| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BREDERNITZ WAGNER & CO., PC | 4,860 | 3,675 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| WEBSITE DESIGN | 2022-04-07 | 8,300 | 5.0000 | 415 | 415 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP COMPUTER | 2007-07-01 | 881 | 881 | S/L | 5.0000 | ||||
| LAPTOP COMPUTER | 2011-08-09 | 413 | 413 | S/L | 5.0000 | ||||
| CAMERA | 2011-04-30 | 562 | 562 | S/L | 7.0000 | ||||
| SECURITY CAMERAS | 2014-08-12 | 2,489 | 2,104 | S/L | 7.0000 | 355 | |||
| APPLE COMPUTER | 2017-05-31 | 1,345 | 1,099 | S/L | 5.0000 | 246 | |||
| CAMERA FOR VLOGS | 2021-03-31 | 1,246 | 62 | S/L | 5.0000 | 249 | |||
| BLDG - 1372 W. GRAND RIVER | 2022-05-31 | 247,478 | S/L | 20.0000 | 1,031 | ||||
| LAND - 1372 W. GRAND RIVER | 2022-05-31 | 61,870 | |||||||
| IMPROVEMENTS - 1372 W. GRAND RIVER | 2022-05-31 | 51,242 | S/L | 20.0000 | 214 | ||||
| COMPUTERS | 2022-06-30 | 3,958 | S/L | 5.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CISCO SYSTEMS | 13,858 | 13,858 |
| THOMAS PARTNERS - SEE SCHEDULE | 1,691,716 | 1,691,716 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD 500 INDEX FUND - MASON CAP | FMV | 5,048,986 | 5,048,986 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 10,894 | 5,972 | 4,922 | |
| BUILDING | 360,589 | 1,244 | 359,345 | 360,589 |
| INTANGIBLE - WEBSITE | 8,300 | 415 | 7,885 | |
| PONTIUS ROAD | 158,813 | 158,813 | 96,000 | |
| ADAMS ROAD | 467,000 | 467,000 | 281,364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MICHAEL KEHOE PC | 762 | 762 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM TK | 150 | 150 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMNTS | 902,510 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES & MEMBERSHIPS | ||||
| INSURANCE | 6,784 | 641 | 4,679 | |
| MAINTENANCE & UPKEEP | 1,350 | |||
| MARKETING | 6,000 | 6,000 | ||
| MEALS - FND | 6,056 | 6,056 | ||
| OPERATING SUPPLIES | 3,613 | 100 | 2,634 | |
| PUBLIC RELATIONS/COMMUNITY IN | 11,460 | 11,460 | ||
| WEBSITE | 3,684 | 1,842 | ||
| UTILITIES | 3,737 | 2,802 | ||
| REPAIRS & MAINT | 4,484 | 3,951 | ||
| OFFICE EXPENSES | 5,095 | 2,549 | ||
| CONTRACT LABOR | 980 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INSURANCE DAMAGE PAYMENT | 73,804 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MICHIGAN WITHHOLDING TAXES | 1 | |
| FED & FICA PAYABLE | 151 | -189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - TPI | 18,398 | 18,398 | ||
| OTHER INVESTMENT FEES | 36 | 36 | ||
| PROFESSIONAL FEES | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,820 | 1,820 | ||
| FOREIGN TAXES PAID | 1,210 | 1,210 | ||
| MICHIGAN ANNUAL FEE | 20 |