| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 7,605 | 5,704 | 1,901 |
| 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 | 6,128 | 7.0000 | 6,128 | 12,256 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 124 S KALAMAZOO MALL-BLDG | 58,300 | 23,579 | 34,721 | 58,300 |
| 151 S ROSE ST-IMPROVEMENTS | 765,262 | 189,811 | 575,451 | 765,262 |
| 151 S ROSE ST-BLDG | 4,527,023 | 1,227,441 | 3,299,582 | 4,527,023 |
| MICHIGAN AVE-BLDG | 677,757 | 425,957 | 251,800 | 677,757 |
| MICHIGAN AVE-IMPROVEMENTS | 53,031 | 4,364 | 48,667 | 53,031 |
| 1122 PORTAGE ST-BLDG | 110,067 | 25,623 | 84,444 | 110,067 |
| LAND-124 S KALAMAZOO MALL | 88,895 | 88,895 | 88,895 | |
| LAND-151 S ROSE ST | 300,000 | 300,000 | 300,000 | |
| LAND-MICHIGAN AVE | 211,580 | 211,580 | 211,580 | |
| LAND-1122 PORTAGE ST | 39,000 | 39,000 | 39,000 | |
| LAND-1138 PORTAGE ST | 39,000 | 39,000 | 39,000 | |
| MICHIGAN AVE-APARTMENTS | 4,168,864 | 258,615 | 3,910,249 | 4,168,864 |
| MICHIGAN AVE-APARTMENTS-F&F | 73,735 | 28,591 | 45,144 | 73,735 |
| MICHIGAN AVE-SNOWMELT | 246,464 | 4,303 | 242,161 | 246,464 |
| 151 ROSE-SNOWMELT | 339,188 | 4,240 | 334,948 | 339,188 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GCG PORTAGE, LLC | FMV | ||
| GREENLEAF TRUST | FMV | 7,352,496 | 7,352,496 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES-FDN | 22,075 | 22,075 | ||
| 151 S ROSE ST | 11,775 | 11,775 | ||
| MICHIGAN BLDG | 1,155 | 1,155 | ||
| MICHIGAN AVE APARTMENTS | 5,194 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE | 3,867 | 1,933 | 1,933 |
| LOAN COSTS | 36,767 | 33,671 | 33,671 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLF OUTING | ||||
| SUPPLIES | 10,026 | |||
| 124 S KALAMAZOO MALL | ||||
| INSURANCE | 503 | 503 | ||
| REPAIRS & MAINTENANCE | 5,249 | 5,249 | ||
| INVESTMENT DEPRECIATION | 1,575 | 1,575 | ||
| 151 S ROSE ST | ||||
| TELEPHONE | 4,226 | 4,226 | ||
| ADVERTISING | 125 | 125 | ||
| INSURANCE | 33,185 | 33,185 | ||
| SUPPLIES | 22,317 | 22,317 | ||
| REPAIRS & MAINTENANCE | 65,325 | 65,325 | ||
| CONTRACT SERVICES | 178,058 | 178,058 | ||
| UTILITIES | 325,869 | 325,869 | ||
| INVESTMENT DEPRECIATION | 158,941 | 158,941 | ||
| 1122 PORTAGE RD | ||||
| INSURANCE | 665 | 665 | ||
| REPAIRS & MAINTENANCE | 2,591 | 2,591 | ||
| UTILITIES | 9,768 | 9,768 | ||
| CONTRACT SERVICES | 1,564 | 1,564 | ||
| INVESTMENT DEPRECIATION | 2,822 | 2,822 | ||
| MICHIGAN BLDG | ||||
| REPAIRS & MAINTENANCE | 23,517 | 23,517 | ||
| UTILITIES | 9,449 | 9,449 | ||
| SUPPLIES | 364 | 364 | ||
| CONTRACT SERVICES | 327 | 327 | ||
| ADVERTISING | 125 | 125 | ||
| INVESTMENT DEPRECIATION | 21,344 | 21,344 | ||
| MICHIGAN AVE APARTMENTS | ||||
| REPAIRS & MAINTENANCE | 2,809 | |||
| UTILITIES | 14,288 | |||
| SUPPLIES | 1,857 | |||
| CONTRACT SERVICES | 17,118 | |||
| ADVERTISING | 5,541 | |||
| OTHER PROFESSIONAL FEES | 56,436 | |||
| INVESTMENT DEPRECIATION | 171,431 | |||
| 155 W MICHIGAN (PARKING) | ||||
| LEASE OF SPACES | 45,450 | 45,450 | ||
| EXPENSES | ||||
| WORKERS COMP INSURANCE | 7,663 | 4,138 | 3,525 | |
| OFFICE | 4,631 | 4,631 | ||
| TELEPHONE | 4,225 | 2,353 | 1,872 | |
| MISCELLANEOUS | 260 | 260 | ||
| INSURANCE | 7,473 | 4,162 | 3,311 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLF OUTING | 27,710 | ||
| MISCELLANEOUS INCOME | 63,712 | 63,712 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 526,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG TERM DEBT | 2,792,898 | 2,693,087 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NR - 700000 6 DUE 04072035 |
650,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING FEES | 1,193 | 1,193 | ||
| INVEST MGMT FEES | 48,952 | 48,952 | ||
| OTHER | 119 | 119 | ||
| 151 S ROSE ST | 27,291 | 27,291 | ||
| MICHIGAN BLDG | 2,195 | 2,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX-FDN PORTION | 11,231 | 11,231 | ||
| FOREIGN TAXES | 3,230 | 3,230 | ||
| EXCISE TAX EXPENSE | 35,286 | |||
| 124 S KALAMAZOO MALL | 6,078 | 6,078 | ||
| 151 S ROSE ST | 181,903 | 181,903 | ||
| 1122 PORTAGE RD | 5,904 | 5,904 | ||
| MICHIGAN BLDG | 37,605 | 37,605 |