| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDREWS HOOPER PAVLIK | 47,612 | 23,806 | 23,806 |
| 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 | 42,750 | S/L | 30.0000 | 3,800 | |||
| EXTEND PARKING LOT | 2012-10-11 | 32,010 | 18,006 | S/L | 20.0000 | 1,067 | |||
| CONCRETE PAVING, PARKING LOT IMPS | 2013-02-06 | 35,447 | 19,348 | S/L | 20.0000 | 1,182 | |||
| COPPER GUTTERS | 2013-02-06 | 27,120 | 9,869 | S/L | 30.0000 | 904 | |||
| PAINTING | 2013-02-06 | 16,855 | 15,333 | S/L | 12.0000 | 1,405 | |||
| DOORS & WINDOWS | 2013-02-06 | 6,230 | 2,267 | S/L | 30.0000 | 208 | |||
| DEHUMIDIFIER-BASEMENT | 2013-02-06 | 6,700 | 6,095 | S/L | 12.0000 | 558 | |||
| WATERPROOF PLANT DECK | 2013-02-06 | 3,510 | 1,277 | S/L | 30.0000 | 117 | |||
| PARK & NORTH RETAINING WALL | 2013-02-06 | 20,050 | 7,296 | S/L | 30.0000 | 668 | |||
| SOFFIT | 2013-09-03 | 2,700 | 930 | S/L | 30.0000 | 90 | |||
| HAND RAILS | 2013-09-03 | 4,500 | 1,550 | S/L | 30.0000 | 150 | |||
| LANDSCAPING/PAVING | 2013-09-03 | 44,902 | 23,199 | S/L | 20.0000 | 2,245 | |||
| DUCT WORK | 2013-09-03 | 11,500 | 3,961 | S/L | 30.0000 | 383 | |||
| SOUTH RETAINING WALL | 2013-09-03 | 39,642 | 13,654 | S/L | 30.0000 | 1,322 | |||
| LOWER LEVEL FLOORING | 2013-09-03 | 870 | 300 | S/L | 30.0000 | 29 | |||
| BATHROOM | 2013-09-03 | 3,710 | 1,278 | S/L | 30.0000 | 124 | |||
| BRASS PLATE, BROWN SWITCHES, & ALMOND OUTLETS | 2013-05-15 | 9,320 | 3,314 | S/L | 30.0000 | 310 | |||
| LOBBY FURNITURE/DECORATIONS | 2013-05-30 | 27,599 | 24,341 | S/L | 12.0000 | 2,300 | |||
| ETCHED GLASS LIGHTS BEHIND GARAGE DOOR | 2013-07-10 | 2,860 | 2,502 | S/L | 12.0000 | 239 | |||
| 3 LED LIGHTS BY FRONT DOOR | 2013-09-05 | 1,630 | 1,404 | S/L | 12.0000 | 136 | |||
| ARTWORK | 2013-09-11 | 2,870 | 2,471 | S/L | 12.0000 | 240 | |||
| LED LAMPS & LIGHTING | 2013-05-22 | 1,065 | 940 | S/L | 12.0000 | 88 | |||
| WINDOWS | 2014-09-10 | 10,800 | 3,360 | S/L | 30.0000 | 360 | |||
| ARCHITECTURAL BLOCK WALL | 2016-03-17 | 37,474 | 9,681 | S/L | 30.0000 | 1,249 | |||
| FIRE SUPPRESSION SYSTEM UPDATE | 2015-02-18 | 5,640 | 1,661 | S/L | 30.0000 | 188 | |||
| REPAIR & PAINT CANDLE SYSTEMS | 2015-12-22 | 5,494 | 3,663 | S/L | 12.0000 | 457 | |||
| REPAIR ROOF, WINDOW, AND STUCCO | 2016-06-06 | 13,878 | 8,770 | S/L | 12.0000 | 1,157 | |||
| REMODEL CONFERENCE ROOM | 2016-12-14 | 46,711 | 11,029 | S/L | 30.0000 | 1,557 | |||
| REPAIR - REPLACE ROOF-BRANDLE ROOFING | 2017-09-20 | 75,235 | 15,674 | S/L | 30.0000 | 2,508 | |||
| CEILING INTERIOR & EXTERIOR SOFFIT REPAIR-CCN | 2017-10-19 | 17,800 | 3,659 | S/L | 30.0000 | 593 | |||
| PAINT INTERIOR BUILDING &RETAINING WALL-ESTEP | 2017-10-10 | 7,327 | 3,816 | S/L | 12.0000 | 611 | |||
| (2) LOCHINVAR BOILERS-J & D PLUMBING &HEATING | 2017-10-10 | 21,000 | 4,375 | S/L | 30.0000 | 700 | |||
| CHIMNEY REPAIRS-LAKE PAINTING | 2017-10-17 | 1,285 | 660 | S/L | 12.0000 | 107 | |||
| COMMUNICATIONS SYSTEM-J&D PLUMBING & HEATING | 2018-01-04 | 1,420 | 710 | S/L | 12.0000 | 118 | |||
| ALARM-BLASY ELECTRIC | 2018-01-29 | 2,500 | 1,233 | S/L | 12.0000 | 208 | |||
| CONFERENCE ROOM LIGHTING-BLASY | 2018-03-09 | 3,687 | 1,792 | S/L | 12.0000 | 308 | |||
| CONCRETE APRON & DRAIN IN FRONT OF GARGE | 2018-08-01 | 2,050 | 555 | S/L | 20.0000 | 103 | |||
| 116 REVERE, MIDLAND MI | 2019-02-21 | 179,227 | |||||||
| GRUNDFOSS PUMP-J&D | 2019-01-14 | 6,577 | 2,740 | S/L | 12.0000 | 548 | |||
| CAST IRON TOILET FLANGE-J&D | 2019-02-14 | 3,984 | 1,632 | S/L | 12.0000 | 332 | |||
| FIRE ALARM SYSTEM - BLASY ELECTRIC | 2019-05-07 | 2,960 | 1,151 | S/L | 12.0000 | 247 | |||
| GUTTER GUARDS - BRANDLE ROOFING | 2019-06-19 | 3,200 | 1,200 | S/L | 12.0000 | 267 | |||
| 9 ANDERSON WINDOWS-LIVING ROOM-RICK BOOTH | 2019-09-23 | 14,669 | 2,078 | S/L | 30.0000 | 489 | |||
| INTERIOR PAINTING - ESTEP PAINTING CO | 2020-08-18 | 10,165 | 2,824 | S/L | 12.0000 | 847 | |||
| BATHROOM IMPROVEMENTS - THREE RIVERS | 2020-12-08 | 13,579 | 3,489 | S/L | 12.0000 | 1,132 | |||
| INDIRECT LIGHTING-BLASY ELECTRIC | 2021-01-14 | 1,713 | 428 | S/L | 12.0000 | 143 | |||
| RELOCATE DATAT LINE-BLASY ELECTRIC | 2021-01-25 | 2,990 | 727 | S/L | 12.0000 | 249 | |||
| OFFICE PAINTING-RYAL'S PAINTING | 2021-04-07 | 26,874 | 6,159 | S/L | 12.0000 | 2,239 | |||
| OFFICE LIGHTING-RUTH ANNE - BLASY | 2021-05-03 | 4,198 | 933 | S/L | 12.0000 | 350 | |||
| A/C CHILLER BOARD - J&D PLUMBING | 2021-07-13 | 8,314 | 1,732 | S/L | 12.0000 | 693 | |||
| EXTERIOR PAINTING-RYAL'S PAINTING LLC | 2021-08-24 | 9,642 | 1,875 | S/L | 12.0000 | 803 | |||
| SIDEWALK REPLACEMENT - THREE RIVERS | 2021-09-13 | 2,520 | 294 | S/L | 20.0000 | 126 | |||
| WEST RETAINING WALL REFURBISH - THREE RIVERS | 2021-09-30 | 108,900 | 8,168 | S/L | 30.0000 | 3,630 | |||
| 2ND BATHROOM RE-MODEL | 2022-09-29 | 15,088 | 1,572 | STRAIGHT LINE | 12.0000 | ||||
| NEW GARAGE FLOOR-DEPOSIT | 2022-12-01 | 64,904 | 2,290 | STRAIGHT LINE | 30.0000 | ||||
| COPPER FLASHING | 2022-10-05 | 4,100 | 427 | STRAIGHT LINE | 12.0000 | ||||
| PREP AND PAINTING GARAGE INTERIOR | 2023-05-09 | 3,427 | 190 | STRAIGHT LINE | 12.0000 | ||||
| OUTDOOR STAT AND SENSOR FOR BASE BO | 2023-05-11 | 1,937 | 108 | STRAIGHT LINE | 12.0000 | ||||
| ELECTRICAL PANEL | 2023-07-01 | 1,429 | 60 | STRAIGHT LINE | 12.0000 | ||||
| PAINTING STORAGE ROOM | 2023-08-01 | 3,561 | 124 | STRAIGHT LINE | 12.0000 | ||||
| PAINTING GARAGE FLOOR AND DOORS | 2023-10-10 | 1,924 | 40 | STRAIGHT LINE | 12.0000 | ||||
| CONVERTING BATHROOM HEATER | 2023-11-07 | 3,408 | 47 | STRAIGHT LINE | 12.0000 | ||||
| HOT WATER HEATER IN GARAGE | 2023-11-07 | 7,095 | 99 | STRAIGHT LINE | 12.0000 | ||||
| 2ND BATHROOM RE-MODEL | 2022-09-29 | 15,088 | 1,572 | S/L | 12.0000 | 1,257 | |||
| NEW GARAGE FLOOR | 2022-12-01 | 64,904 | 2,344 | S/L | 30.0000 | 2,163 | |||
| COPPER FLASHING | 2022-10-05 | 4,100 | 427 | S/L | 12.0000 | 396 | |||
| PREP AND PAINTING GARAGE INTERIOR | 2023-05-09 | 3,426 | 190 | S/L | 12.0000 | 286 | |||
| OUTDOOR STAT AND SENSOR FOR BASE BOARD | 2023-05-11 | 1,937 | 108 | S/L | 12.0000 | 161 | |||
| ELECTRICAL PANEL | 2023-07-01 | 1,429 | 60 | S/L | 12.0000 | 119 | |||
| PAINTING STORAGE ROOM | 2023-08-01 | 3,561 | 124 | S/L | 12.0000 | 296 | |||
| PAINTING GARAGE FLOOR AND DOORS | 2023-10-10 | 1,924 | 40 | S/L | 12.0000 | 160 | |||
| CONVERTING BATHROOM HEATER | 2023-11-07 | 3,408 | 47 | S/L | 12.0000 | 284 | |||
| HOT WATER HEATER IN GARAGE | 2023-11-07 | 7,095 | 99 | S/L | 12.0000 | 591 | |||
| LEAF GUARD BRACKETS | 2024-05-13 | 2,700 | S/L | 12.0000 | 150 | ||||
| EXTERIOR WINDOWS | 2024-06-11 | 5,380 | S/L | 12.0000 | 262 | ||||
| DRIVEWAY REPLACEMENT | 2024-08-26 | 94,260 | S/L | 20.0000 | 1,571 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| EXTEND PARKING LOT | 2012-10 | PURCHASE | 2024-08 | 32,010 | -12,937 | 19,073 | ||||
| CONCRETE PAVING, PARKING LOT IMPS | 2013-02 | PURCHASE | 2024-08 | 35,447 | -14,917 | 20,530 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 10,489,381 | 10,263,563 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 91,548,893 | 168,422,663 |
| 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 | 7,061,547 | 6,863,947 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, & EQUIPMENT | 1,029,431 | 321,086 | 708,345 | 708,345 |
| 179,227 | 179,227 | 179,227 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 59,145 | 29,572 | 29,573 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC. EXPENSES | 91,632 | 91,632 | ||
| INSURANCE | 10,437 | 10,437 | ||
| LOSS FROM K-1S | 43,595 | 22,430 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCEBERNSTEIN HOLDING | 2,736 |
| Description | Amount |
|---|---|
| CHANGE IN GRANTS PAYABLE | 2,582,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 7,181 | 63,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL GUARDIAN FEES | 113,353 | 113,353 | ||
| WELLS FARGO FEES | 769,573 | 769,573 | ||
| WM BLAIR ACCT ADVISORY FEES | 309,537 | 309,537 | ||
| HUNTINGTON BANK FEES | 7,678 | 7,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 7,133 | 7,133 | ||
| PAYROLL TAXES | 8,112 | 8,112 | ||
| FOREIGN TAXES | 27,484 | 27,484 | ||
| EXCISE TAXES | 179,000 |