| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BURR OAK ONE | 2017-09-18 | 885,889 | 87,825 | M31 | 31 | 16,264 | |||
| 635 YANKEE DOODLE | 2017-09-18 | 199,077 | 41,003 | M31 | 31 | 7,593 | |||
| 3380 DODD ROAD | 2017-09-18 | 343,101 | 53,774 | M31 | 31 | 9,958 | |||
| BURR OAK II | 2018-01-30 | 900,659 | 6,411 | M31 | 31 | 2,137 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 02665WCA7 AMERICAN HONDA MTN | 98,136 | 101,726 |
| 037833BF6 APPLE INC | 98,821 | 100,854 |
| 31420B300 FEDERATED HERMES INS | 495,639 | 503,756 |
| 06406RAE7 BANK OF NY MTN | 98,584 | 102,207 |
| 07330NAJ4 BRANCH BANKING MTN | ||
| 437076AW2 HOME DEPOT INC | ||
| 464288281 ISHARES JPMORGAN USD | 299,539 | 292,826 |
| 05574LFY9 BNP PARIBAS MTN | 98,942 | 102,965 |
| 277923728 EATON VANCE GLOBAL M | 294,260 | 283,168 |
| 084670BR8 BERKSHIRE HATHAWAY | 103,324 | 102,104 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 74316J458 CONGRESS MID CAP GRO | 174,125 | 288,298 |
| 06828M876 BARON EMERGING MARKE | 287,384 | 320,441 |
| 149498107 CAUSEWAY EMERGING MA | 276,047 | 222,732 |
| 46432F842 ISHARES CORE MSCI EA | 414,527 | 468,366 |
| 46090E103 INVESCO QQQ TRUST ET | 174,745 | 416,151 |
| 77957Y106 T ROWE PRICE MID CAP | 240,000 | 279,348 |
| 89609H704 TRIBUTARY SMALL COMP | 136,813 | 161,131 |
| 77954Q106 T ROWE PRICE BLUE CH | 232,755 | 385,118 |
| 412295107 HARDING LOEVNER INTE | 352,834 | 457,908 |
| 922908728 VANGUARD TOTAL STOCK | 1,162,993 | 2,005,595 |
| 19765N245 COLUMBIA DIVIDEND IN | 569,301 | 814,745 |
| 81369Y209 HEALTH CARE SELECT S | 154,463 | 244,444 |
| 81369Y886 UTILITIES SELECT SEC | 157,784 | 197,561 |
| 78467Y107 SPDR S P MIDCAP 400 | 199,999 | 292,489 |
| 464287804 ISHARES CORE S P SMA | 57,447 | 82,447 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 601 W COMPANIES MINNESOTA LLC | AT COST | 61,130 | 61,130 |
| 635 YANKEE DOODLE | AT COST | 201,988 | 25,000 |
| 3380 DODD ROAD | AT COST | 225,714 | 8,235 |
| BURR OAK ONE | AT COST | 150,390 | 49,376 |
| BURR OAK II |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 3,017 | 0 | 0 |
| 000000000 MISCELLANEOUS ENTRY | 3,775 | 3,775 |
| Description | Amount |
|---|---|
| PY ROC ADJ | 24 |
| LLC ADJUSTMENTS | 325,016 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 25 | 0 | 25 | |
| INSURANCE | 24,042 | 24,042 | 0 | |
| QUICKBOOKS SOFTWARE EXPENSE | 1,720 | 1,720 | 0 | |
| BANK SERVICE CHARGE | 588 | 288 | 0 | |
| RENT ROYALTY TREATED AS UBI | -287,011 | 0 | ||
| Rent and Royalty Expense | 287,011 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 9,345 | 0 | |
| PARTNERSHIP K-1 | -343,611 | 0 |
| Description | Amount |
|---|---|
| BURR OAK II ADJ | 38,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 635 YANKEE DOODLE | 70,637 | 66,864 |
| 3380 DODD ROAD | 74,863 | 68,870 |
| BURR OAK ONE | 117,541 | 161,131 |
| BURR OAK II | 514,101 | 483,901 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 76,508 | 45,905 | 30,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,281 | 2,281 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 95,680 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,609 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,334 | 1,334 | 0 |