| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,800 | 1,200 | 3,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDOUT | 101,359 | 59,125 | 15.0000 | 6,757 | 3,379 | ||||
| OFFICE FURNITURE | 69,706 | 69,419 | 7.0000 | ||||||
| OFFICE EQUIPMENT | 22,803 | 22,804 | 5.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFIEX-DFA INTL CORE EQUITY | 946,805 | 946,805 |
| DFLEX-DOUBLELINE FLEXIBLE INC | ||
| DFLVX-DFA US LARGE CAP VALUE | 3,302,981 | 3,302,981 |
| DFQTX-DFA US CORE EQUITY | 4,681,384 | 4,681,384 |
| DFSTX-DFA US SMALL CAP CL I | 1,416,636 | 1,416,636 |
| DFSVX-DFA US SMALL CAP | 1,771,884 | 1,771,884 |
| DFUSX-DFA US LARGE CO | 5,550,521 | 5,550,521 |
| DSEEX-DOUBLELINE SHIL ENHANCED CAPE | ||
| DURPX-DFA US HIGH RELATIVE | 2,793,335 | 2,793,335 |
| DUSLX-DFA US LARGE CAP GROWHT | 4,665,312 | 4,665,312 |
| DFAC-DIMENSIONAL US CORE | 2,157,512 | 2,157,512 |
| DSEEX-DOUBLELINE SHILLER | 2,369,073 | 2,369,073 |
| EIFAX-EATON VANCE FLOATING | 2,369,133 | 2,369,133 |
| HYSZX-PGIM SHORT DURATIONS HY | 1,214,489 | 1,214,489 |
| IQLT-ISHARES EDGE MSCI INTL QUALITY | 677,183 | 677,183 |
| JEPIX-JPMORGAN EQUITY PREM | 860,877 | 860,877 |
| COWZ-PACER US CASH COWS | 861,191 | 861,191 |
| MOAT-VANECK MORNINGSTAR | 3,626,781 | 3,626,781 |
| PIMIX-PIMCO INCOME INSTL | 2,777,538 | 2,777,538 |
| PPRMX-PIMCO INFLATION RESPONSE | ||
| PRFRX-T ROWE FLOATING RATE | 2,824,475 | 2,824,475 |
| PRHSX-T ROWE HEALTH SCIENCES | 1,340,489 | 1,340,489 |
| PRWCX-T ROWE CP APPREC INVEST | 9,989,893 | 9,989,893 |
| QUAL-ISHARES EDGE MSCI US QUALITY | 2,263,948 | 2,263,948 |
| SGIIX-FIRST EAGLE GLOBAL CL1 | 4,350,064 | 4,350,064 |
| SRDAX-STONE RIDGE DIVERSE | 1,233,809 | 1,233,809 |
| TRVLX-T ROWE PRICE VALUE INVEST | ||
| VDIGX-VANGUARD DIVIDEND GR | 3,220,307 | 3,220,307 |
| GLYCADIA, INC | 652,440 | 652,440 |
| SCHAWB-CAIS APOLLO ALIGNED | 3,169,637 | 3,169,637 |
| SCHAWB-CAIS APOLLO INVEST | 140,280 | 140,280 |
| SCHAWB-VANGUARD ST TREAS | 1,489,748 | 1,489,748 |
| SCHAWB-ARES PRIVATE | 515,804 | 515,804 |
| SCHAWB-BLACKSTONE T FUND CLASS 1 | 3,940,587 | 3,940,587 |
| SCHWAB-PIMCO FLEX CREDIT | 2,516,979 | 2,516,979 |
| SCHWAB-STONE RIDGE ALT LEND | 4,093,965 | 4,093,965 |
| FIDELITY-CLARKSTON FOUNDERS FUND | 4,262,240 | 4,262,240 |
| FIDELITY-CLARKSTON PARTNERS FUND | 4,171,679 | 4,171,679 |
| WELLS FARGO - T BILLS | 2,120,953 | 2,120,953 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| C/R GLOBAL E&P FUND III | FMV | 3,288 | 3,288 |
| CANYON VALUE REALIZATION FUND, LP | FMV | ||
| CERBERUS PARTNERS II, LP | FMV | 642,508 | 642,508 |
| CERBERUS PARTNERS, LP | FMV | 310,159 | 310,159 |
| D&F INVESTMENTS II, LLC | FMV | 20,990,323 | 20,990,323 |
| D&F INVESTMENTS, LLC | FMV | 23,829,461 | 23,829,641 |
| ERIAL-JARVIS, LLC | FMV | 1,006,554 | 1,006,554 |
| GLW 130, LLC | FMV | ||
| R/C GLOBAL E&P FUND IV | FMV | 689 | 689 |
| TRIAD-SIOUX FALLS PROP, LLC | FMV | 1,516,770 | 1,516,770 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BUILDOUT | 101,359 | 65,884 | 35,475 | |
| OFFICE FURNITURE | 67,688 | 67,688 | ||
| OFFICE EQUIPMENT | 11,161 | 11,161 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 8,276 | 7,316 | 960 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHARITABLE USE ASSETS (GILBERT/MCGRA | 1,131,591 | 3,432,668 | 3,432,668 |
| RIVERSTONE E&P IV | |||
| CREDIT CARD - AMERICAN EXPRESS | 1,485 |
| Description | Amount |
|---|---|
| ROUNDING | 5 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ASSOCIATION DUES | 28,676 | 500 | 28,176 | |
| BANK CHARGES | 2,000 | 2,000 | ||
| COMPUTER EXPENSES | 40,714 | 26,300 | 14,414 | |
| COPIER | 1,530 | 383 | 1,147 | |
| DUES AND SUBSCRIPTIONS | 9,119 | 9,119 | ||
| DOCUMENT SHREDDING | 349 | 87 | 262 | |
| INSURANCE D&O | 84,440 | 3,927 | 80,513 | |
| INSURANCE WORKERS COMP | 2,457 | 918 | 1,539 | |
| MEETINGS | 956 | 478 | 478 | |
| OFFICE SUPPLY | 5,347 | 3,181 | 2,166 | |
| PAYROLL PROCESSING | 3,460 | 1,292 | 2,168 | |
| POSTAGE | 590 | 124 | 466 | |
| TELEPHONE | 8,858 | 2,377 | 6,481 | |
| WEBSITE | 5,311 | 44 | 5,267 | |
| ELEVATOR | 941 | 941 | ||
| LAWN & SNOW | 10,230 | 10,230 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE INCOME | 341,640 | 341,640 | 341,640 |
| COMMISSION INCOME | 405,657 | 405,657 | 405,657 |
| BUILDING REPAIR | 2,101 | 2,101 | 2,101 |
| C/R GLOBAL ENERGY & POWER III | -403 | -403 | -403 |
| C/R GLOBAL ENERGY & POWER III | 35 | 35 | |
| CERBERUS PARTNERS | 84,351 | 84,351 | 84,351 |
| CERBERUS PARTNERS II | 34,172 | 34,172 | 34,172 |
| CERBERUS PARTNERS II | -5,303 | -5,303 | |
| D&F INVESTMENTS II, LLC | 682,278 | 682,278 | 682,278 |
| D&F INVESTMENTS, LLC | 857,548 | 857,548 | 857,548 |
| ERIAL JARVIS, LLC | -14,877 | -14,877 | -14,877 |
| GLW 130 | -2,378 | -2,378 | -2,378 |
| R/C GLOBAL E&P IV | -627 | -627 | -627 |
| R/C GLOBAL E&P IV (RW) | -5 | -5 | |
| R/C GLOBAL E&P IV (RW) | -4 | -4 | -4 |
| R/C GLOBAL E&P IV FT | -310 | -310 | |
| TRAID /SIOUX FALLS | 47,071 | 47,071 | 47,071 |
| TRAID /SIOUX FALLS | 29,268 | 29,268 |
| Description | Amount |
|---|---|
| UNREALIZED INVESTMENT GAIN | 9,913,370 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 173,104 | 173,104 | ||
| INVEST. MANAGEMENT CRUDEN BAY | 268,618 | 268,618 | ||
| INVEST. MANAGEMENT WELLS T-BILLS | 4,485 | 4,485 | ||
| INVEST. MANAGEMENT CRUDEN SCHWAB | 36,467 | 36,467 | ||
| CONTRACT SERVICES | 1,825,647 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MICHIGAN FILING FEE | 170 | 120 | 50 | |
| PROPERTY TAX | 16,992 | 16,992 | ||
| FEDERAL TAX - 990PF | 116,774 |