| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,600 | 1,600 |
| 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 | 104,089 | M31 | 31 | 16,264 | |||
| 635 YANKEE DOODLE | 2017-09-18 | 199,077 | 48,596 | M31 | 31 | 7,593 | |||
| 3380 DODD ROAD | 2017-09-18 | 343,101 | 63,732 | M31 | 31 | 9,958 | |||
| BURR OAK II | 2018-01-30 | 900,659 | 8,548 | M31 | 31 | 2,137 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 02665WCA7 AMERICAN HONDA MTN | ||
| 037833BF6 APPLE INC | ||
| 31420B300 FEDERATED HERMES INS | ||
| 06406RAE7 BANK OF NY MTN | 98,584 | 99,879 |
| 464288281 ISHARES JPMORGAN USD | ||
| 05574LFY9 BNP PARIBAS MTN | 98,942 | 99,741 |
| 277923728 EATON VANCE GLOBAL M | ||
| 084670BR8 BERKSHIRE HATHAWAY | 100,832 | 99,572 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 74316J458 CONGRESS MID CAP GRO | ||
| 06828M876 BARON EMERGING MARKE | ||
| 149498107 CAUSEWAY EMERGING MA | ||
| 46432F842 ISHARES CORE MSCI EA | ||
| 46090E103 INVESCO QQQ TRUST ET | ||
| 77957Y106 T ROWE PRICE MID CAP | ||
| 89609H704 TRIBUTARY SMALL COMP | ||
| 77954Q106 T ROWE PRICE BLUE CH | ||
| 412295107 HARDING LOEVNER INTE | ||
| 922908728 VANGUARD TOTAL STOCK | ||
| 19765N245 COLUMBIA DIVIDEND IN | ||
| 81369Y209 HEALTH CARE SELECT S | ||
| 81369Y886 UTILITIES SELECT SEC | ||
| 78467Y107 SPDR S P MIDCAP 400 | ||
| 464287804 ISHARES CORE S P SMA |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 601 W COMPANIES MINNESOTA LLC | |||
| 635 YANKEE DOODLE | AT COST | 286,659 | |
| 3380 DODD ROAD | AT COST | 258,802 | |
| BURR OAK ONE | AT COST | 201,185 | |
| BURR OAK II | |||
| 412295107 HARDING LOEVNER INTE | AT COST | 352,834 | 356,641 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 234,559 | 215,353 |
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 569,301 | 745,432 |
| 77954Q106 T ROWE PRICE BLUE CH | AT COST | 232,755 | 224,179 |
| 74316J458 CONGRESS MID CAP GRO | AT COST | 174,125 | 199,571 |
| 81369Y209 HEALTH CARE SELECT S | AT COST | 120,632 | 184,077 |
| 922908728 VANGUARD TOTAL STOCK | AT COST | 600,859 | 820,595 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 261,069 | 243,601 |
| 06828M876 BARON EMERGING MARKE | AT COST | 287,374 | 237,688 |
| 464287804 ISHARES CORE S P SMA | AT COST | 57,447 | 68,141 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 345,000 | 318,670 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 174,745 | 278,529 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 199,999 | 250,176 |
| 277923728 EATON VANCE GLOBAL M | AT COST | 294,260 | 268,647 |
| 89609H704 TRIBUTARY SMALL COMP | AT COST | 136,813 | 123,664 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 276,047 | 163,473 |
| 56064L298 MAINSTAY CBRE GLOBAL | AT COST | 210,000 | 198,794 |
| 81369Y886 UTILITIES SELECT SEC | AT COST | 136,060 | 167,790 |
| 77957Y106 T ROWE PRICE MID CAP | AT COST | 240,000 | 235,490 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,775 | 4,304 | 4,304 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| RENT AND ROYALTY EXPENSE (UBI) | -276,800 | 0 | ||
| Rent and Royalty Expense | 276,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 186 | 186 | |
| PARTNERSHIP K-1 (UBI) | -300,826 | 0 |
| Description | Amount |
|---|---|
| RS MN EQUITIES LLC ADJ | 239,697 |
| BURR OAK II ADJ | 40,000 |
| LLC ADJUSTMENTS | 45,537 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 635 YANKEE DOODLE | 66,864 | 81,414 |
| 3380 DODD ROAD | 68,870 | 68,870 |
| BURR OAK ONE | 161,131 | 121,761 |
| BURR OAK II | 483,901 | 483,901 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 70,448 | 42,269 | 28,179 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 2,259 | 2,259 | 0 | |
| PY EXCISE TAX | 94,261 | 0 | 0 | |
| ESTIMATED EXCISE TAX | 5,910 | 0 | 0 |