| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 2001-01-01 | 54,000 | L | 0 | 0 | ||||
| BAY CITY #17 - SHOPPING CENTER BUILDING | 2001-01-01 | 486,000 | 261,183 | SL | 39.000000000000 | 12,462 | 12,462 | ||
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 2001-12-31 | 48,500 | L | 0 | 0 | ||||
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 2001-12-31 | 436,500 | 223,840 | SL | 39.000000000000 | 11,192 | 11,192 | ||
| MONMOUTH BUILDING #36 | 2002-12-31 | 491,400 | 239,400 | SL | 39.000000000000 | 12,600 | 12,600 | ||
| MONMOUTH LAND #36 | 2002-12-31 | 54,600 | L | 0 | 0 | ||||
| STERLING HEIGHTS #38 | 1995-03-01 | 400,000 | 274,778 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| STERLING HEIGHTS LAND # 38 | 1995-03-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| COLUMBIA BUILDING #113 | 2005-01-01 | 306,000 | 137,044 | SL | 39.000000000000 | 7,846 | 7,846 | ||
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 2005-01-01 | 49,500 | 49,500 | 150DB | 15.000000000000 | 0 | 0 | ||
| COLUMBIA LAND #113 | 2005-01-01 | 94,500 | L | 0 | 0 | ||||
| NORTH MUSKEGAN #33 | 2005-12-31 | 378,628 | 155,733 | SL | 39.000000000000 | 9,708 | 9,708 | ||
| NORTH MUSKEGAN #33 | 2005-12-31 | 66,817 | L | 0 | 0 | ||||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 400,000 | 332,574 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| GRAND RAPIDS BUILDING # 9 | 2006-12-31 | 113,400 | L | 0 | 0 | ||||
| #136 LAND | 1998-11-27 | 441,300 | L | 0 | 0 | ||||
| #136 BUILDING | 1998-11-27 | 648,478 | 405,374 | SL | 39.000000000000 | 16,628 | 16,628 | ||
| # 55 IONA BUILDING | 2007-01-01 | 600,000 | 230,134 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| #55 IONA LAND | 2007-01-01 | 170,000 | L | 0 | 0 | ||||
| #444 BUILDING(FORMERLY 436) | 2007-01-01 | 500,652 | 192,020 | SL | 39.000000000000 | 12,837 | 12,837 | ||
| #444 LAND(FORMERLY 436) | 2007-01-01 | 160,000 | L | 0 | 0 | ||||
| #279 LAND | 2002-12-12 | 347,893 | L | 0 | 0 | ||||
| #279 LANDSCAPING | 2002-12-12 | 94,331 | 94,331 | 150DB | 15.000000000000 | 0 | 0 | ||
| #279 BUILDING | 2002-12-12 | 293,825 | 156,634 | SL | 39.000000000000 | 7,534 | 7,534 | ||
| MARION IN #211 LAND | 2009-01-01 | 147,269 | L | 0 | 0 | ||||
| MARION IN #211 SITE WORK | 2009-01-01 | 90,183 | 39,775 | 150DB | 15.000000000000 | 2,502 | 6,012 | ||
| MARION IN #211 BUILDING | 2009-01-01 | 341,765 | 180,383 | SL | 39.000000000000 | 8,763 | 8,763 | ||
| DANVILLE IL 705 GILBERT LAND | 2009-01-01 | 20,000 | L | 0 | 0 | ||||
| DANVILLE IL 705 GILBERT BUILDING | 2009-01-01 | 400,000 | 255,551 | SL | 39.000000000000 | 10,256 | 10,256 | ||
| TULSA #562 LAND | 2008-04-05 | 476,673 | L | 0 | 0 | ||||
| TULSA #562 LAND IMPROVEMENTS | 2008-04-05 | 154,045 | 70,199 | 150DB | 15.000000000000 | 4,549 | 10,270 | ||
| TULSA #562 BUILDING | 2008-04-05 | 753,510 | 264,859 | SL | 39.000000000000 | 19,321 | 19,321 | ||
| HILLSDALE | 2009-12-31 | 395,322 | 206,947 | SL | 39.000000000000 | 10,136 | 10,136 | ||
| LAND IMPROVEMENTS | 2009-12-31 | 89,799 | 39,070 | 150DB | 15.000000000000 | 2,027 | 5,987 | ||
| FLINT - LAND | 2010-12-31 | 127,540 | L | 0 | 0 | ||||
| FLINT - BUILDING | 2010-12-31 | 876,916 | 429,089 | SL | 39.000000000000 | 22,485 | 22,485 | ||
| FLINT - LAND IMPROVEMENTS | 2010-12-31 | 85,027 | 79,980 | 150DB | 15.000000000000 | 1,302 | 5,047 | ||
| HOBART, IN - #477 LAND | 2010-10-01 | 353,863 | L | 0 | 0 | ||||
| HOBART, IN - #477 LAND IMPROVEMENTS | 2010-10-01 | 153,235 | 130,319 | 150DB | 15.000000000000 | 5,914 | 10,216 | ||
| HOBART, IN - #477 BUILDING | 2010-10-01 | 467,678 | 188,419 | SL | 39.000000000000 | 11,992 | 11,992 | ||
| WESTLAND - BUILDING | 2011-12-01 | 490,000 | 331,901 | SL | 39.000000000000 | 12,564 | 12,564 | ||
| WESTLAND - LAND IMPROVEMENTS | 2011-12-01 | 80,000 | 80,000 | 150DB | 15.000000000000 | 0 | 0 | ||
| MARCO'S BUILD OUT #562 TULSA, OK | 2012-10-15 | 73,003 | 15,795 | 200DB | 7.000000000000 | 0 | 0 | ||
| KALAMAZOO BUILDING | 2012-12-31 | 600,000 | 355,773 | SL | 39.000000000000 | 15,385 | 15,385 | ||
| EDEN NC #434 LAND | 2013-12-25 | 309,215 | L | 0 | 0 | ||||
| EDEN NC #434 BUILDING | 2013-12-25 | 453,763 | 145,922 | SL | 39.000000000000 | 11,635 | 11,635 | ||
| EDEN NC #434 LAND IMPROVEMENTS | 2013-12-25 | 121,937 | 106,314 | 150DB | 15.000000000000 | 2,272 | 8,129 | ||
| HVAC - STORE 113 | 2014-10-01 | 53,445 | 9,875 | SL | 39.000000000000 | 1,370 | 1,370 | ||
| DOLLAR GENERAL #92 IMPROVEMENTS | 2020-01-06 | 28,545 | 150DB | 15.000000000000 | 0 | 1,903 | |||
| DIAMOND FAMILY DENTAL #38 IMPROVEMENTS | 2020-01-01 | 47,067 | 150DB | 15.000000000000 | 0 | 3,138 | |||
| ETHOS FOOD GROUP #136 IMPROVEMENTS | 2020-01-01 | 54,818 | 150DB | 15.000000000000 | 0 | 3,655 | |||
| INDEPENDENCE MO #820 | 2022-09-22 | 380,000 | SL | 39.000000000000 | 2,842 | 2,842 | |||
| INDEPENDENCE MO #820 | 2022-09-22 | 95,000 | L | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HUNTINGTON | 3,291,655 | 3,635,314 |
| MORGAN STANLEY | 9,579,597 | 8,942,929 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BAY CITY #17 - SHOPPING CENTER LAND | 54,000 | 0 | 54,000 | |
| BAY CITY #17 - SHOPPING CENTER BUILDING | 486,000 | 273,645 | 212,355 | |
| BAY CITY #45 - LAND @ 2610 CENTER AVE | 48,500 | 0 | 48,500 | |
| BAY CITY #45 - BUILDING @ 2610 CENTER AVE | 436,500 | 235,032 | 201,468 | |
| MONMOUTH BUILDING #36 | 491,400 | 252,000 | 239,400 | |
| MONMOUTH LAND #36 | 54,600 | 0 | 54,600 | |
| STERLING HEIGHTS #38 | 400,000 | 285,034 | 114,966 | |
| STERLING HEIGHTS LAND # 38 | 80,000 | 80,000 | 0 | |
| COLUMBIA BUILDING #113 | 306,000 | 144,890 | 161,110 | |
| COLUMBIA LEASEHOLD IMPROVEMENTS #113 | 49,500 | 49,500 | 0 | |
| COLUMBIA LAND #113 | 94,500 | 0 | 94,500 | |
| NORTH MUSKEGAN #33 | 378,628 | 165,441 | 213,187 | |
| NORTH MUSKEGAN #33 | 66,817 | 0 | 66,817 | |
| GRAND RAPIDS BUILDING # 9 | 400,000 | 342,830 | 57,170 | |
| GRAND RAPIDS BUILDING # 9 | 113,400 | 0 | 113,400 | |
| #136 LAND | 441,300 | 0 | 441,300 | |
| #136 BUILDING | 648,478 | 422,002 | 226,476 | |
| # 55 IONA BUILDING | 600,000 | 245,519 | 354,481 | |
| #55 IONA LAND | 170,000 | 0 | 170,000 | |
| #444 BUILDING(FORMERLY 436) | 500,652 | 204,857 | 295,795 | |
| #444 LAND(FORMERLY 436) | 160,000 | 0 | 160,000 | |
| #279 LAND | 347,893 | 0 | 347,893 | |
| #279 LANDSCAPING | 94,331 | 94,331 | 0 | |
| #279 BUILDING | 293,825 | 164,168 | 129,657 | |
| MARION IN #211 LAND | 147,269 | 0 | 147,269 | |
| MARION IN #211 SITE WORK | 90,183 | 87,369 | 2,814 | |
| MARION IN #211 BUILDING | 341,765 | 189,146 | 152,619 | |
| DANVILLE IL 705 GILBERT LAND | 20,000 | 0 | 20,000 | |
| DANVILLE IL 705 GILBERT BUILDING | 400,000 | 265,807 | 134,193 | |
| TULSA #562 LAND | 476,673 | 0 | 476,673 | |
| TULSA #562 LAND IMPROVEMENTS | 154,045 | 151,771 | 2,274 | |
| TULSA #562 BUILDING | 753,510 | 284,180 | 469,330 | |
| HILLSDALE | 395,322 | 217,083 | 178,239 | |
| LAND IMPROVEMENTS | 89,799 | 85,997 | 3,802 | |
| FLINT - LAND | 127,540 | 0 | 127,540 | |
| FLINT - BUILDING | 876,916 | 451,574 | 425,342 | |
| FLINT - LAND IMPROVEMENTS | 85,027 | 81,282 | 3,745 | |
| HOBART, IN - #477 LAND | 353,863 | 0 | 353,863 | |
| HOBART, IN - #477 LAND IMPROVEMENTS | 153,235 | 136,233 | 17,002 | |
| HOBART, IN - #477 BUILDING | 467,678 | 200,411 | 267,267 | |
| WESTLAND - BUILDING | 490,000 | 344,465 | 145,535 | |
| WESTLAND - LAND IMPROVEMENTS | 80,000 | 80,000 | 0 | |
| MARCO'S BUILD OUT #562 TULSA, OK | 73,003 | 73,003 | 0 | |
| KALAMAZOO BUILDING | 600,000 | 371,158 | 228,842 | |
| EDEN NC #434 LAND | 309,215 | 0 | 309,215 | |
| EDEN NC #434 BUILDING | 453,763 | 157,557 | 296,206 | |
| EDEN NC #434 LAND IMPROVEMENTS | 121,937 | 108,586 | 13,351 | |
| HVAC - STORE 113 | 53,445 | 11,245 | 42,200 | |
| DOLLAR GENERAL #92 IMPROVEMENTS | 28,545 | 28,545 | 0 | |
| DIAMOND FAMILY DENTAL #38 IMPROVEMENTS | 47,067 | 47,067 | 0 | |
| ETHOS FOOD GROUP #136 IMPROVEMENTS | 54,818 | 54,818 | 0 | |
| INDEPENDENCE MO #820 | 380,000 | 2,842 | 377,158 | |
| INDEPENDENCE MO #820 | 95,000 | 0 | 95,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA SIDE POCKET | AT COST | 839,303 | 839,303 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 74,945 | 74,945 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES & MAINTENANCE | 227,587 | 227,587 | 0 | |
| BANK CHARGES | 95 | 95 | 0 | |
| INSURANCE | 20,297 | 20,297 | 0 | |
| COMMISSION | 12,987 | 12,987 | 0 | |
| OTHER | 2,269 | 2,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAKENA K-1 INCOME | 0 | -15,887 | 0 |
| ORION K-1 INCOME | 0 | 16,811 | 0 |
| OTHER INCOME | 1,793 | 0 | 1,793 |
| MAKENA K-1 INCOME | -99,844 | -99,844 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE | 3,287,096 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 71,984 | 71,984 | 0 | |
| PROFESSIONAL FEES | 26,668 | 0 | 26,668 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 88,614 | 0 | 0 | |
| FOREIGN TAXES | 3,333 | 10,075 | 0 | |
| REAL ESTATE TAXES | 286,159 | 286,159 | 0 |