| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDREWS HOOPER PAVLIK | 46,270 | 23,135 | 23,135 |
| 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 | 31,350 | S/L | 30.0000 | 3,800 | |||
| CHILLER | 2012-10-11 | 2,000 | 1,375 | S/L | 12.0000 | 83 | |||
| EXTEND PARKING LOT | 2012-10-11 | 32,010 | 13,204 | S/L | 20.0000 | 1,601 | |||
| CONCRETE PAVING, PARKING LOT IMPS | 2013-02-06 | 35,447 | 14,031 | S/L | 20.0000 | 1,772 | |||
| COPPER GUTTERS | 2013-02-06 | 27,120 | 7,157 | S/L | 30.0000 | 904 | |||
| PAINTING | 2013-02-06 | 16,855 | 11,120 | S/L | 12.0000 | 1,404 | |||
| DOORS & WINDOWS | 2013-02-06 | 6,230 | 1,644 | S/L | 30.0000 | 208 | |||
| DEHUMIDIFIER-BASEMENT | 2013-02-06 | 6,700 | 4,420 | S/L | 12.0000 | 558 | |||
| WATERPROOF PLANT DECK | 2013-02-06 | 3,510 | 926 | S/L | 30.0000 | 117 | |||
| PARK & NORTH RETAINING WALL | 2013-02-06 | 20,050 | 5,291 | S/L | 30.0000 | 668 | |||
| SOFFIT | 2013-09-03 | 2,700 | 660 | S/L | 30.0000 | 90 | |||
| HAND RAILS | 2013-09-03 | 4,500 | 1,100 | S/L | 30.0000 | 150 | |||
| LANDSCAPING/PAVING | 2013-09-03 | 44,902 | 16,464 | S/L | 20.0000 | 2,245 | |||
| DUCT WORK | 2013-09-03 | 11,500 | 2,811 | S/L | 30.0000 | 383 | |||
| SOUTH RETAINING WALL | 2013-09-03 | 39,642 | 9,690 | S/L | 30.0000 | 1,322 | |||
| LOWER LEVEL FLOORING | 2013-09-03 | 870 | 213 | S/L | 30.0000 | 29 | |||
| BATHROOM | 2013-09-03 | 3,710 | 907 | S/L | 30.0000 | 124 | |||
| BRASS PLATE, BROWN SWITCHES, & ALMOND OUTLETS | 2013-05-15 | 9,320 | 2,382 | S/L | 30.0000 | 310 | |||
| LOBBY FURNITURE/DECORATIONS | 2013-05-30 | 27,599 | 17,441 | S/L | 12.0000 | 2,300 | |||
| ETCHED GLASS LIGHTS BEHIND GARAGE DOOR | 2013-07-10 | 2,860 | 1,787 | S/L | 12.0000 | 239 | |||
| 3 LED LIGHTS BY FRONT DOOR | 2013-09-05 | 1,630 | 996 | S/L | 12.0000 | 136 | |||
| ARTWORK | 2013-09-11 | 2,870 | 1,754 | S/L | 12.0000 | 239 | |||
| LED LAMPS & LIGHTING | 2013-05-22 | 1,065 | 673 | S/L | 12.0000 | 89 | |||
| WINDOWS | 2014-09-10 | 10,800 | 2,280 | S/L | 30.0000 | 360 | |||
| ARCHITECTURAL BLOCK WALL | 2016-03-17 | 37,474 | 5,933 | S/L | 30.0000 | 1,250 | |||
| FIRE SUPPRESSION SYSTEM UPDATE | 2015-02-18 | 5,640 | 1,097 | S/L | 30.0000 | 188 | |||
| REPAIR & PAINT CANDLE SYSTEMS | 2015-12-22 | 5,494 | 2,289 | S/L | 12.0000 | 458 | |||
| REPAIR ROOF, WINDOW, AND STUCCO | 2016-06-06 | 13,878 | 5,301 | S/L | 12.0000 | 1,156 | |||
| REMODEL CONFERENCE ROOM | 2016-12-14 | 46,711 | 6,358 | S/L | 30.0000 | 1,557 | |||
| REPAIR - REPLACE ROOF-BRANDLE ROOFING | 2017-09-20 | 75,235 | 8,150 | S/L | 30.0000 | 2,508 | |||
| CEILING INTERIOR & EXTERIOR SOFFIT REPAIR-CCN | 2017-10-19 | 17,800 | 1,879 | S/L | 30.0000 | 593 | |||
| PAINT INTERIOR BUILDING &RETAINING WALL-ESTEP | 2017-10-10 | 7,327 | 1,984 | S/L | 12.0000 | 611 | |||
| (2) LOCHINVAR BOILERS-J & D PLUMBING &HEATING | 2017-10-10 | 21,000 | 2,275 | S/L | 30.0000 | 700 | |||
| CHIMNEY REPAIRS-LAKE PAINTING | 2017-10-17 | 1,285 | 339 | S/L | 12.0000 | 107 | |||
| COMMUNICATIONS SYSTEM-J&D PLUMBING & HEATING | 2018-01-04 | 1,420 | 355 | S/L | 12.0000 | 118 | |||
| ALARM-BLASY ELECTRIC | 2018-01-29 | 2,500 | 608 | S/L | 12.0000 | 208 | |||
| CONFERENCE ROOM LIGHTING-BLASY | 2018-03-09 | 3,687 | 871 | S/L | 12.0000 | 307 | |||
| CONCRETE APRON & DRAIN IN FRONT OF GARGE | 2018-08-01 | 2,050 | 248 | S/L | 20.0000 | 102 | |||
| 116 REVERE, MIDLAND MI | 2019-02-21 | 179,227 | |||||||
| GRUNDFOSS PUMP-J&D | 2019-01-14 | 6,577 | 1,096 | S/L | 12.0000 | 548 | |||
| CAST IRON TOILET FLANGE-J&D | 2019-02-14 | 3,984 | 636 | S/L | 12.0000 | 332 | |||
| FIRE ALARM SYSTEM - BLASY ELECTRIC | 2019-05-07 | 2,960 | 411 | S/L | 12.0000 | 247 | |||
| GUTTER GUARDS - BRANDLE ROOFING | 2019-06-19 | 3,200 | 400 | S/L | 12.0000 | 267 | |||
| 9 ANDERSON WINDOWS-LIVING ROOM-RICK BOOTH | 2019-09-23 | 14,669 | 611 | S/L | 30.0000 | 489 | |||
| INTERIOR PAINTING - ESTEP PAINTING CO | 2020-08-18 | 10,165 | 282 | S/L | 12.0000 | 847 | |||
| BATHROOM IMPROVEMENTS - THREE RIVERS | 2020-12-08 | 13,579 | 94 | S/L | 12.0000 | 1,132 | |||
| INDIRECT LIGHTING-BLASY ELECTRIC | 2021-01-14 | 1,713 | S/L | 12.0000 | 143 | ||||
| RELOCATE DATAT LINE-BLASY ELECTRIC | 2021-01-25 | 2,990 | S/L | 12.0000 | 228 | ||||
| OFFICE PAINTING-RYAL'S PAINTING | 2021-04-07 | 26,874 | S/L | 12.0000 | 1,680 | ||||
| OFFICE LIGHTING-RUTH ANNE - BLASY | 2021-05-03 | 4,198 | S/L | 12.0000 | 233 | ||||
| A/C CHILLER BOARD - J&D PLUMBING | 2021-07-13 | 8,314 | S/L | 12.0000 | 346 | ||||
| EXTERIOR PAINTING-RYAL'S PAINTING LLC | 2021-08-24 | 9,642 | S/L | 12.0000 | 268 | ||||
| SIDEWALK REPLACEMENT - THREE RIVERS | 2021-09-13 | 2,520 | S/L | 20.0000 | 42 | ||||
| WEST RETAINING WALL REFURBISH - THREE RIVERS | 2021-09-30 | 108,900 | S/L | 30.0000 | 908 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 7,200,921 | 7,258,217 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 90,342,616 | 174,574,138 |
| 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 | 11,387,672 | 12,063,024 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, & EQUIPMENT | 887,676 | 226,139 | 661,537 | 661,537 |
| 179,227 | 179,227 | 179,227 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,721 | 861 | 860 |
| Description | Amount |
|---|---|
| CHANGE IN GRANTS PAYABLE | 16,046,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC. EXPENSES | 89,300 | 89,300 | ||
| INSURANCE | 6,068 | 6,068 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM K-1S | 199,711 | 199,711 | |
| PARTNERSHIP INCOME PER BOOKS | 151,207 | ||
| NORTH COAST TECHNOLOGY | 3,326 | ||
| PLAINS ALL AMERICAN | -66,051 |
| 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 | 60,873 | 60,873 | ||
| WELLS FARGO FEES | 798,201 | 798,201 | ||
| WM BLAIR ACCT ADVISORY FEES | 275,975 | 275,975 | ||
| HUNTINGTON BANK FEES | 38,119 | 38,119 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,472 | 6,472 | ||
| PAYROLL TAXES | 23,145 | 23,145 | ||
| FOREIGN TAXES | 24,108 | 24,108 | ||
| EXCISE TAXES | 176,809 |