,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM TK | 5 | 38 | 38 |
| PREPAID EXPENSES | 7,914 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES & MEMBERSHIPS | ||||
| INSURANCE | 4,440 | 3,586 | ||
| MAINTENANCE & UPKEEP | 263 | 175 | ||
| MARKETING | 6,377 | 6,377 | ||
| MEALS - FND | 2,102 | 2,102 | ||
| OPERATING SUPPLIES | 128 | |||
| PUBLIC RELATIONS/COMMUNITY IN | 800 | 750 | ||
| WEBSITE | 11,557 | 11,557 | ||
| UTILITIES | 1,567 | 12 | ||
| MISCELLANEOUS | ||||
| REPAIRS & MAINT | 1,072 | 1,072 | ||
| BOARD EXPENSES | 179 | |||
| OFFICE EXPENSES | 713 | 356 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 367,829 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MICHIGAN WITHHOLDING TAXES | 16 | 12 |
| FED & FICA PAYABLE | 177 | 46 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - TPI | 14,428 | 14,428 | ||
| OTHER INVESTMENT FEES | 14 | 14 | ||
| SCOUT CEREMONY | 56 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,754 | 1,754 | ||
| FOREIGN TAXES PAID | 551 | 551 | ||
| MICHIGAN ANNUAL FEE | 20 | 20 |