| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 2,000 | 1,500 | 500 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2020-01-01 | 42,895 | 7.0000 | 6,128 | 6,128 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SNOW MELT SYSTEM | 2020-12-31 | 13,969 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 124 S KALAMAZOO MALL-BLDG | 58,300 | 22,003 | 36,297 | |
| 151 S ROSE ST-IMPROVEMENTS | 748,730 | 156,874 | 591,856 | |
| 151 S ROSE ST-BLDG | 4,527,023 | 1,105,674 | 3,421,349 | |
| MICHIGAN AVE-BLDG | 677,757 | 410,222 | 267,535 | |
| MICHIGAN AVE-IMPROVEMENTS | 48,227 | 3,061 | 45,166 | |
| 1122 PORTAGE ST-BLDG | 110,067 | 22,801 | 87,266 | |
| LAND-124 S KALAMAZOO MALL | 88,895 | 88,895 | ||
| LAND-151 S ROSE ST | 300,000 | 300,000 | ||
| LAND-MICHIGAN AVE | 211,580 | 211,580 | ||
| LAND-1122 PORTAGE ST | 39,000 | 39,000 | ||
| LAND-1138 PORTAGE ST | 39,000 | 39,000 | ||
| CONSTRUCTION IN PROGRESS | ||||
| MICHIGAN AVE-APARTMENTS | 4,174,907 | 107,176 | 4,067,731 | |
| MICHIGAN AVE-APARTMENTS-F&F | 73,735 | 10,534 | 63,201 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GCG PORTAGE, LLC | FMV | 287,827 | 287,827 |
| GREENLEAF TRUST | FMV | 6,121,897 | 6,121,897 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES-FDN | 12,537 | 12,537 | ||
| 151 S ROSE ST | 26,420 | 26,420 | ||
| MICHIGAN BLDG | 3,825 | 3,825 | ||
| MICHIGAN AVE APARTMENTS | 11,026 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE | 2,562 | 3,867 | 3,867 |
| LOAN COSTS | 42,895 | 36,767 | 36,767 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLF OUTING | ||||
| SUPPLIES | 7,342 | |||
| 124 S KALAMAZOO MALL | ||||
| INSURANCE | 430 | 430 | ||
| REPAIRS & MAINTENANCE | 2,616 | 2,616 | ||
| INVESTMENT DEPRECIATION | 1,577 | 1,577 | ||
| 151 S ROSE ST | ||||
| TELEPHONE | 4,292 | 4,292 | ||
| ADVERTISING | 1,673 | 1,673 | ||
| INSURANCE | 28,910 | 28,910 | ||
| SUPPLIES | 15,402 | 15,402 | ||
| REPAIRS & MAINTENANCE | 85,528 | 85,528 | ||
| CONTRACT SERVICES | 176,361 | 176,361 | ||
| UTILITIES | 324,451 | 324,451 | ||
| INVESTMENT DEPRECIATION | 165,547 | 165,547 | ||
| 1122 PORTAGE RD | ||||
| INSURANCE | 759 | 759 | ||
| REPAIRS & MAINTENANCE | 4,608 | 4,608 | ||
| UTILITIES | 9,760 | 9,760 | ||
| CONTRACT SERVICES | 1,558 | 1,558 | ||
| INVESTMENT DEPRECIATION | 2,823 | 2,823 | ||
| MICHIGAN BLDG | ||||
| REPAIRS & MAINTENANCE | 27,465 | 27,465 | ||
| UTILITIES | 21,689 | 21,689 | ||
| SUPPLIES | 206 | 206 | ||
| CONTRACT SERVICES | 2,830 | 2,830 | ||
| ADVERTISING | 1,673 | 1,673 | ||
| INVESTMENT DEPRECIATION | 1,236 | 1,236 | ||
| MICHIGAN AVE APARTMENTS | ||||
| REPAIRS & MAINTENANCE | 3,854 | |||
| UTILITIES | 7,420 | |||
| SUPPLIES | 9,889 | |||
| CONTRACT SERVICES | 9,227 | |||
| ADVERTISING | 14,856 | |||
| OTHER PROFESSIONAL FEES | 56,565 | |||
| INVESTMENT DEPRECIATION | 119,643 | |||
| EXPENSES | ||||
| WORKERS COMP INSURANCE | 8,208 | 4,376 | 3,832 | |
| OFFICE | 2,728 | 2,728 | ||
| TELEPHONE | 4,292 | 3,717 | 575 | |
| BANK FEES | 320 | 320 | ||
| MISCELLANEOUS | 4 | 40 | ||
| INSURANCE | 6,103 | 5,285 | 818 | |
| INVESTMENT DEPRECIATION | 15,735 | 13,626 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLF OUTING | 22,888 | ||
| MISCELLANEOUS INCOME | 65,574 | 65,574 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 582,261 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG TERM DEBT | 704,286 | 2,792,898 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NR - 700000 6 DUE 04072035 |
700,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING FEES | 1,153 | 577 | 576 | |
| INVEST MGMT FEES | 45,109 | 45,109 | ||
| OTHER | 16,139 | 16,000 | 139 | |
| 151 S ROSE ST | 39,458 | 39,458 | ||
| MICHIGAN BLDG | 1,829 | 1,829 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX-FDN PORTION | 6,421 | 6,421 | ||
| FOREIGN TAXES | 221 | 221 | ||
| 124 S KALAMAZOO MALL | 5,964 | 5,964 | ||
| 151 S ROSE ST | 178,493 | 178,493 | ||
| 1122 PORTAGE RD | 5,805 | 5,805 | ||
| MICHIGAN BLDG | 41,500 | 41,500 |