| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES-ACCOUNTING | 8,600 | 4,300 | 4,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2009-06-30 | 36,500 | L | 0 | 0 | ||||
| COMPUTER | 2007-07-30 | 2,128 | 2,128 | 200DB | 5.000000000000 | 0 | 0 | ||
| SOFTWARE | 2007-10-10 | 964 | 964 | 200DB | 3.000000000000 | 0 | 0 | ||
| CONFERENCE TABLE | 2008-01-22 | 1,092 | 1,092 | 200DB | 7.000000000000 | 0 | 0 | ||
| SPEAKER PHONE | 2008-01-25 | 387 | 387 | 200DB | 7.000000000000 | 0 | 0 | ||
| SOFTWARE | 2008-07-23 | 16,431 | 16,431 | 200DB | 3.000000000000 | 0 | 0 | ||
| DELL COMPUTER (2008) | 2008-07-16 | 1,888 | 1,888 | 200DB | 5.000000000000 | 0 | 0 | ||
| SERVER | 2008-10-02 | 1,419 | 1,419 | 200DB | 5.000000000000 | 0 | 0 | ||
| COPIER | 2008-05-19 | 4,365 | 4,365 | 200DB | 7.000000000000 | 0 | 0 | ||
| BUILDING (BUFFALO STREET) | 2009-07-01 | 563,231 | 174,152 | SL | 39.000000000000 | 14,442 | 0 | ||
| LANDSCAPING | 2009-07-24 | 7,239 | 5,755 | SL | 15.000000000000 | 483 | 0 | ||
| SIGN | 2010-02-08 | 3,245 | 3,245 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT | 2010-06-01 | 18,631 | 18,631 | 200DB | 7.000000000000 | 0 | 0 | ||
| DELL COMPUTER (2014) | 2014-06-17 | 1,460 | 1,460 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL COMPUTER (2015) | 2015-03-20 | 1,155 | 1,155 | 200DB | 5.000000000000 | 0 | 0 | ||
| SHARP 60" TV | 2018-01-10 | 1,980 | 990 | 200DB | 5.000000000000 | 660 | 0 | ||
| FUJITSU WALL MOUNTED HEATING SYSTEM | 2017-11-20 | 5,091 | 1,818 | 200DB | 7.000000000000 | 935 | 0 | ||
| LENOVO BUSINESS LAPTOP T480S 14" | 2020-02-12 | 1,145 | 458 | 200DB | 5.000000000000 | 275 | 0 | ||
| EXCEL OFFICE INTERIORS | 2021-07-23 | 1,377 | 200DB | 7.000000000000 | 1,377 | 0 | |||
| BEST BUY | 2021-07-23 | 1,050 | 200DB | 7.000000000000 | 1,050 | 0 | |||
| COUNTRY CARPET SHOPPE | 2021-08-12 | 10,250 | 200DB | 7.000000000000 | 10,250 | 0 | |||
| BUDGET BLINDS | 2022-01-24 | 2,004 | 200DB | 7.000000000000 | 2,004 | 0 | |||
| FENCE MASTERS, LLC | 2022-06-16 | 2,433 | 200DB | 7.000000000000 | 2,433 | 0 | |||
| BOELCKE HEATING & AIR CONDITIONING | 2021-10-07 | 6,036 | 200DB | 7.000000000000 | 6,036 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
HARTFORD LIONS CLUB |
PO BOX 633 HARTFORD,MI49057 |
2021-08-19 | 3,000 | CONCERTS IN THE PARK 2022 | 3,000 | NO | 9/26/2022 | ||
|
SMOKE VISION CARE |
18301 US-12 NEW BUFFALO,MI49117 |
2022-02-14 | 12,300 | IN-HOUSE THE POKAGON FUND VISION PROGRAM | 12,300 | NO | MONTHLY | ||
|
NATURE'S WAY LANDSCAPING |
1113 W JOHN BEERS RD STEVENSVILLE,MI49127 |
2022-02-24 | 787 | IN-HOUSE-THE POKAGON FUND NEW BUFFALO SCULPTURE BEAUTIFICATION GRANT | 787 | NO | 2/11/2022 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 50000 ORACLE CORP | 46,140 | 46,140 |
| 100000 GOLDMAN SACHS GROUP INC | 93,455 | 93,456 |
| 100000 APPLE INC | 93,952 | 93,952 |
| 100000 ALPHABET INC | 87,629 | 87,629 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 357 ABBOTT LABORATORIES | 38,789 | 38,789 |
| 403 ADVANCED MICRO DEVICES INC | 30,817 | 30,817 |
| 289 ALLSTATE CORP | 36,625 | 36,625 |
| 19 ALPHABET INC-A | 41,406 | 41,406 |
| 220 AMAZON.COM INC | 23,366 | 23,366 |
| 208 AMGEN INC | 50,606 | 50,606 |
| 289 APPLE INC | 39,512 | 39,512 |
| 278 BAXTER INTERNATIONAL INC | 17,856 | 17,856 |
| 145 BOEING CO/THE | 19,824 | 19,824 |
| 239 CHEVRON CORP | 34,602 | 34,602 |
| 198 CME GROUP INC | 40,531 | 40,531 |
| 363 COCA-COLA CO/THE | 22,836 | 22,836 |
| 584 COGNIZANT TECH SOLUTIONS CORP-A | 39,414 | 39,414 |
| 163 DANAHER CORP | 41,324 | 41,324 |
| 291 DUKE ENERGY CORP | 31,198 | 31,198 |
| 436 DUPONT DE NEMOURS INC | 24,233 | 24,233 |
| 579 EXXON MOBIL CORP | 49,586 | 49,586 |
| 188 GENERAL DYNAMICS CORP | 41,595 | 41,595 |
| 121 HCA HEALTHCARE INC | 20,335 | 20,335 |
| 137 HONEYWELL INTERNATIONAL INC | 23,812 | 23,812 |
| 320 INTERCONTINENTALEXCHANGE GROUP INC | 30,093 | 30,093 |
| 339 JP MORGAN CHASE & CO | 38,175 | 38,175 |
| 188 LOWE'S COMPANIES INC | 32,838 | 32,838 |
| 161 MCDONALDS CORP | 39,748 | 39,748 |
| 509 MERCK & CO INC | 46,406 | 46,406 |
| 503 METLIFE INC | 31,583 | 31,583 |
| 696 MICROCHIP TECHNOLOGY INC | 40,424 | 40,424 |
| 179 MICROSOFT CORP | 45,973 | 45,973 |
| 420 MONDELEZ INTERNATIONAL INC | 26,078 | 26,078 |
| 239 NIKE INC-B | 24,426 | 24,426 |
| 154 NORFOLK SOUTHERN CORP | 35,003 | 35,003 |
| 500 ORACLE CORPORATION | 34,935 | 34,935 |
| 77 PALO ALTO NETWORKS INC | 38,033 | 38,033 |
| 131 PEPSICO INC | 21,832 | 21,832 |
| 177 PROCTER & GAMBLE CO | 25,451 | 25,451 |
| 188 QUALCOMM INC | 24,015 | 24,015 |
| 370 RAYTHEON TECHNOLOGIES CORP | 35,561 | 35,561 |
| 136 SALESFORCE INC | 22,445 | 22,445 |
| 260 STARBUCKS CORP | 19,861 | 19,861 |
| 559 VERIZON COMMUNICATIONS INC | 28,369 | 28,369 |
| 700 WELLS FARGO & CO | 27,419 | 27,419 |
| 156 ZIMMER BIOMET HOLDINGS INC | 16,389 | 16,389 |
| 15 ZIMVIE INC | 240 | 240 |
| 2568.107 BRIDGEWAY SMALL CAP VALUE-N | 84,208 | 84,208 |
| 8630.224 PRINCIPAL MIDCAP VALUE-I | 132,647 | 132,647 |
| 1869.297 T ROWE PRICE MID CAP GROWTH FUND | 163,601 | 163,601 |
| 1598.077 T ROWE PRICE QM SMCAP GROWTH | 54,367 | 54,367 |
| 1021.517 VANGUARD EXTENDED MARKET INDEX-ADMIRAL | 101,621 | 101,621 |
| 2480.204 INVESCO INTERNATIONAL GROWTH-R5 | 54,143 | 54,143 |
| 2351.567 MFS INTERNATIONAL NEW DISCOVERY-I | 69,371 | 69,371 |
| 1430.304 T ROW PRICE EMERGING MARKET STOCK | 52,063 | 52,063 |
| 2124.895 T ROWE PRICE INTL NEW ASIA | 36,463 | 36,463 |
| 5591.516 VANGUARD DEVELOPED MKTS INDEX-ADM | 73,137 | 73,137 |
| 907.805 VANGUARD PACIFIC STOCK INDEX-ADM | 71,018 | 71,018 |
| 428 ADR SHELL PLC SA | 22,380 | 22,380 |
| 215 ADVANCED MICRO DEVICES INC | 16,441 | 16,441 |
| 81 AIR PRODUCTS & CHEMICALS INC | 19,479 | 19,479 |
| 104 AMERICAN WATER WORKS CO INC | 15,472 | 15,472 |
| 93 AMGEN INC | 22,627 | 22,627 |
| 143 ANALOG DEVICES INC | 20,891 | 20,891 |
| 150 APPLE INC | 20,508 | 20,508 |
| 148 ARTHUR J GALLAGHER & CO | 24,130 | 24,130 |
| 570 AT&T INC | 11,947 | 11,947 |
| 176 CHEVRON CORP | 25,481 | 25,481 |
| 398 CISCO SYSTEMS INC | 16,971 | 16,971 |
| 107 CITIGROUP INC | 4,921 | 4,921 |
| 361 COMCAST CORP-A | 14,166 | 14,166 |
| 240 CVS HEALTH CORP | 22,238 | 22,238 |
| 251 DOMINION RESOURCES INC/VA | 20,032 | 20,032 |
| 185 DUKE ENERGY CORP | 19,834 | 19,834 |
| 133 EATON CORP PLC | 16,757 | 16,757 |
| 170 ENTERGY CORP | 19,149 | 19,149 |
| 393 EXELON CORP | 17,811 | 17,811 |
| 106 GENERAL DYNAMICS CORP | 23,453 | 23,453 |
| 334 GENERAL MILLS INC | 25,200 | 25,200 |
| 435 INTEL CORP | 16,273 | 16,273 |
| 144 INTL BUSINESS MACHINES CORP | 20,331 | 20,331 |
| 289 JOHNSON CONTROLS INTL PLC | 13,837 | 13,837 |
| 137 JP MORGAN CHASE & CO | 15,428 | 15,428 |
| 138 KIMBERLY-CLARK CORP | 18,651 | 18,651 |
| 80 LILLY ELI & CO | 25,938 | 25,938 |
| 151 MEDTRONIC PLC | 13,552 | 13,552 |
| 273 MERCK & CO INC | 24,889 | 24,889 |
| 342 METLIFE INC | 21,474 | 21,474 |
| 85 MICROSOFT CORP | 21,831 | 21,831 |
| 252 NEXTERA ENERGY INC | 19,520 | 19,520 |
| 87 NORFOLK SOUTHERN CORP | 19,774 | 19,774 |
| 126 PEPSICO INC | 20,999 | 20,999 |
| 447 PFIZER INC | 23,436 | 23,436 |
| 137 PROCTER & GAMBLE CO | 19,699 | 19,699 |
| 164 QUALCOMM INC | 20,949 | 20,949 |
| 257 RAYTHEON TECHNOLOGIES CORP | 24,700 | 24,700 |
| 635 SCHLUMBERGER LTD | 22,708 | 22,708 |
| 389 TRUIST FINANCIAL CORP | 18,450 | 18,450 |
| 111 UNITED PARCEL SERVICE-B | 20,262 | 20,262 |
| 316 VERIZON COMMUNICATIONS INC | 16,037 | 16,037 |
| 137 WARNER BROS DISCOVERY INC | 1,839 | 1,839 |
| 508.422 INVESCO INTERNATIONAL GROWTH-R5 | 11,099 | 11,099 |
| 486.518 MFS INTERNATIONAL NEW DISCOVERY-I | 14,352 | 14,352 |
| 310.429 T ROWE PRICE EMERGING MARKET STOCK | 11,300 | 11,300 |
| 465.305 T ROWE PRICE INTL NEW ASIA | 7,985 | 7,985 |
| 1116.331 VANGUARD DEVELOPED MKTS INDEX-ADM | 14,602 | 14,602 |
| 179.393 VANGUARD PACIFIC STOCK INDEX-ADM | 14,034 | 14,034 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 130 DIGITAL REALTY TRUST INC | FMV | 16,879 | 16,878 |
| 252 WELLTOWER INC | FMV | 20,752 | 20,752 |
| 100000 CITIBANK NA CD 3.1500% | FMV | 100,205 | 100,205 |
| 250000 GOLDMAN SACHS BK USA CD | FMV | 251,126 | 251,126 |
| 100000 WELLS FARGO BANK NA CD | FMV | 97,173 | 97,173 |
| 100000 SALLIE MAE BANK UTAH CD | FMV | 91,385 | 91,385 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 36,500 | 0 | 36,500 | |
| COMPUTER | 2,128 | 2,128 | 0 | |
| SOFTWARE | 964 | 964 | 0 | |
| CONFERENCE TABLE | 1,092 | 1,092 | 0 | |
| SPEAKER PHONE | 387 | 387 | 0 | |
| SOFTWARE | 16,431 | 16,431 | 0 | |
| DELL COMPUTER (2008) | 1,888 | 1,888 | 0 | |
| SERVER | 1,419 | 1,419 | 0 | |
| COPIER | 4,365 | 4,365 | 0 | |
| BUILDING (BUFFALO STREET) | 563,231 | 188,594 | 374,637 | |
| LANDSCAPING | 7,239 | 6,238 | 1,001 | |
| SIGN | 3,245 | 3,245 | 0 | |
| FURNITURE & EQUIPMENT | 18,631 | 18,631 | 0 | |
| DELL COMPUTER (2014) | 1,460 | 1,460 | 0 | |
| DELL COMPUTER (2015) | 1,155 | 1,155 | 0 | |
| SHARP 60" TV | 1,980 | 1,650 | 330 | |
| FUJITSU WALL MOUNTED HEATING SYSTEM | 5,091 | 2,753 | 2,338 | |
| LENOVO BUSINESS LAPTOP T480S 14" | 1,145 | 733 | 412 | |
| EXCEL OFFICE INTERIORS | 1,377 | 1,377 | 0 | |
| BEST BUY | 1,050 | 1,050 | 0 | |
| COUNTRY CARPET SHOPPE | 10,250 | 10,250 | 0 | |
| BUDGET BLINDS | 2,004 | 2,004 | 0 | |
| FENCE MASTERS, LLC | 2,433 | 2,433 | 0 | |
| BOELCKE HEATING & AIR CONDITIONING | 6,036 | 6,036 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES-LEGAL | 2,002 | 1,001 | 1,001 |
| Description | Amount |
|---|---|
| UNREALIZED INVESTMENT GAIN/LOSS | 804,009 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 6,065 | 5,459 | 606 | |
| PROPERTY MAINTENANCE | 23,439 | 21,095 | 2,344 | |
| UTILITIES | 5,785 | 5,206 | 579 | |
| OFFICE EXPENSES | 18,190 | 18,190 | 0 | |
| TECHNOLOGY EXPENSES | 10,913 | 9,822 | 1,091 | |
| ADVERTISING & MARKETING | 5,114 | 3,068 | 2,046 | |
| BANK SERVICE CHARGES | 37 | 37 | 0 | |
| DUES & SUBSCRIPTIONS | 5,099 | 5,099 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 1,826 | 3,309 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES-MGMT CONSULTING | 13,800 | 0 | 13,800 | |
| PROFESSIONAL FEES-INVESTMENT FEES | 24,261 | 24,261 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES & LICENSES | 349 | 349 | 0 | |
| FEDERAL EXCISE TAX | 2,208 | 0 | 0 |