| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDREWS HOOPER PAVLIK | 60,961 | 30,481 | 30,480 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| UNDERDRAIN | 2012-10-11 | 114,000 | 38,950 | S/L | 30.0000 | 3,800 | |||
| EXTEND PARKING LOT | 2012-10-11 | 32,010 | 16,405 | S/L | 20.0000 | 1,601 | |||
| CONCRETE PAVING, PARKING LOT IMPS | 2013-02-06 | 35,447 | 17,576 | S/L | 20.0000 | 1,772 | |||
| COPPER GUTTERS | 2013-02-06 | 27,120 | 8,965 | S/L | 30.0000 | 904 | |||
| PAINTING | 2013-02-06 | 16,855 | 13,929 | S/L | 12.0000 | 1,404 | |||
| DOORS & WINDOWS | 2013-02-06 | 6,230 | 2,059 | S/L | 30.0000 | 208 | |||
| DEHUMIDIFIER-BASEMENT | 2013-02-06 | 6,700 | 5,537 | S/L | 12.0000 | 558 | |||
| WATERPROOF PLANT DECK | 2013-02-06 | 3,510 | 1,160 | S/L | 30.0000 | 117 | |||
| PARK & NORTH RETAINING WALL | 2013-02-06 | 20,050 | 6,628 | S/L | 30.0000 | 668 | |||
| SOFFIT | 2013-09-03 | 2,700 | 840 | S/L | 30.0000 | 90 | |||
| HAND RAILS | 2013-09-03 | 4,500 | 1,400 | S/L | 30.0000 | 150 | |||
| LANDSCAPING/PAVING | 2013-09-03 | 44,902 | 20,954 | S/L | 20.0000 | 2,245 | |||
| DUCT WORK | 2013-09-03 | 11,500 | 3,578 | S/L | 30.0000 | 383 | |||
| SOUTH RETAINING WALL | 2013-09-03 | 39,642 | 12,333 | S/L | 30.0000 | 1,321 | |||
| LOWER LEVEL FLOORING | 2013-09-03 | 870 | 271 | S/L | 30.0000 | 29 | |||
| BATHROOM | 2013-09-03 | 3,710 | 1,154 | S/L | 30.0000 | 124 | |||
| BRASS PLATE, BROWN SWITCHES, & ALMOND OUTLETS | 2013-05-15 | 9,320 | 3,003 | S/L | 30.0000 | 311 | |||
| LOBBY FURNITURE/DECORATIONS | 2013-05-30 | 27,599 | 22,041 | S/L | 12.0000 | 2,300 | |||
| ETCHED GLASS LIGHTS BEHIND GARAGE DOOR | 2013-07-10 | 2,860 | 2,264 | S/L | 12.0000 | 238 | |||
| 3 LED LIGHTS BY FRONT DOOR | 2013-09-05 | 1,630 | 1,268 | S/L | 12.0000 | 136 | |||
| ARTWORK | 2013-09-11 | 2,870 | 2,232 | S/L | 12.0000 | 239 | |||
| LED LAMPS & LIGHTING | 2013-05-22 | 1,065 | 851 | S/L | 12.0000 | 89 | |||
| WINDOWS | 2014-09-10 | 10,800 | 3,000 | S/L | 30.0000 | 360 | |||
| ARCHITECTURAL BLOCK WALL | 2016-03-17 | 37,474 | 8,432 | S/L | 30.0000 | 1,249 | |||
| FIRE SUPPRESSION SYSTEM UPDATE | 2015-02-18 | 5,640 | 1,473 | S/L | 30.0000 | 188 | |||
| REPAIR & PAINT CANDLE SYSTEMS | 2015-12-22 | 5,494 | 3,205 | S/L | 12.0000 | 458 | |||
| REPAIR ROOF, WINDOW, AND STUCCO | 2016-06-06 | 13,878 | 7,614 | S/L | 12.0000 | 1,156 | |||
| REMODEL CONFERENCE ROOM | 2016-12-14 | 46,711 | 9,472 | S/L | 30.0000 | 1,557 | |||
| REPAIR - REPLACE ROOF-BRANDLE ROOFING | 2017-09-20 | 75,235 | 13,166 | S/L | 30.0000 | 2,508 | |||
| CEILING INTERIOR & EXTERIOR SOFFIT REPAIR-CCN | 2017-10-19 | 17,800 | 3,066 | S/L | 30.0000 | 593 | |||
| PAINT INTERIOR BUILDING &RETAINING WALL-ESTEP | 2017-10-10 | 7,327 | 3,206 | S/L | 12.0000 | 610 | |||
| (2) LOCHINVAR BOILERS-J & D PLUMBING &HEATING | 2017-10-10 | 21,000 | 3,675 | S/L | 30.0000 | 700 | |||
| CHIMNEY REPAIRS-LAKE PAINTING | 2017-10-17 | 1,285 | 553 | S/L | 12.0000 | 107 | |||
| COMMUNICATIONS SYSTEM-J&D PLUMBING & HEATING | 2018-01-04 | 1,420 | 592 | S/L | 12.0000 | 118 | |||
| ALARM-BLASY ELECTRIC | 2018-01-29 | 2,500 | 1,024 | S/L | 12.0000 | 209 | |||
| CONFERENCE ROOM LIGHTING-BLASY | 2018-03-09 | 3,687 | 1,485 | S/L | 12.0000 | 307 | |||
| CONCRETE APRON & DRAIN IN FRONT OF GARGE | 2018-08-01 | 2,050 | 453 | S/L | 20.0000 | 102 | |||
| 116 REVERE, MIDLAND MI | 2019-02-21 | 179,227 | |||||||
| GRUNDFOSS PUMP-J&D | 2019-01-14 | 6,577 | 2,192 | S/L | 12.0000 | 548 | |||
| CAST IRON TOILET FLANGE-J&D | 2019-02-14 | 3,984 | 1,300 | S/L | 12.0000 | 332 | |||
| FIRE ALARM SYSTEM - BLASY ELECTRIC | 2019-05-07 | 2,960 | 904 | S/L | 12.0000 | 247 | |||
| GUTTER GUARDS - BRANDLE ROOFING | 2019-06-19 | 3,200 | 933 | S/L | 12.0000 | 267 | |||
| 9 ANDERSON WINDOWS-LIVING ROOM-RICK BOOTH | 2019-09-23 | 14,669 | 1,589 | S/L | 30.0000 | 489 | |||
| INTERIOR PAINTING - ESTEP PAINTING CO | 2020-08-18 | 10,165 | 1,977 | S/L | 12.0000 | 847 | |||
| BATHROOM IMPROVEMENTS - THREE RIVERS | 2020-12-08 | 13,579 | 2,357 | S/L | 12.0000 | 1,132 | |||
| INDIRECT LIGHTING-BLASY ELECTRIC | 2021-01-14 | 1,713 | 286 | S/L | 12.0000 | 142 | |||
| RELOCATE DATAT LINE-BLASY ELECTRIC | 2021-01-25 | 2,990 | 478 | S/L | 12.0000 | 249 | |||
| OFFICE PAINTING-RYAL'S PAINTING | 2021-04-07 | 26,874 | 3,919 | S/L | 12.0000 | 2,240 | |||
| OFFICE LIGHTING-RUTH ANNE - BLASY | 2021-05-03 | 4,198 | 583 | S/L | 12.0000 | 350 | |||
| A/C CHILLER BOARD - J&D PLUMBING | 2021-07-13 | 8,314 | 1,039 | S/L | 12.0000 | 693 | |||
| EXTERIOR PAINTING-RYAL'S PAINTING LLC | 2021-08-24 | 9,642 | 1,071 | S/L | 12.0000 | 804 | |||
| SIDEWALK REPLACEMENT - THREE RIVERS | 2021-09-13 | 2,520 | 168 | S/L | 20.0000 | 126 | |||
| WEST RETAINING WALL REFURBISH - THREE RIVERS | 2021-09-30 | 108,900 | 4,538 | S/L | 30.0000 | 3,630 | |||
| 2ND BATHROOM RE-MODEL | 2022-09-29 | 15,088 | 314 | STRAIGHT LINE | 12.0000 | 1,258 | |||
| NEW GARAGE FLOOR-DEPOSIT | 2022-12-01 | 64,904 | 180 | STRAIGHT LINE | 30.0000 | 2,110 | |||
| COPPER FLASHING | 2022-10-05 | 4,100 | 85 | STRAIGHT LINE | 12.0000 | 342 | |||
| PREP AND PAINTING GARAGE INTERIOR | 2023-05-09 | 3,427 | STRAIGHT LINE | 12.0000 | 190 | ||||
| OUTDOOR STAT AND SENSOR FOR BASE BO | 2023-05-11 | 1,937 | STRAIGHT LINE | 12.0000 | 108 | ||||
| ELECTRICAL PANEL | 2023-07-01 | 1,429 | STRAIGHT LINE | 12.0000 | 60 | ||||
| PAINTING STORAGE ROOM | 2023-08-01 | 3,561 | STRAIGHT LINE | 12.0000 | 124 | ||||
| PAINTING GARAGE FLOOR AND DOORS | 2023-10-10 | 1,924 | STRAIGHT LINE | 12.0000 | 40 | ||||
| CONVERTING BATHROOM HEATER | 2023-11-07 | 3,408 | STRAIGHT LINE | 12.0000 | 47 | ||||
| HOT WATER HEATER IN GARAGE | 2023-11-07 | 7,095 | STRAIGHT LINE | 12.0000 | 99 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 9,185,935 | 8,862,187 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 84,249,396 | 153,790,661 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY | 205,612 | 205,612 | 331,612 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED STMTS | AT COST | 13,202,490 | 12,156,914 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, & EQUIPMENT | 994,549 | 313,110 | 681,439 | 681,439 |
| 179,227 | 179,227 | 179,227 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 21,580 | 10,790 | 10,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC. EXPENSES | 87,528 | 87,528 | ||
| INSURANCE | 9,803 | 9,803 | ||
| LOSS FROM K-1S | 22,073 | 22,073 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME PER BOOKS | 251,949 | ||
| PLAINS ALL AMERICAN | 2,018 |
| Description | Amount |
|---|---|
| CHANGE IN GRANTS PAYABLE | 3,227,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 7,181 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL GUARDIAN FEES | 70,379 | 70,379 | ||
| WELLS FARGO FEES | 667,151 | 667,151 | ||
| WM BLAIR ACCT ADVISORY FEES | 250,701 | 250,701 | ||
| HUNTINGTON BANK FEES | 7,298 | 7,298 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,873 | 6,873 | ||
| PAYROLL TAXES | 6,227 | 6,227 | ||
| FOREIGN TAXES | 34,093 | 34,093 | ||
| EXCISE TAXES | 62,000 |