| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 5,350 | 4,000 | 1,350 |
| 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 | 2021-07-01 | 3,265 | 233 | 7.000000000000 | 466 | 466 | 699 | |
| LOAN COSTS | 2020-01-01 | 42,895 | 12,256 | 7.000000000000 | 6,128 | 6,128 | 18,384 | |
| WEBSITE | 2020-01-01 | 5,800 | 3,867 | 3.000000000000 | 1,933 | 1,933 | 5,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CONSTRUCTION COSTS | 2020-04-01 | 4,160,938 | 258,483 | SL | 27.500000000000 | 151,307 | 151,307 | ||
| WATER SYSTEM | 2020-06-01 | 14,685 | 5,694 | 200DB | 7.000000000000 | 2,569 | 2,569 | ||
| EXERCISE EQUIPMENT | 2020-07-01 | 38,939 | 15,099 | 200DB | 7.000000000000 | 6,811 | 6,811 | ||
| BLINDS | 2020-04-01 | 18,250 | 7,077 | 200DB | 7.000000000000 | 3,192 | 3,192 | ||
| LAND-124 S KALAMAZOO MALL | 2012-01-01 | 211,580 | L | 0 | 0 | ||||
| 1122 PORTAGE ST | 2012-01-01 | 110,067 | 25,623 | SL | 39.000000000000 | 2,822 | 2,822 | ||
| LAND-1122 PORTAGE ST | 2012-01-01 | 39,000 | L | 0 % | 0 | 0 | |||
| FURNACE&AC UNIT & HOOK-UP | 2018-06-29 | 9,727 | 883 | SL | 39.000000000000 | 249 | 249 | ||
| TWIN FURNACES & A/C UNITS | 2018-07-17 | 38,500 | 3,414 | SL | 39.000000000000 | 987 | 987 | ||
| TWIN FIRE PROTECTION | 2021-06-30 | 4,804 | 67 | SL | 39.000000000000 | 123 | 123 | ||
| BLDG IMPROVE-124 S KAL MALL | 2012-07-01 | 7,195 | 7,195 | 200DB | 7.000000000000 | 0 | 0 | ||
| STICKS & STONES CONTRACTOR | 2012-01-01 | 13,011 | 3,322 | SL | 39.000000000000 | 334 | 334 | ||
| STICKS & STONES-BLDG SUPPLIES | 2012-01-01 | 1,369 | 350 | SL | 39.000000000000 | 35 | 35 | ||
| STICKS & STONES-PLUMBING | 2012-01-01 | 3,914 | 999 | SL | 39.000000000000 | 100 | 100 | ||
| STICKS & STONES-ELECTRICAL | 2012-01-01 | 4,344 | 1,109 | SL | 39.000000000000 | 111 | 111 | ||
| ROOF | 2012-01-01 | 7,942 | 5,363 | 150DB | 15.000000000000 | 469 | 469 | ||
| FACADE | 2012-01-01 | 20,525 | 5,241 | SL | 39.000000000000 | 526 | 526 | ||
| COMERICA-1989 | 2012-01-01 | 4,850 | 3,275 | 150DB | 15.000000000000 | 286 | 286 | ||
| COMERICA-1990 | 2012-01-01 | 3,889 | 2,626 | 150DB | 15.000000000000 | 230 | 230 | ||
| COMERICA-1991 | 2012-01-01 | 1,180 | 797 | 150DB | 15.000000000000 | 70 | 70 | ||
| COMERICA-1992 | 2012-01-01 | 10,602 | 7,159 | 150DB | 15.000000000000 | 626 | 626 | ||
| COMERICA-1993 | 2012-01-01 | 102 | 69 | 150DB | 15.000000000000 | 6 | 6 | ||
| COMERICA-1994 | 2012-01-01 | 14,654 | 9,895 | 150DB | 15.000000000000 | 865 | 865 | ||
| COMERICA-1995 | 2012-01-01 | 10,064 | 6,796 | 150DB | 15.000000000000 | 594 | 594 | ||
| COMERICA-1996 | 2012-01-01 | 352 | 238 | 150DB | 15.000000000000 | 21 | 21 | ||
| COMERICA-1997 | 2012-01-01 | 2,941 | 1,986 | 150DB | 15.000000000000 | 174 | 174 | ||
| COMERICA-1998 | 2012-01-01 | 1,580 | 1,067 | 150DB | 15.000000000000 | 93 | 93 | ||
| COMERICA-1999 | 2012-01-01 | 2,793 | 1,886 | 150DB | 15.000000000000 | 165 | 165 | ||
| COMERICA-2000 | 2012-01-01 | 1,213 | 819 | 150DB | 15.000000000000 | 72 | 72 | ||
| COMERICA-2001 | 2012-01-01 | 55,494 | 37,471 | 150DB | 15.000000000000 | 3,277 | 3,277 | ||
| COMERICA-2002 | 2012-01-01 | 139 | 94 | 150DB | 15.000000000000 | 8 | 8 | ||
| COMERICA-2003 | 2012-01-01 | 3,424 | 2,312 | 150DB | 15.000000000000 | 202 | 202 | ||
| COMERICA-2004 | 2012-01-01 | 30,117 | 20,336 | 150DB | 15.000000000000 | 1,778 | 1,778 | ||
| COMERICA-2005 | 2012-01-01 | 1,361 | 919 | 150DB | 15.000000000000 | 80 | 80 | ||
| COMERICA-2006 | 2012-01-01 | 1,945 | 1,313 | 150DB | 15.000000000000 | 115 | 115 | ||
| COMERICA-2007 | 2012-01-01 | 336 | 227 | 150DB | 15.000000000000 | 20 | 20 | ||
| COMERICA-2008 | 2012-01-01 | 7,682 | 5,187 | 150DB | 15.000000000000 | 454 | 454 | ||
| COMERICA-2009 | 2012-01-01 | 5,198 | 3,510 | 150DB | 15.000000000000 | 307 | 307 | ||
| COMERICA-2011 | 2012-01-01 | 10,372 | 7,004 | 150DB | 15.000000000000 | 612 | 612 | ||
| 151 S ROSE ST | 2012-01-01 | 4,356,735 | 1,112,457 | SL | 39.000000000000 | 111,711 | 111,711 | ||
| CARPETING | 2016-06-01 | 104,040 | 104,040 | 200DB | 5.000000000000 | 0 | 0 | ||
| CARPETING HALLWAY/CONF STE 800/WALKER | 2017-06-08 | 18,616 | 2,168 | SL | 39.000000000000 | 477 | 477 | ||
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 2017-12-01 | 175,875 | 18,226 | SL | 39.000000000000 | 4,510 | 4,510 | ||
| CARPET STE 617 | 2018-06-21 | 3,647 | 331 | SL | 39.000000000000 | 94 | 94 | ||
| ASBESTOS REMEDIATION 6TH FLOOR | 2018-09-13 | 64,041 | 5,405 | SL | 39.000000000000 | 1,642 | 1,642 | ||
| STE 707 RENOVATIONS | 2018-08-30 | 76,228 | 6,597 | SL | 39.000000000000 | 1,955 | 1,955 | ||
| RENOVATIONS/FIREPROOFING | 2018-09-18 | 20,991 | 1,772 | SL | 39.000000000000 | 538 | 538 | ||
| 6TH FLOOR RENOVATIONS | 2018-11-26 | 70,441 | 5,644 | SL | 39.000000000000 | 1,806 | 1,806 | ||
| STE 600 SPRINKLER HEADS | 2018-12-31 | 20,708 | 1,615 | SL | 39.000000000000 | 531 | 531 | ||
| CARPET-6TH FLOOR | 2019-05-17 | 7,020 | 4,999 | 200DB | 5.000000000000 | 809 | 809 | ||
| CARPET-LOBBY-ENTRANCES | 2019-07-12 | 3,385 | 2,410 | 200DB | 5.000000000000 | 390 | 390 | ||
| CARPET | 2020-07-14 | 31,762 | 8,893 | 200DB | 10.000000000000 | 4,574 | 4,574 | ||
| DOORS | 2021-06-04 | 16,533 | 230 | SL | 39.000000000000 | 424 | 424 | ||
| 2ND FLOOR-CARPET | 2022-12-30 | 36,078 | 200DB | 5.000000000000 | 1,804 | 37,882 | |||
| SNOW MELT SYSTEM | 2021-10-01 | 337,013 | 4,213 | 150DB | 15.000000000000 | 33,280 | 33,280 | ||
| SNOWMELT-BYCE | 2021-10-01 | 2,175 | 27 | 150DB | 15.000000000000 | 215 | 215 | ||
| A/C-INSTALLED PURGE PUMP | 2012-01-01 | 673 | 172 | SL | 39.000000000000 | 17 | 17 | ||
| YORK CHILLER | 2012-01-01 | 17,042 | 4,352 | SL | 39.000000000000 | 437 | 437 | ||
| YORK CHILLER PUMP | 2012-01-01 | 1,075 | 274 | SL | 39.000000000000 | 28 | 28 | ||
| YORK CHILLER ISN CONTROLS | 2012-01-01 | 795 | 203 | SL | 39.000000000000 | 20 | 20 | ||
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 2012-01-01 | 5,097 | 1,301 | SL | 39.000000000000 | 131 | 131 | ||
| SPRINKLER SYSTEM | 2012-01-01 | 140 | 140 | 200DB | 7.000000000000 | 0 | 0 | ||
| 2.5 TON MULTISTACK TRANE CHILLERS | 2012-01-01 | 7,832 | 2,000 | SL | 39.000000000000 | 201 | 201 | ||
| REWIRING NEW CHILLER | 2012-01-01 | 323 | 82 | SL | 39.000000000000 | 8 | 8 | ||
| JCI METASYS BACNET SYSTEM | 2014-07-24 | 17,800 | 3,404 | SL | 39.000000000000 | 456 | 456 | ||
| WEST COOLING TOWER DRIVE & MOTOR | 2014-07-01 | 22,970 | 4,393 | SL | 39.000000000000 | 589 | 589 | ||
| LARGE AIR HANDLER | 2014-09-30 | 8,700 | 1,627 | SL | 39.000000000000 | 223 | 223 | ||
| COMPUTER ROOM WALL MOUNT AC | 2017-08-24 | 7,100 | 796 | SL | 39.000000000000 | 182 | 182 | ||
| EAST COOLING TOWER | 2017-08-24 | 22,565 | 2,531 | SL | 39.000000000000 | 579 | 579 | ||
| SWITCH GEAR REPAIR | 2017-08-31 | 25,218 | 2,829 | SL | 39.000000000000 | 647 | 647 | ||
| WATER SOFTENER SYSTEM | 2019-03-12 | 14,646 | 3,376 | 150DB | 15.000000000000 | 1,127 | 1,127 | ||
| LAND-COMERICA BLDG | 2012-01-01 | 300,000 | L | 0 % | 0 | 0 | |||
| LAND-MICHIGAN BLDG | 2012-01-01 | 211,580 | L | 0 % | 0 | 0 | |||
| MICHIGAN BLDG | 2001-01-01 | 426,840 | 294,259 | SL | 39.000000000000 | 10,945 | 10,945 | ||
| BOILER | 2003-10-01 | 40,468 | 18,896 | SL | 39.000000000000 | 1,038 | 1,038 | ||
| WATER SOFTENER | 2003-10-01 | 1,965 | 914 | SL | 39.000000000000 | 50 | 50 | ||
| CHEMICAL PUMP | 2003-11-01 | 1,212 | 563 | SL | 39.000000000000 | 31 | 31 | ||
| IMPROVEMENTS | 2007-10-30 | 19,800 | 7,194 | SL | 39.000000000000 | 508 | 508 | ||
| IMPROVEMENTS | 2009-07-31 | 242 | 77 | SL | 39.000000000000 | 6 | 6 | ||
| FLOOR SYSTEM | 2009-08-27 | 3,941 | 1,251 | SL | 39.000000000000 | 101 | 101 | ||
| SUMP PUMP | 2009-10-14 | 2,881 | 902 | SL | 39.000000000000 | 74 | 74 | ||
| BRICK COLUMNS | 2009-10-27 | 8,734 | 2,735 | SL | 39.000000000000 | 224 | 224 | ||
| DOORWAY BRICK | 2009-12-04 | 2,150 | 663 | SL | 39.000000000000 | 55 | 55 | ||
| DOORWAY BRICK | 2009-12-18 | 7,155 | 2,209 | SL | 39.000000000000 | 183 | 183 | ||
| FLOOR IMPROVEMENTS | 2009-07-23 | 1,850 | 590 | SL | 39.000000000000 | 47 | 47 | ||
| FLOOR IMPROVEMENTS | 2009-08-06 | 888 | 283 | SL | 39.000000000000 | 23 | 23 | ||
| WIRING IMPROVEMENT | 2009-03-18 | 4,413 | 1,448 | SL | 39.000000000000 | 113 | 113 | ||
| ELECTRIC IMPROVEMENT | 2009-04-24 | 5,927 | 1,932 | SL | 39.000000000000 | 152 | 152 | ||
| CIRCUIT BREAKER | 2009-06-18 | 1,221 | 392 | SL | 39.000000000000 | 31 | 31 | ||
| AIR CONDITIONER | 2009-03-01 | 10,451 | 3,428 | SL | 39.000000000000 | 268 | 268 | ||
| AIR CONDITIONER | 2009-05-22 | 9,302 | 3,012 | SL | 39.000000000000 | 239 | 239 | ||
| A/C SUPPORT FRAME | 2009-06-18 | 4,460 | 1,434 | SL | 39.000000000000 | 114 | 114 | ||
| A/C COVER PANELS | 2009-08-27 | 780 | 248 | SL | 39.000000000000 | 20 | 20 | ||
| RESTAURANT IMPROVEMENTS | 2009-01-01 | 31,009 | 10,304 | SL | 39.000000000000 | 795 | 795 | ||
| IMPROVEMENTS | 2009-01-01 | 6,521 | 2,166 | SL | 39.000000000000 | 167 | 167 | ||
| AIR CONDITIONER | 2009-01-01 | 16,030 | 5,326 | SL | 39.000000000000 | 411 | 411 | ||
| IMPROVEMENTS | 2010-01-15 | 5,457 | 1,673 | SL | 39.000000000000 | 140 | 140 | ||
| FURN & FIXTURES | 2001-01-01 | 64,060 | 64,060 | 200DB | 7.000000000000 | 0 | 0 | ||
| SNOW MELT SYSTEM | 2020-12-31 | 13,969 | 1,397 | 150DB | 15.000000000000 | 1,257 | 1,257 | ||
| SNOW MELT SYSTEM-MICHIGAN | 2021-10-01 | 226,932 | 2,837 | 150DB | 15.000000000000 | 22,410 | 22,410 | ||
| SNOWMELT-BYCE | 2021-10-01 | 5,563 | 70 | 150DB | 15.000000000000 | 549 | 549 | ||
| 2 SPLIT UNITS | 2021-07-26 | 7,925 | 132 | SL | 27.500000000000 | 288 | 288 | ||
| SIGNS | 2020-04-01 | 1,861 | 722 | 200DB | 7.000000000000 | 326 | 326 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION COSTS | 4,160,938 | 409,790 | 3,751,148 | |
| WATER SYSTEM | 14,685 | 8,263 | 6,422 | |
| EXERCISE EQUIPMENT | 38,939 | 21,910 | 17,029 | |
| BLINDS | 18,250 | 10,269 | 7,981 | |
| LAND-124 S KALAMAZOO MALL | 211,580 | 0 | 211,580 | |
| 1122 PORTAGE ST | 110,067 | 28,445 | 81,622 | |
| LAND-1122 PORTAGE ST | 39,000 | 0 | 39,000 | |
| LOAN COSTS | 3,265 | 699 | 2,566 | |
| FURNACE&AC UNIT & HOOK-UP | 9,727 | 1,132 | 8,595 | |
| TWIN FURNACES & A/C UNITS | 38,500 | 4,401 | 34,099 | |
| TWIN FIRE PROTECTION | 4,804 | 190 | 4,614 | |
| BLDG IMPROVE-124 S KAL MALL | 7,195 | 7,195 | 0 | |
| STICKS & STONES CONTRACTOR | 13,011 | 3,656 | 9,355 | |
| STICKS & STONES-BLDG SUPPLIES | 1,369 | 385 | 984 | |
| STICKS & STONES-PLUMBING | 3,914 | 1,099 | 2,815 | |
| STICKS & STONES-ELECTRICAL | 4,344 | 1,220 | 3,124 | |
| ROOF | 7,942 | 5,832 | 2,110 | |
| FACADE | 20,525 | 5,767 | 14,758 | |
| COMERICA-1989 | 4,850 | 3,561 | 1,289 | |
| COMERICA-1990 | 3,889 | 2,856 | 1,033 | |
| COMERICA-1991 | 1,180 | 867 | 313 | |
| COMERICA-1992 | 10,602 | 7,785 | 2,817 | |
| COMERICA-1993 | 102 | 75 | 27 | |
| COMERICA-1994 | 14,654 | 10,760 | 3,894 | |
| COMERICA-1995 | 10,064 | 7,390 | 2,674 | |
| COMERICA-1996 | 352 | 259 | 93 | |
| COMERICA-1997 | 2,941 | 2,160 | 781 | |
| COMERICA-1998 | 1,580 | 1,160 | 420 | |
| COMERICA-1999 | 2,793 | 2,051 | 742 | |
| COMERICA-2000 | 1,213 | 891 | 322 | |
| COMERICA-2001 | 55,494 | 40,748 | 14,746 | |
| COMERICA-2002 | 139 | 102 | 37 | |
| COMERICA-2003 | 3,424 | 2,514 | 910 | |
| COMERICA-2004 | 30,117 | 22,114 | 8,003 | |
| COMERICA-2005 | 1,361 | 999 | 362 | |
| COMERICA-2006 | 1,945 | 1,428 | 517 | |
| COMERICA-2007 | 336 | 247 | 89 | |
| COMERICA-2008 | 7,682 | 5,641 | 2,041 | |
| COMERICA-2009 | 5,198 | 3,817 | 1,381 | |
| COMERICA-2011 | 10,372 | 7,616 | 2,756 | |
| 151 S ROSE ST | 4,356,735 | 1,224,168 | 3,132,567 | |
| CARPETING | 104,040 | 104,040 | 0 | |
| CARPETING HALLWAY/CONF STE 800/WALKER | 18,616 | 2,645 | 15,971 | |
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 175,875 | 22,736 | 153,139 | |
| CARPET STE 617 | 3,647 | 425 | 3,222 | |
| ASBESTOS REMEDIATION 6TH FLOOR | 64,041 | 7,047 | 56,994 | |
| STE 707 RENOVATIONS | 76,228 | 8,552 | 67,676 | |
| RENOVATIONS/FIREPROOFING | 20,991 | 2,310 | 18,681 | |
| 6TH FLOOR RENOVATIONS | 70,441 | 7,450 | 62,991 | |
| STE 600 SPRINKLER HEADS | 20,708 | 2,146 | 18,562 | |
| CARPET-6TH FLOOR | 7,020 | 5,808 | 1,212 | |
| CARPET-LOBBY-ENTRANCES | 3,385 | 2,800 | 585 | |
| CARPET | 31,762 | 13,467 | 18,295 | |
| DOORS | 16,533 | 654 | 15,879 | |
| 2ND FLOOR-CARPET | 36,078 | 1,804 | 34,274 | |
| SNOW MELT SYSTEM | 337,013 | 37,493 | 299,520 | |
| SNOWMELT-BYCE | 2,175 | 242 | 1,933 | |
| A/C-INSTALLED PURGE PUMP | 673 | 189 | 484 | |
| YORK CHILLER | 17,042 | 4,789 | 12,253 | |
| YORK CHILLER PUMP | 1,075 | 302 | 773 | |
| YORK CHILLER ISN CONTROLS | 795 | 223 | 572 | |
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 5,097 | 1,432 | 3,665 | |
| SPRINKLER SYSTEM | 140 | 140 | 0 | |
| 2.5 TON MULTISTACK TRANE CHILLERS | 7,832 | 2,201 | 5,631 | |
| REWIRING NEW CHILLER | 323 | 90 | 233 | |
| JCI METASYS BACNET SYSTEM | 17,800 | 3,860 | 13,940 | |
| WEST COOLING TOWER DRIVE & MOTOR | 22,970 | 4,982 | 17,988 | |
| LARGE AIR HANDLER | 8,700 | 1,850 | 6,850 | |
| COMPUTER ROOM WALL MOUNT AC | 7,100 | 978 | 6,122 | |
| EAST COOLING TOWER | 22,565 | 3,110 | 19,455 | |
| SWITCH GEAR REPAIR | 25,218 | 3,476 | 21,742 | |
| WATER SOFTENER SYSTEM | 14,646 | 4,503 | 10,143 | |
| LAND-COMERICA BLDG | 300,000 | 0 | 300,000 | |
| LAND-MICHIGAN BLDG | 211,580 | 0 | 211,580 | |
| MICHIGAN BLDG | 426,840 | 305,204 | 121,636 | |
| BOILER | 40,468 | 19,934 | 20,534 | |
| WATER SOFTENER | 1,965 | 964 | 1,001 | |
| CHEMICAL PUMP | 1,212 | 594 | 618 | |
| IMPROVEMENTS | 19,800 | 7,702 | 12,098 | |
| IMPROVEMENTS | 242 | 83 | 159 | |
| FLOOR SYSTEM | 3,941 | 1,352 | 2,589 | |
| SUMP PUMP | 2,881 | 976 | 1,905 | |
| BRICK COLUMNS | 8,734 | 2,959 | 5,775 | |
| DOORWAY BRICK | 2,150 | 718 | 1,432 | |
| DOORWAY BRICK | 7,155 | 2,392 | 4,763 | |
| FLOOR IMPROVEMENTS | 1,850 | 637 | 1,213 | |
| FLOOR IMPROVEMENTS | 888 | 306 | 582 | |
| WIRING IMPROVEMENT | 4,413 | 1,561 | 2,852 | |
| ELECTRIC IMPROVEMENT | 5,927 | 2,084 | 3,843 | |
| CIRCUIT BREAKER | 1,221 | 423 | 798 | |
| AIR CONDITIONER | 10,451 | 3,696 | 6,755 | |
| AIR CONDITIONER | 9,302 | 3,251 | 6,051 | |
| A/C SUPPORT FRAME | 4,460 | 1,548 | 2,912 | |
| A/C COVER PANELS | 780 | 268 | 512 | |
| RESTAURANT IMPROVEMENTS | 31,009 | 11,099 | 19,910 | |
| IMPROVEMENTS | 6,521 | 2,333 | 4,188 | |
| AIR CONDITIONER | 16,030 | 5,737 | 10,293 | |
| IMPROVEMENTS | 5,457 | 1,813 | 3,644 | |
| FURN & FIXTURES | 64,060 | 64,060 | 0 | |
| SNOW MELT SYSTEM | 13,969 | 2,654 | 11,315 | |
| SNOW MELT SYSTEM-MICHIGAN | 226,932 | 25,247 | 201,685 | |
| SNOWMELT-BYCE | 5,563 | 619 | 4,944 | |
| 2 SPLIT UNITS | 7,925 | 420 | 7,505 | |
| SIGNS | 1,861 | 1,048 | 813 | |
| LOAN COSTS | 42,895 | 18,384 | 24,511 | |
| WEBSITE | 5,800 | 5,800 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GREENLEAF TRUST | FMV | 5,642,406 | 5,642,406 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES-FDN | 10,038 | 0 | 10,038 | |
| LEGAL FEES | 9,170 | 9,170 | 0 | |
| LEGAL FEES | 3,355 | 3,355 | 0 | |
| LEGAL FEES | 1,533 | 1,533 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WEBSITE | 1,933 | 0 | 0 |
| LOAN COSTS | 33,671 | 27,077 | 27,077 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 1,189,030 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP INSURANCE | 7,097 | 3,832 | 3,265 | |
| OFFICE | 1,799 | 1,799 | 0 | |
| TELEPHONE | 1,672 | 804 | 868 | |
| INSURANCE | 4,433 | 2,132 | 2,301 | |
| GOLF OUTING EXPENSES | 9,103 | 0 | 0 | |
| INSURANCE | 557 | 557 | 0 | |
| REPAIRS & MAINTENANCE | 3,431 | 3,431 | 0 | |
| TELEPHONE | 3,774 | 3,774 | 0 | |
| ADVERTISING | 400 | 400 | 0 | |
| INSURANCE | 36,142 | 36,142 | 0 | |
| SUPPLIES | 20,239 | 20,239 | 0 | |
| REPAIRS & MAINTENANCE | 112,356 | 112,356 | 0 | |
| CONTRACT SERVICES | 221,324 | 221,324 | 0 | |
| UTILITIES | 342,580 | 342,580 | 0 | |
| INSURANCE | 734 | 734 | 0 | |
| REPAIRS & MAINTENANCE | 905 | 905 | 0 | |
| UTILITIES | 9,490 | 9,490 | 0 | |
| CONTRACT SERVICES | 1,582 | 1,582 | 0 | |
| INSURANCE | 5,572 | 5,572 | 0 | |
| REPAIRS & MAINTENANCE | 18,104 | 18,104 | 0 | |
| UTILITIES | 10,497 | 10,497 | 0 | |
| SUPPLIES | 161 | 161 | 0 | |
| CONTRACT SERVICES | 735 | 735 | 0 | |
| ADVERTISING | 400 | 400 | 0 | |
| TELEPHONE | 2,102 | 2,102 | 0 | |
| REPAIRS & MAINTENANCE | 14,960 | 14,960 | 0 | |
| UTILITIES | 15,336 | 15,336 | 0 | |
| SUPPLIES | 4,462 | 4,462 | 0 | |
| CONTRACT SERVICES | 16,771 | 16,771 | 0 | |
| ADVERTISING | 5,375 | 5,375 | 0 | |
| LEASE OF SPACES | 46,359 | 46,359 | 0 | |
| AMORTIZATION | 8,527 | 8,527 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 109,145 | 109,145 | 109,145 |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 25,020 | 25,020 |
| Description | Amount |
|---|---|
| RETURNED GRANT | 7,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG TERM DEBT | 2,693,087 | 2,581,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVEST MGMT FEES | 48,986 | 48,986 | 0 | |
| OTHER | 129 | 129 | 0 | |
| PAYROLL PROCESSING FEES | 1,206 | 0 | 1,206 | |
| COMMISSIONS | 26,844 | 26,844 | 0 | |
| COMMISSIONS | 2,195 | 2,195 | 0 | |
| COMMISSIONS | 50,000 | 50,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX-FDN PORTION | 14,414 | 0 | 14,414 | |
| FOREIGN TAXES | 265 | 265 | 0 | |
| PAYROLL TAXES | 24,552 | 12,963 | 11,589 | |
| PROPERTY TAXES | 6,284 | 6,284 | 0 | |
| PROPERTY TAXES | 188,068 | 188,068 | 0 | |
| PROPERTY TAXES | 6,104 | 6,104 | 0 | |
| PROPERTY TAXES | 48,263 | 48,263 | 0 |