| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 5,250 | 3,925 | 1,325 |
| 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 | 2020-01-01 | 42,895 | 18,384 | 7.000000000000 | 6,128 | 6,128 | 24,512 | |
| WEBSITE | 2020-01-01 | 5,800 | 5,800 | 3.000000000000 | 0 | 5,800 | ||
| LOAN COSTS | 2021-07-01 | 3,265 | 699 | 7.000000000000 | 466 | 466 | 1,165 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1122 PORTAGE ST | 2012-01-01 | 110,067 | 28,445 | SL | 39.000000000000 | 2,822 | 2,822 | ||
| LAND-1122 PORTAGE ST | 2012-01-01 | 39,000 | L | 0 | 0 | ||||
| FURNACE&AC UNIT & HOOK-UP | 2018-06-29 | 9,727 | 1,132 | SL | 39.000000000000 | 249 | 249 | ||
| TWIN FURNACES & A/C UNITS | 2018-07-17 | 38,500 | 4,401 | SL | 39.000000000000 | 987 | 987 | ||
| TWIN FIRE PROTECTION | 2021-06-30 | 4,804 | 190 | 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 | 3,656 | SL | 39.000000000000 | 334 | 334 | ||
| STICKS & STONES-BLDG SUPPLIES | 2012-01-01 | 1,369 | 385 | SL | 39.000000000000 | 35 | 35 | ||
| STICKS & STONES-PLUMBING | 2012-01-01 | 3,914 | 1,099 | SL | 39.000000000000 | 100 | 100 | ||
| STICKS & STONES-ELECTRICAL | 2012-01-01 | 4,344 | 1,220 | SL | 39.000000000000 | 111 | 111 | ||
| ROOF | 2012-01-01 | 7,942 | 5,832 | 150DB | 15.000000000000 | 470 | 470 | ||
| FACADE | 2012-01-01 | 20,525 | 5,767 | SL | 39.000000000000 | 526 | 526 | ||
| COMERICA-1989 | 2012-01-01 | 4,850 | 3,561 | 150DB | 15.000000000000 | 286 | 286 | ||
| COMERICA-1990 | 2012-01-01 | 3,889 | 2,856 | 150DB | 15.000000000000 | 230 | 230 | ||
| COMERICA-2000 | 2012-01-01 | 1,213 | 891 | 150DB | 15.000000000000 | 72 | 72 | ||
| COMERICA-2001 | 2012-01-01 | 55,494 | 40,748 | 150DB | 15.000000000000 | 3,277 | 3,277 | ||
| COMERICA-2002 | 2012-01-01 | 139 | 102 | 150DB | 15.000000000000 | 8 | 8 | ||
| COMERICA-2003 | 2012-01-01 | 3,424 | 2,514 | 150DB | 15.000000000000 | 202 | 202 | ||
| COMERICA-2004 | 2012-01-01 | 30,117 | 22,114 | 150DB | 15.000000000000 | 1,778 | 1,778 | ||
| COMERICA-2005 | 2012-01-01 | 1,361 | 999 | 150DB | 15.000000000000 | 80 | 80 | ||
| COMERICA-2006 | 2012-01-01 | 1,945 | 1,428 | 150DB | 15.000000000000 | 115 | 115 | ||
| COMERICA-2007 | 2012-01-01 | 336 | 247 | 150DB | 15.000000000000 | 20 | 20 | ||
| COMERICA-2008 | 2012-01-01 | 7,682 | 5,641 | 150DB | 15.000000000000 | 454 | 454 | ||
| COMERICA-2009 | 2012-01-01 | 5,198 | 3,817 | 150DB | 15.000000000000 | 307 | 307 | ||
| COMERICA-2011 | 2012-01-01 | 10,372 | 7,616 | 150DB | 15.000000000000 | 612 | 612 | ||
| 151 S ROSE ST | 2012-01-01 | 4,356,735 | 1,224,168 | 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 | 2,645 | SL | 39.000000000000 | 477 | 477 | ||
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 2017-12-01 | 175,875 | 22,736 | SL | 39.000000000000 | 4,510 | 4,510 | ||
| CARPET STE 617 | 2018-06-21 | 3,647 | 425 | SL | 39.000000000000 | 94 | 94 | ||
| ASBESTOS REMEDIATION 6TH FLOOR | 2018-09-13 | 64,041 | 7,047 | SL | 39.000000000000 | 1,642 | 1,642 | ||
| STE 707 RENOVATIONS | 2018-08-30 | 76,228 | 8,552 | SL | 39.000000000000 | 1,955 | 1,955 | ||
| RENOVATIONS/FIREPROOFING | 2018-09-18 | 20,991 | 2,310 | SL | 39.000000000000 | 538 | 538 | ||
| 6TH FLOOR RENOVATIONS | 2018-11-26 | 70,441 | 7,450 | SL | 39.000000000000 | 1,806 | 1,806 | ||
| STE 600 SPRINKLER HEADS | 2018-12-31 | 20,708 | 2,146 | SL | 39.000000000000 | 531 | 531 | ||
| CARPET-6TH FLOOR | 2019-05-17 | 7,020 | 5,808 | 200DB | 5.000000000000 | 809 | 809 | ||
| CARPET-LOBBY-ENTRANCES | 2019-07-12 | 3,385 | 2,800 | 200DB | 5.000000000000 | 390 | 390 | ||
| CARPET | 2020-07-14 | 31,762 | 13,467 | 200DB | 10.000000000000 | 3,659 | 3,659 | ||
| DOORS | 2021-06-04 | 16,533 | 654 | SL | 39.000000000000 | 424 | 424 | ||
| 2ND FLOOR-CARPET | 2022-12-30 | 36,078 | 1,804 | 200DB | 5.000000000000 | 13,710 | 13,710 | ||
| SNOW MELT SYSTEM | 2021-10-01 | 337,013 | 37,493 | 150DB | 15.000000000000 | 29,952 | 29,952 | ||
| SNOWMELT-BYCE | 2021-10-01 | 2,175 | 242 | 150DB | 15.000000000000 | 193 | 193 | ||
| A/C-INSTALLED PURGE PUMP | 2012-01-01 | 673 | 189 | SL | 39.000000000000 | 17 | 17 | ||
| YORK CHILLER | 2012-01-01 | 17,042 | 4,789 | SL | 39.000000000000 | 437 | 437 | ||
| YORK CHILLER PUMP | 2012-01-01 | 1,075 | 302 | SL | 39.000000000000 | 28 | 28 | ||
| YORK CHILLER ISN CONTROLS | 2012-01-01 | 795 | 223 | SL | 39.000000000000 | 20 | 20 | ||
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 2012-01-01 | 5,097 | 1,432 | 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 | 2,201 | SL | 39.000000000000 | 201 | 201 | ||
| REWIRING NEW CHILLER | 2012-01-01 | 323 | 90 | SL | 39.000000000000 | 8 | 8 | ||
| JCI METASYS BACNET SYSTEM | 2014-07-24 | 17,800 | 3,860 | SL | 39.000000000000 | 456 | 456 | ||
| WEST COOLING TOWER DRIVE & MOTOR | 2014-07-01 | 22,970 | 4,982 | SL | 39.000000000000 | 589 | 589 | ||
| LARGE AIR HANDLER | 2014-09-30 | 8,700 | 1,850 | SL | 39.000000000000 | 223 | 223 | ||
| COMPUTER ROOM WALL MOUNT AC | 2017-08-24 | 7,100 | 978 | SL | 39.000000000000 | 182 | 182 | ||
| EAST COOLING TOWER | 2017-08-24 | 22,565 | 3,110 | SL | 39.000000000000 | 579 | 579 | ||
| SWITCH GEAR REPAIR | 2017-08-31 | 25,218 | 3,476 | SL | 39.000000000000 | 647 | 647 | ||
| WATER SOFTENER SYSTEM | 2019-03-12 | 14,646 | 4,503 | 150DB | 15.000000000000 | 1,014 | 1,014 | ||
| LAND-COMERICA BLDG | 2012-01-01 | 300,000 | L | 0 | 0 | ||||
| LAND-MICHIGAN BLDG | 2012-01-01 | 211,580 | L | 0 | 0 | ||||
| MICHIGAN BLDG | 2001-01-01 | 426,840 | 305,204 | SL | 39.000000000000 | 10,946 | 10,946 | ||
| BOILER | 2003-10-01 | 40,468 | 19,934 | SL | 39.000000000000 | 1,038 | 1,038 | ||
| WATER SOFTENER | 2003-10-01 | 1,965 | 964 | SL | 39.000000000000 | 50 | 50 | ||
| CHEMICAL PUMP | 2003-11-01 | 1,212 | 594 | SL | 39.000000000000 | 31 | 31 | ||
| IMPROVEMENTS | 2007-10-30 | 19,800 | 7,702 | SL | 39.000000000000 | 508 | 508 | ||
| IMPROVEMENTS | 2009-07-31 | 242 | 83 | SL | 39.000000000000 | 6 | 6 | ||
| FLOOR SYSTEM | 2009-08-27 | 3,941 | 1,352 | SL | 39.000000000000 | 101 | 101 | ||
| SUMP PUMP | 2009-10-14 | 2,881 | 976 | SL | 39.000000000000 | 74 | 74 | ||
| BRICK COLUMNS | 2009-10-27 | 8,734 | 2,959 | SL | 39.000000000000 | 224 | 224 | ||
| DOORWAY BRICK | 2009-12-04 | 2,150 | 718 | SL | 39.000000000000 | 55 | 55 | ||
| DOORWAY BRICK | 2009-12-18 | 7,155 | 2,392 | SL | 39.000000000000 | 183 | 183 | ||
| FLOOR IMPROVEMENTS | 2009-07-23 | 1,850 | 637 | SL | 39.000000000000 | 47 | 47 | ||
| FLOOR IMPROVEMENTS | 2009-08-06 | 888 | 306 | SL | 39.000000000000 | 23 | 23 | ||
| WIRING IMPROVEMENT | 2009-03-18 | 4,413 | 1,561 | SL | 39.000000000000 | 113 | 113 | ||
| ELECTRIC IMPROVEMENT | 2009-04-24 | 5,927 | 2,084 | SL | 39.000000000000 | 152 | 152 | ||
| CIRCUIT BREAKER | 2009-06-18 | 1,221 | 423 | SL | 39.000000000000 | 31 | 31 | ||
| AIR CONDITIONER | 2009-03-01 | 10,451 | 3,696 | SL | 39.000000000000 | 268 | 268 | ||
| AIR CONDITIONER | 2009-05-22 | 9,302 | 3,251 | SL | 39.000000000000 | 239 | 239 | ||
| A/C SUPPORT FRAME | 2009-06-18 | 4,460 | 1,548 | SL | 39.000000000000 | 114 | 114 | ||
| A/C COVER PANELS | 2009-08-27 | 780 | 268 | SL | 39.000000000000 | 20 | 20 | ||
| RESTAURANT IMPROVEMENTS | 2009-01-01 | 31,009 | 11,099 | SL | 39.000000000000 | 795 | 795 | ||
| IMPROVEMENTS | 2009-01-01 | 6,521 | 2,333 | SL | 39.000000000000 | 167 | 167 | ||
| AIR CONDITIONER | 2009-01-01 | 16,030 | 5,737 | SL | 39.000000000000 | 411 | 411 | ||
| IMPROVEMENTS | 2010-01-15 | 5,457 | 1,813 | 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 | 2,654 | 150DB | 15.000000000000 | 1,131 | 1,131 | ||
| SNOW MELT SYSTEM-MICHIGAN | 2021-10-01 | 226,932 | 25,247 | 150DB | 15.000000000000 | 20,170 | 20,170 | ||
| SNOWMELT-BYCE | 2021-10-01 | 5,563 | 619 | 150DB | 15.000000000000 | 494 | 494 | ||
| 2 SPLIT UNITS | 2021-07-26 | 7,925 | 420 | SL | 27.500000000000 | 288 | 288 | ||
| SIGNS | 2020-04-01 | 1,861 | 1,048 | 200DB | 7.000000000000 | 233 | 233 | ||
| WATER SYSTEM | 2020-06-01 | 14,685 | 8,263 | 200DB | 7.000000000000 | 1,835 | 1,835 | ||
| EXERCISE EQUIPMENT | 2020-07-01 | 38,939 | 21,910 | 200DB | 7.000000000000 | 4,865 | 4,865 | ||
| BLINDS | 2020-04-01 | 18,250 | 10,269 | 200DB | 7.000000000000 | 2,280 | 2,280 | ||
| FIXTURES | 2023-07-01 | 13,500 | 200DB | 7.000000000000 | 11,186 | 964 | |||
| COMERICA-1991 | 2012-01-01 | 1,180 | 867 | 150DB | 15.000000000000 | 70 | 70 | ||
| COMERICA-1992 | 2012-01-01 | 10,602 | 7,785 | 150DB | 15.000000000000 | 626 | 626 | ||
| COMERICA-1993 | 2012-01-01 | 102 | 75 | 150DB | 15.000000000000 | 6 | 6 | ||
| COMERICA-1994 | 2012-01-01 | 14,654 | 10,760 | 150DB | 15.000000000000 | 865 | 865 | ||
| COMERICA-1995 | 2012-01-01 | 10,064 | 7,390 | 150DB | 15.000000000000 | 594 | 594 | ||
| COMERICA-1996 | 2012-01-01 | 352 | 259 | 150DB | 15.000000000000 | 21 | 21 | ||
| COMERICA-1997 | 2012-01-01 | 2,941 | 2,160 | 150DB | 15.000000000000 | 174 | 174 | ||
| COMERICA-1998 | 2012-01-01 | 1,580 | 1,160 | 150DB | 15.000000000000 | 93 | 93 | ||
| COMERICA-1999 | 2012-01-01 | 2,793 | 2,051 | 150DB | 15.000000000000 | 165 | 165 | ||
| CONSTRUCTION COSTS | 2020-04-01 | 4,160,938 | 409,790 | SL | 27.500000000000 | 151,307 | 151,307 | ||
| LAND-124 S KALAMAZOO MALL | 2012-01-01 | 88,895 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1122 PORTAGE ST | 110,067 | 31,267 | 78,800 | |
| LAND-1122 PORTAGE ST | 39,000 | 0 | 39,000 | |
| FURNACE&AC UNIT & HOOK-UP | 9,727 | 1,381 | 8,346 | |
| TWIN FURNACES & A/C UNITS | 38,500 | 5,388 | 33,112 | |
| TWIN FIRE PROTECTION | 4,804 | 313 | 4,491 | |
| BLDG IMPROVE-124 S KAL MALL | 7,195 | 7,195 | 0 | |
| STICKS & STONES CONTRACTOR | 13,011 | 3,990 | 9,021 | |
| STICKS & STONES-BLDG SUPPLIES | 1,369 | 420 | 949 | |
| STICKS & STONES-PLUMBING | 3,914 | 1,199 | 2,715 | |
| STICKS & STONES-ELECTRICAL | 4,344 | 1,331 | 3,013 | |
| ROOF | 7,942 | 6,302 | 1,640 | |
| FACADE | 20,525 | 6,293 | 14,232 | |
| COMERICA-1989 | 4,850 | 3,847 | 1,003 | |
| COMERICA-1990 | 3,889 | 3,086 | 803 | |
| COMERICA-2000 | 1,213 | 963 | 250 | |
| COMERICA-2001 | 55,494 | 44,025 | 11,469 | |
| COMERICA-2002 | 139 | 110 | 29 | |
| COMERICA-2003 | 3,424 | 2,716 | 708 | |
| COMERICA-2004 | 30,117 | 23,892 | 6,225 | |
| COMERICA-2005 | 1,361 | 1,079 | 282 | |
| COMERICA-2006 | 1,945 | 1,543 | 402 | |
| COMERICA-2007 | 336 | 267 | 69 | |
| COMERICA-2008 | 7,682 | 6,095 | 1,587 | |
| COMERICA-2009 | 5,198 | 4,124 | 1,074 | |
| COMERICA-2011 | 10,372 | 8,228 | 2,144 | |
| 151 S ROSE ST | 4,356,735 | 1,335,879 | 3,020,856 | |
| CARPETING | 104,040 | 104,040 | 0 | |
| CARPETING HALLWAY/CONF STE 800/WALKER | 18,616 | 3,122 | 15,494 | |
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 175,875 | 27,246 | 148,629 | |
| CARPET STE 617 | 3,647 | 519 | 3,128 | |
| ASBESTOS REMEDIATION 6TH FLOOR | 64,041 | 8,689 | 55,352 | |
| STE 707 RENOVATIONS | 76,228 | 10,507 | 65,721 | |
| RENOVATIONS/FIREPROOFING | 20,991 | 2,848 | 18,143 | |
| 6TH FLOOR RENOVATIONS | 70,441 | 9,256 | 61,185 | |
| STE 600 SPRINKLER HEADS | 20,708 | 2,677 | 18,031 | |
| CARPET-6TH FLOOR | 7,020 | 6,617 | 403 | |
| CARPET-LOBBY-ENTRANCES | 3,385 | 3,190 | 195 | |
| CARPET | 31,762 | 17,126 | 14,636 | |
| DOORS | 16,533 | 1,078 | 15,455 | |
| 2ND FLOOR-CARPET | 36,078 | 15,514 | 20,564 | |
| SNOW MELT SYSTEM | 337,013 | 67,445 | 269,568 | |
| SNOWMELT-BYCE | 2,175 | 435 | 1,740 | |
| A/C-INSTALLED PURGE PUMP | 673 | 206 | 467 | |
| YORK CHILLER | 17,042 | 5,226 | 11,816 | |
| YORK CHILLER PUMP | 1,075 | 330 | 745 | |
| YORK CHILLER ISN CONTROLS | 795 | 243 | 552 | |
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 5,097 | 1,563 | 3,534 | |
| SPRINKLER SYSTEM | 140 | 140 | 0 | |
| 2.5 TON MULTISTACK TRANE CHILLERS | 7,832 | 2,402 | 5,430 | |
| REWIRING NEW CHILLER | 323 | 98 | 225 | |
| JCI METASYS BACNET SYSTEM | 17,800 | 4,316 | 13,484 | |
| WEST COOLING TOWER DRIVE & MOTOR | 22,970 | 5,571 | 17,399 | |
| LARGE AIR HANDLER | 8,700 | 2,073 | 6,627 | |
| COMPUTER ROOM WALL MOUNT AC | 7,100 | 1,160 | 5,940 | |
| EAST COOLING TOWER | 22,565 | 3,689 | 18,876 | |
| SWITCH GEAR REPAIR | 25,218 | 4,123 | 21,095 | |
| WATER SOFTENER SYSTEM | 14,646 | 5,517 | 9,129 | |
| LAND-COMERICA BLDG | 300,000 | 0 | 300,000 | |
| LAND-MICHIGAN BLDG | 211,580 | 0 | 211,580 | |
| MICHIGAN BLDG | 426,840 | 316,150 | 110,690 | |
| BOILER | 40,468 | 20,972 | 19,496 | |
| WATER SOFTENER | 1,965 | 1,014 | 951 | |
| CHEMICAL PUMP | 1,212 | 625 | 587 | |
| IMPROVEMENTS | 19,800 | 8,210 | 11,590 | |
| IMPROVEMENTS | 242 | 89 | 153 | |
| FLOOR SYSTEM | 3,941 | 1,453 | 2,488 | |
| SUMP PUMP | 2,881 | 1,050 | 1,831 | |
| BRICK COLUMNS | 8,734 | 3,183 | 5,551 | |
| DOORWAY BRICK | 2,150 | 773 | 1,377 | |
| DOORWAY BRICK | 7,155 | 2,575 | 4,580 | |
| FLOOR IMPROVEMENTS | 1,850 | 684 | 1,166 | |
| FLOOR IMPROVEMENTS | 888 | 329 | 559 | |
| WIRING IMPROVEMENT | 4,413 | 1,674 | 2,739 | |
| ELECTRIC IMPROVEMENT | 5,927 | 2,236 | 3,691 | |
| CIRCUIT BREAKER | 1,221 | 454 | 767 | |
| AIR CONDITIONER | 10,451 | 3,964 | 6,487 | |
| AIR CONDITIONER | 9,302 | 3,490 | 5,812 | |
| A/C SUPPORT FRAME | 4,460 | 1,662 | 2,798 | |
| A/C COVER PANELS | 780 | 288 | 492 | |
| RESTAURANT IMPROVEMENTS | 31,009 | 11,894 | 19,115 | |
| IMPROVEMENTS | 6,521 | 2,500 | 4,021 | |
| AIR CONDITIONER | 16,030 | 6,148 | 9,882 | |
| IMPROVEMENTS | 5,457 | 1,953 | 3,504 | |
| FURN & FIXTURES | 64,060 | 64,060 | 0 | |
| SNOW MELT SYSTEM | 13,969 | 3,785 | 10,184 | |
| SNOW MELT SYSTEM-MICHIGAN | 226,932 | 45,417 | 181,515 | |
| SNOWMELT-BYCE | 5,563 | 1,113 | 4,450 | |
| 2 SPLIT UNITS | 7,925 | 708 | 7,217 | |
| SIGNS | 1,861 | 1,281 | 580 | |
| LOAN COSTS | 42,895 | 24,512 | 18,383 | |
| WEBSITE | 5,800 | 5,800 | 0 | |
| WATER SYSTEM | 14,685 | 10,098 | 4,587 | |
| EXERCISE EQUIPMENT | 38,939 | 26,775 | 12,164 | |
| BLINDS | 18,250 | 12,549 | 5,701 | |
| LOAN COSTS | 3,265 | 1,165 | 2,100 | |
| FIXTURES | 13,500 | 11,186 | 2,314 | |
| COMERICA-1991 | 1,180 | 937 | 243 | |
| COMERICA-1992 | 10,602 | 8,411 | 2,191 | |
| COMERICA-1993 | 102 | 81 | 21 | |
| COMERICA-1994 | 14,654 | 11,625 | 3,029 | |
| COMERICA-1995 | 10,064 | 7,984 | 2,080 | |
| COMERICA-1996 | 352 | 280 | 72 | |
| COMERICA-1997 | 2,941 | 2,334 | 607 | |
| COMERICA-1998 | 1,580 | 1,253 | 327 | |
| COMERICA-1999 | 2,793 | 2,216 | 577 | |
| CONSTRUCTION COSTS | 4,160,938 | 561,097 | 3,599,841 | |
| LAND-124 S KALAMAZOO MALL | 88,895 | 0 | 88,895 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GREENLEAF TRUST | FMV | 6,623,526 | 6,623,526 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,233 | 0 | 12,233 | |
| LEGAL FEES | 1,710 | 1,710 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS | 27,077 | 20,483 | 20,483 |
| WORK IN PROCESS | 0 | 55,000 | 55,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP INSURANCE | 10,507 | 5,673 | 5,034 | |
| OFFICE | 3,590 | 3,590 | 0 | |
| TELEPHONE | 1,694 | 0 | 1,694 | |
| INSURANCE | 4,816 | 0 | 4,816 | |
| GOLF OUTING EXPENSES | 8,575 | 0 | 0 | |
| INSURANCE | 669 | 669 | 0 | |
| REPAIRS & MAINTENANCE | 765 | 765 | 0 | |
| SUPPLIES | 13 | 13 | 0 | |
| TELEPHONE | 3,823 | 3,823 | 0 | |
| ADVERTISING | 450 | 450 | 0 | |
| INSURANCE | 40,907 | 40,907 | 0 | |
| SUPPLIES | 19,656 | 19,656 | 0 | |
| REPAIRS & MAINTENANCE | 65,177 | 65,177 | 0 | |
| CONTRACT SERVICES | 219,911 | 219,911 | 0 | |
| UTILITIES | 381,269 | 381,269 | 0 | |
| INSURANCE | 720 | 720 | 0 | |
| UTILITIES | 9,664 | 9,664 | 0 | |
| CONTRACT SERVICES | 1,748 | 1,748 | 0 | |
| INSURANCE | 6,053 | 6,053 | 0 | |
| REPAIRS & MAINTENANCE | 30,255 | 30,255 | 0 | |
| UTILITIES | 7,491 | 7,491 | 0 | |
| SUPPLIES | 161 | 161 | 0 | |
| CONTRACT SERVICES | 2,493 | 2,493 | 0 | |
| ADVERTISING | 450 | 450 | 0 | |
| TELEPHONE | 2,129 | 2,129 | 0 | |
| REPAIRS & MAINTENANCE | 13,595 | 13,595 | 0 | |
| UTILITIES | 16,519 | 16,519 | 0 | |
| SUPPLIES | 3,936 | 3,936 | 0 | |
| CONTRACT SERVICES | 17,132 | 17,132 | 0 | |
| ADVERTISING | 5,466 | 5,466 | 0 | |
| LEASE OF SPACES | 47,336 | 47,336 | 0 | |
| AMORTIZATION | 6,594 | 6,594 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 127,049 | 127,049 | 127,049 |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 27,100 | 27,100 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 899,220 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG TERM DEBT | 2,581,801 | 2,467,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVEST MGMT FEES | 47,121 | 47,121 | 0 | |
| OTHER | 40 | 40 | 0 | |
| PAYROLL PROCESSING FEES | 1,281 | 0 | 1,281 | |
| COMMISSIONS | 23,218 | 23,218 | 0 | |
| COMMISSIONS | 2,195 | 2,195 | 0 | |
| COMMISSIONS | 49,448 | 49,448 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 307 | 307 | 0 | |
| PAYROLL TAXES | 26,831 | 13,002 | 13,829 | |
| PROPERTY TAXES-FDN PORTION | 15,158 | 0 | 15,158 | |
| EXCISE TAXES | 7,500 | 0 | 0 | |
| PROPERTY TAXES | 6,608 | 6,608 | 0 | |
| PROPERTY TAXES | 197,778 | 197,778 | 0 | |
| PROPERTY TAXES | 6,420 | 6,420 | 0 | |
| PROPERTY TAXES | 50,755 | 50,755 | 0 |