| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDREWS HOOPER PAVLIK | 45,175 | 22,588 | 22,587 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| UNDERDRAIN | 2012-10-11 | 114,000 | 27,550 | S/L | 30.0000 | 3,800 | |||
| CHILLER | 2012-10-11 | 2,000 | 1,208 | S/L | 12.0000 | 167 | |||
| EXTEND PARKING LOT | 2012-10-11 | 32,010 | 11,604 | S/L | 20.0000 | 1,600 | |||
| CONCRETE PAVING, PARKING LOT IMPS | 2013-02-06 | 35,447 | 12,259 | S/L | 20.0000 | 1,772 | |||
| COPPER GUTTERS | 2013-02-06 | 27,120 | 6,253 | S/L | 30.0000 | 904 | |||
| PAINTING | 2013-02-06 | 16,855 | 9,715 | S/L | 12.0000 | 1,405 | |||
| DOORS & WINDOWS | 2013-02-06 | 6,230 | 1,436 | S/L | 30.0000 | 208 | |||
| DEHUMIDIFIER-BASEMENT | 2013-02-06 | 6,700 | 3,862 | S/L | 12.0000 | 558 | |||
| WATERPROOF PLANT DECK | 2013-02-06 | 3,510 | 809 | S/L | 30.0000 | 117 | |||
| PARK & NORTH RETAINING WALL | 2013-02-06 | 20,050 | 4,623 | S/L | 30.0000 | 668 | |||
| SOFFIT | 2013-09-03 | 2,700 | 570 | S/L | 30.0000 | 90 | |||
| HAND RAILS | 2013-09-03 | 4,500 | 950 | S/L | 30.0000 | 150 | |||
| LANDSCAPING/PAVING | 2013-09-03 | 44,902 | 14,219 | S/L | 20.0000 | 2,245 | |||
| DUCT WORK | 2013-09-03 | 11,500 | 2,428 | S/L | 30.0000 | 383 | |||
| SOUTH RETAINING WALL | 2013-09-03 | 39,642 | 8,369 | S/L | 30.0000 | 1,321 | |||
| LOWER LEVEL FLOORING | 2013-09-03 | 870 | 184 | S/L | 30.0000 | 29 | |||
| BATHROOM | 2013-09-03 | 3,710 | 783 | S/L | 30.0000 | 124 | |||
| BRASS PLATE, BROWN SWITCHES, & ALMOND OUTLETS | 2013-05-15 | 9,320 | 2,071 | S/L | 30.0000 | 311 | |||
| LOBBY FURNITURE/DECORATIONS | 2013-05-30 | 27,599 | 15,141 | S/L | 12.0000 | 2,300 | |||
| ETCHED GLASS LIGHTS BEHIND GARAGE DOOR | 2013-07-10 | 2,860 | 1,549 | S/L | 12.0000 | 238 | |||
| 3 LED LIGHTS BY FRONT DOOR | 2013-09-05 | 1,630 | 860 | S/L | 12.0000 | 136 | |||
| ARTWORK | 2013-09-11 | 2,870 | 1,515 | S/L | 12.0000 | 239 | |||
| LED LAMPS & LIGHTING | 2013-05-22 | 1,065 | 584 | S/L | 12.0000 | 89 | |||
| WINDOWS | 2014-09-10 | 10,800 | 1,920 | S/L | 30.0000 | 360 | |||
| ARCHITECTURAL BLOCK WALL | 2016-03-17 | 37,474 | 4,684 | S/L | 30.0000 | 1,249 | |||
| FIRE SUPPRESSION SYSTEM UPDATE | 2015-02-18 | 5,640 | 909 | S/L | 30.0000 | 188 | |||
| REPAIR & PAINT CANDLE SYSTEMS | 2015-12-22 | 5,494 | 1,831 | S/L | 12.0000 | 458 | |||
| REPAIR ROOF, WINDOW, AND STUCCO | 2016-06-06 | 13,878 | 4,144 | S/L | 12.0000 | 1,157 | |||
| REMODEL CONFERENCE ROOM | 2016-12-14 | 46,711 | 4,801 | S/L | 30.0000 | 1,557 | |||
| REPAIR - REPLACE ROOF-BRANDLE ROOFING | 2017-09-20 | 75,235 | 5,643 | S/L | 30.0000 | 2,507 | |||
| CEILING INTERIOR & EXTERIOR SOFFIT REPAIR-CCN | 2017-10-19 | 17,800 | 1,286 | S/L | 30.0000 | 593 | |||
| PAINT INTERIOR BUILDING &RETAINING WALL-ESTEP | 2017-10-10 | 7,327 | 1,374 | S/L | 12.0000 | 610 | |||
| (2) LOCHINVAR BOILERS-J & D PLUMBING &HEATING | 2017-10-10 | 21,000 | 1,575 | S/L | 30.0000 | 700 | |||
| CHIMNEY REPAIRS-LAKE PAINTING | 2017-10-17 | 1,285 | 232 | S/L | 12.0000 | 107 | |||
| COMMUNICATIONS SYSTEM-J&D PLUMBING & HEATING | 2018-01-04 | 1,420 | 237 | S/L | 12.0000 | 118 | |||
| ALARM-BLASY ELECTRIC | 2018-01-29 | 2,500 | 399 | S/L | 12.0000 | 209 | |||
| CONFERENCE ROOM LIGHTING-BLASY | 2018-03-09 | 3,687 | 563 | S/L | 12.0000 | 308 | |||
| CONCRETE APRON & DRAIN IN FRONT OF GARGE | 2018-08-01 | 2,050 | 145 | S/L | 20.0000 | 103 | |||
| 116 REVERE, MIDLAND MI | 2019-02-21 | 179,227 | |||||||
| GRUNDFOSS PUMP-J&D | 2019-01-14 | 6,577 | 548 | S/L | 12.0000 | 548 | |||
| CAST IRON TOILET FLANGE-J&D | 2019-02-14 | 3,984 | 304 | S/L | 12.0000 | 332 | |||
| FIRE ALARM SYSTEM - BLASY ELECTRIC | 2019-05-07 | 2,960 | 164 | S/L | 12.0000 | 247 | |||
| GUTTER GUARDS - BRANDLE ROOFING | 2019-06-19 | 3,200 | 133 | S/L | 12.0000 | 267 | |||
| 9 ANDERSON WINDOWS-LIVING ROOM-RICK BOOTH | 2019-09-23 | 14,669 | 122 | S/L | 30.0000 | 489 | |||
| INTERIOR PAINTING - ESTEP PAINTING CO | 2020-08-18 | 10,165 | S/L | 12.0000 | 282 | ||||
| BATHROOM IMPROVEMENTS - THREE RIVERS | 2020-12-08 | 13,579 | S/L | 12.0000 | 94 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 7,584,085 | 7,896,870 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 79,990,106 | 147,379,795 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY | 205,612 | 205,612 | 331,612 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED STMTS | AT COST | 10,280,901 | 10,730,815 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, & EQUIPMENT | 724,525 | 190,893 | 533,632 | 712,859 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 10,814 | 5,407 | 5,407 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC. EXPENSES | 55,124 | 55,124 | ||
| INSURANCE | 5,876 | 5,876 | ||
| LOSSES FROM K-1S | 126,195 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM K-1S | 4,982 | 4,982 | |
| PHILLIPS 66 PARTNERS-FINAL | -7,612 | ||
| SUNOCO LP-FINAL | -14,212 | ||
| NORTH COAST TECHNOLOGY | 27,430 |
| Description | Amount |
|---|---|
| CHANGE IN GRANTS PAYABLE | 1,980,766 |
| GRANT FUNDS RETURNED | 15,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 225,562 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL GUARDIAN FEES | 56,311 | 56,311 | ||
| WELLS FARGO FEES | 555,833 | 555,833 | ||
| WM BLAIR ACCT ADVISORY FEES | 166,378 | 166,378 | ||
| CHEMICAL BANK FEES | 25,414 | 25,414 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,249 | 6,249 | ||
| PAYROLL TAXES | 21,338 | 21,338 | ||
| FOREIGN TAXES | 15,566 | 15,566 | ||
| EXCISE TAXES | 270,000 |