| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 5,500 | 4,125 | 1,375 |
| 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 | 24,512 | 84.000000000000 | 6,128 | 6,128 | 30,640 | |
| WEBSITE | 2020-01-01 | 5,800 | 5,800 | 3.000000000000 | 0 | 5,800 | ||
| LOAN COSTS | 2021-07-01 | 3,265 | 1,165 | 84.000000000000 | 466 | 466 | 1,631 |
| 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 | 31,267 | 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 | 1,381 | SL | 39.000000000000 | 249 | 249 | ||
| TWIN FURNACES & A/C UNITS | 2018-07-17 | 38,500 | 5,388 | SL | 39.000000000000 | 987 | 987 | ||
| TWIN FIRE PROTECTION | 2021-06-30 | 4,804 | 313 | 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 | 3,990 | SL | 39.000000000000 | 334 | 334 | ||
| STICKS & STONES-BLDG SUPPLIES | 2012-01-01 | 1,369 | 420 | SL | 39.000000000000 | 35 | 35 | ||
| STICKS & STONES-PLUMBING | 2012-01-01 | 3,914 | 1,199 | SL | 39.000000000000 | 100 | 100 | ||
| STICKS & STONES-ELECTRICAL | 2012-01-01 | 4,344 | 1,331 | SL | 39.000000000000 | 111 | 111 | ||
| ROOF | 2012-01-01 | 7,942 | 6,302 | 150DB | 15.000000000000 | 469 | 529 | ||
| FACADE | 2012-01-01 | 20,525 | 6,293 | SL | 39.000000000000 | 526 | 526 | ||
| COMERICA-1989 | 2012-01-01 | 4,850 | 3,847 | 150DB | 15.000000000000 | 287 | 323 | ||
| COMERICA-1990 | 2012-01-01 | 3,889 | 3,086 | 150DB | 15.000000000000 | 229 | 259 | ||
| COMERICA-2000 | 2012-01-01 | 1,213 | 963 | 150DB | 15.000000000000 | 71 | 81 | ||
| COMERICA-2001 | 2012-01-01 | 55,494 | 44,025 | 150DB | 15.000000000000 | 3,277 | 3,700 | ||
| COMERICA-2002 | 2012-01-01 | 139 | 110 | 150DB | 15.000000000000 | 8 | 9 | ||
| COMERICA-2003 | 2012-01-01 | 3,424 | 2,716 | 150DB | 15.000000000000 | 202 | 228 | ||
| COMERICA-2004 | 2012-01-01 | 30,117 | 23,892 | 150DB | 15.000000000000 | 1,779 | 2,008 | ||
| COMERICA-2005 | 2012-01-01 | 1,361 | 1,079 | 150DB | 15.000000000000 | 81 | 91 | ||
| COMERICA-2006 | 2012-01-01 | 1,945 | 1,543 | 150DB | 15.000000000000 | 115 | 130 | ||
| COMERICA-2007 | 2012-01-01 | 336 | 267 | 150DB | 15.000000000000 | 20 | 22 | ||
| COMERICA-2008 | 2012-01-01 | 7,682 | 6,095 | 150DB | 15.000000000000 | 453 | 512 | ||
| COMERICA-2009 | 2012-01-01 | 5,198 | 4,124 | 150DB | 15.000000000000 | 307 | 347 | ||
| COMERICA-2011 | 2012-01-01 | 10,372 | 8,228 | 150DB | 15.000000000000 | 613 | 691 | ||
| 151 S ROSE ST | 2012-01-01 | 4,356,735 | 1,335,879 | 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 | 3,122 | SL | 39.000000000000 | 477 | 477 | ||
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 2017-12-01 | 175,875 | 27,246 | SL | 39.000000000000 | 4,510 | 4,510 | ||
| CARPET STE 617 | 2018-06-21 | 3,647 | 519 | SL | 39.000000000000 | 94 | 94 | ||
| ASBESTOS REMEDIATION 6TH FLOOR | 2018-09-13 | 64,041 | 8,689 | SL | 39.000000000000 | 1,642 | 1,642 | ||
| STE 707 RENOVATIONS | 2018-08-30 | 76,228 | 10,507 | SL | 39.000000000000 | 1,955 | 1,955 | ||
| RENOVATIONS/FIREPROOFING | 2018-09-18 | 20,991 | 2,848 | SL | 39.000000000000 | 538 | 538 | ||
| 6TH FLOOR RENOVATIONS | 2018-11-26 | 70,441 | 9,256 | SL | 39.000000000000 | 1,806 | 1,806 | ||
| STE 600 SPRINKLER HEADS | 2018-12-31 | 20,708 | 2,677 | SL | 39.000000000000 | 531 | 531 | ||
| CARPET-6TH FLOOR | 2019-05-17 | 7,020 | 6,617 | 200DB | 5.000000000000 | 403 | 403 | ||
| CARPET-LOBBY-ENTRANCES | 2019-07-12 | 3,385 | 3,190 | 200DB | 5.000000000000 | 195 | 195 | ||
| CARPET | 2020-07-14 | 31,762 | 17,126 | 200DB | 10.000000000000 | 2,927 | 3,176 | ||
| DOORS | 2021-06-04 | 16,533 | 1,078 | SL | 39.000000000000 | 424 | 424 | ||
| 2ND FLOOR-CARPET | 2022-12-30 | 36,078 | 15,514 | 200DB | 5.000000000000 | 8,226 | 7,216 | ||
| SNOW MELT SYSTEM | 2021-10-01 | 337,013 | 67,445 | 150DB | 15.000000000000 | 26,957 | 22,468 | ||
| SNOWMELT-BYCE | 2021-10-01 | 2,175 | 435 | 150DB | 15.000000000000 | 174 | 145 | ||
| A/C-INSTALLED PURGE PUMP | 2012-01-01 | 673 | 206 | SL | 39.000000000000 | 17 | 17 | ||
| YORK CHILLER | 2012-01-01 | 17,042 | 5,226 | SL | 39.000000000000 | 437 | 437 | ||
| YORK CHILLER PUMP | 2012-01-01 | 1,075 | 330 | SL | 39.000000000000 | 28 | 28 | ||
| YORK CHILLER ISN CONTROLS | 2012-01-01 | 795 | 243 | SL | 39.000000000000 | 20 | 20 | ||
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 2012-01-01 | 5,097 | 1,563 | 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 | 2,402 | SL | 39.000000000000 | 201 | 201 | ||
| REWIRING NEW CHILLER | 2012-01-01 | 323 | 98 | SL | 39.000000000000 | 8 | 8 | ||
| JCI METASYS BACNET SYSTEM | 2014-07-24 | 17,800 | 4,316 | SL | 39.000000000000 | 456 | 456 | ||
| WEST COOLING TOWER DRIVE & MOTOR | 2014-07-01 | 22,970 | 5,571 | SL | 39.000000000000 | 589 | 589 | ||
| LARGE AIR HANDLER | 2014-09-30 | 8,700 | 2,073 | SL | 39.000000000000 | 223 | 223 | ||
| COMPUTER ROOM WALL MOUNT AC | 2017-08-24 | 7,100 | 1,160 | SL | 39.000000000000 | 182 | 182 | ||
| EAST COOLING TOWER | 2017-08-24 | 22,565 | 3,689 | SL | 39.000000000000 | 579 | 579 | ||
| SWITCH GEAR REPAIR | 2017-08-31 | 25,218 | 4,123 | SL | 39.000000000000 | 647 | 647 | ||
| WATER SOFTENER SYSTEM | 2019-03-12 | 14,646 | 5,517 | 150DB | 15.000000000000 | 913 | 976 | ||
| 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 | 316,150 | SL | 39.000000000000 | 10,945 | 10,945 | ||
| BOILER | 2003-10-01 | 40,468 | 20,972 | SL | 39.000000000000 | 1,038 | 1,038 | ||
| WATER SOFTENER | 2003-10-01 | 1,965 | 1,014 | SL | 39.000000000000 | 50 | 50 | ||
| CHEMICAL PUMP | 2003-11-01 | 1,212 | 625 | SL | 39.000000000000 | 31 | 31 | ||
| IMPROVEMENTS | 2007-10-30 | 19,800 | 8,210 | SL | 39.000000000000 | 508 | 508 | ||
| IMPROVEMENTS | 2009-07-31 | 242 | 89 | SL | 39.000000000000 | 6 | 6 | ||
| FLOOR SYSTEM | 2009-08-27 | 3,941 | 1,453 | SL | 39.000000000000 | 101 | 101 | ||
| SUMP PUMP | 2009-10-14 | 2,881 | 1,050 | SL | 39.000000000000 | 74 | 74 | ||
| BRICK COLUMNS | 2009-10-27 | 8,734 | 3,183 | SL | 39.000000000000 | 224 | 224 | ||
| DOORWAY BRICK | 2009-12-04 | 2,150 | 773 | SL | 39.000000000000 | 55 | 55 | ||
| DOORWAY BRICK | 2009-12-18 | 7,155 | 2,575 | SL | 39.000000000000 | 183 | 183 | ||
| FLOOR IMPROVEMENTS | 2009-07-23 | 1,850 | 684 | SL | 39.000000000000 | 47 | 47 | ||
| FLOOR IMPROVEMENTS | 2009-08-06 | 888 | 329 | SL | 39.000000000000 | 23 | 23 | ||
| WIRING IMPROVEMENT | 2009-03-18 | 4,413 | 1,674 | SL | 39.000000000000 | 113 | 113 | ||
| ELECTRIC IMPROVEMENT | 2009-04-24 | 5,927 | 2,236 | SL | 39.000000000000 | 152 | 152 | ||
| CIRCUIT BREAKER | 2009-06-18 | 1,221 | 454 | SL | 39.000000000000 | 31 | 31 | ||
| AIR CONDITIONER | 2009-03-01 | 10,451 | 3,964 | SL | 39.000000000000 | 268 | 268 | ||
| AIR CONDITIONER | 2009-05-22 | 9,302 | 3,490 | SL | 39.000000000000 | 239 | 239 | ||
| A/C SUPPORT FRAME | 2009-06-18 | 4,460 | 1,662 | SL | 39.000000000000 | 114 | 114 | ||
| A/C COVER PANELS | 2009-08-27 | 780 | 288 | SL | 39.000000000000 | 20 | 20 | ||
| RESTAURANT IMPROVEMENTS | 2009-01-01 | 31,009 | 11,894 | SL | 39.000000000000 | 795 | 795 | ||
| IMPROVEMENTS | 2009-01-01 | 6,521 | 2,500 | SL | 39.000000000000 | 167 | 167 | ||
| AIR CONDITIONER | 2009-01-01 | 16,030 | 6,148 | SL | 39.000000000000 | 411 | 411 | ||
| IMPROVEMENTS | 2010-01-15 | 5,457 | 1,953 | 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 | 3,785 | 150DB | 15.000000000000 | 1,018 | 931 | ||
| SNOW MELT SYSTEM-MICHIGAN | 2021-10-01 | 226,932 | 45,417 | 150DB | 15.000000000000 | 18,152 | 15,129 | ||
| SNOWMELT-BYCE | 2021-10-01 | 5,563 | 1,113 | 150DB | 15.000000000000 | 445 | 371 | ||
| 2 SPLIT UNITS | 2021-07-26 | 7,925 | 708 | SL | 27.500000000000 | 288 | 288 | ||
| SIGNS | 2020-04-01 | 1,861 | 1,281 | 200DB | 7.000000000000 | 166 | 266 | ||
| WATER SYSTEM | 2020-06-01 | 14,685 | 10,098 | 200DB | 7.000000000000 | 1,311 | 2,098 | ||
| EXERCISE EQUIPMENT | 2020-07-01 | 38,939 | 26,775 | 200DB | 7.000000000000 | 3,475 | 5,563 | ||
| BLINDS | 2020-04-01 | 18,250 | 12,549 | 200DB | 7.000000000000 | 1,629 | 2,607 | ||
| FIXTURES | 2023-07-01 | 13,500 | 386 | 200DB | 7.000000000000 | 661 | 1,929 | ||
| COMERICA-1991 | 2012-01-01 | 1,180 | 937 | 150DB | 15.000000000000 | 69 | 79 | ||
| COMERICA-1992 | 2012-01-01 | 10,602 | 8,411 | 150DB | 15.000000000000 | 626 | 707 | ||
| COMERICA-1993 | 2012-01-01 | 102 | 81 | 150DB | 15.000000000000 | 6 | 7 | ||
| COMERICA-1994 | 2012-01-01 | 14,654 | 11,625 | 150DB | 15.000000000000 | 865 | 977 | ||
| COMERICA-1995 | 2012-01-01 | 10,064 | 7,984 | 150DB | 15.000000000000 | 594 | 671 | ||
| COMERICA-1996 | 2012-01-01 | 352 | 280 | 150DB | 15.000000000000 | 21 | 23 | ||
| COMERICA-1997 | 2012-01-01 | 2,941 | 2,334 | 150DB | 15.000000000000 | 173 | 196 | ||
| COMERICA-1998 | 2012-01-01 | 1,580 | 1,253 | 150DB | 15.000000000000 | 93 | 105 | ||
| COMERICA-1999 | 2012-01-01 | 2,793 | 2,216 | 150DB | 15.000000000000 | 165 | 186 | ||
| CONSTRUCTION COSTS | 2020-04-01 | 4,160,938 | 561,097 | 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 | 34,089 | 75,978 | |
| LAND-1122 PORTAGE ST | 39,000 | 0 | 39,000 | |
| FURNACE&AC UNIT & HOOK-UP | 9,727 | 1,630 | 8,097 | |
| TWIN FURNACES & A/C UNITS | 38,500 | 6,375 | 32,125 | |
| TWIN FIRE PROTECTION | 4,804 | 436 | 4,368 | |
| BLDG IMPROVE-124 S KAL MALL | 7,195 | 7,195 | 0 | |
| STICKS & STONES CONTRACTOR | 13,011 | 4,324 | 8,687 | |
| STICKS & STONES-BLDG SUPPLIES | 1,369 | 455 | 914 | |
| STICKS & STONES-PLUMBING | 3,914 | 1,299 | 2,615 | |
| STICKS & STONES-ELECTRICAL | 4,344 | 1,442 | 2,902 | |
| ROOF | 7,942 | 6,771 | 1,171 | |
| FACADE | 20,525 | 6,819 | 13,706 | |
| COMERICA-1989 | 4,850 | 4,134 | 716 | |
| COMERICA-1990 | 3,889 | 3,315 | 574 | |
| COMERICA-2000 | 1,213 | 1,034 | 179 | |
| COMERICA-2001 | 55,494 | 47,302 | 8,192 | |
| COMERICA-2002 | 139 | 118 | 21 | |
| COMERICA-2003 | 3,424 | 2,918 | 506 | |
| COMERICA-2004 | 30,117 | 25,671 | 4,446 | |
| COMERICA-2005 | 1,361 | 1,160 | 201 | |
| COMERICA-2006 | 1,945 | 1,658 | 287 | |
| COMERICA-2007 | 336 | 287 | 49 | |
| COMERICA-2008 | 7,682 | 6,548 | 1,134 | |
| COMERICA-2009 | 5,198 | 4,431 | 767 | |
| COMERICA-2011 | 10,372 | 8,841 | 1,531 | |
| 151 S ROSE ST | 4,356,735 | 1,447,590 | 2,909,145 | |
| CARPETING | 104,040 | 104,040 | 0 | |
| CARPETING HALLWAY/CONF STE 800/WALKER | 18,616 | 3,599 | 15,017 | |
| CARPET/PAINT/ELECTRICAL/WOODWORK 9TH FLOOR | 175,875 | 31,756 | 144,119 | |
| CARPET STE 617 | 3,647 | 613 | 3,034 | |
| ASBESTOS REMEDIATION 6TH FLOOR | 64,041 | 10,331 | 53,710 | |
| STE 707 RENOVATIONS | 76,228 | 12,462 | 63,766 | |
| RENOVATIONS/FIREPROOFING | 20,991 | 3,386 | 17,605 | |
| 6TH FLOOR RENOVATIONS | 70,441 | 11,062 | 59,379 | |
| STE 600 SPRINKLER HEADS | 20,708 | 3,208 | 17,500 | |
| CARPET-6TH FLOOR | 7,020 | 7,020 | 0 | |
| CARPET-LOBBY-ENTRANCES | 3,385 | 3,385 | 0 | |
| CARPET | 31,762 | 20,053 | 11,709 | |
| DOORS | 16,533 | 1,502 | 15,031 | |
| 2ND FLOOR-CARPET | 36,078 | 23,740 | 12,338 | |
| SNOW MELT SYSTEM | 337,013 | 94,402 | 242,611 | |
| SNOWMELT-BYCE | 2,175 | 609 | 1,566 | |
| A/C-INSTALLED PURGE PUMP | 673 | 223 | 450 | |
| YORK CHILLER | 17,042 | 5,663 | 11,379 | |
| YORK CHILLER PUMP | 1,075 | 358 | 717 | |
| YORK CHILLER ISN CONTROLS | 795 | 263 | 532 | |
| YORK CHILLER-VARIABLE SPEED DRIVE SHAFT | 5,097 | 1,694 | 3,403 | |
| SPRINKLER SYSTEM | 140 | 140 | 0 | |
| 2.5 TON MULTISTACK TRANE CHILLERS | 7,832 | 2,603 | 5,229 | |
| REWIRING NEW CHILLER | 323 | 106 | 217 | |
| JCI METASYS BACNET SYSTEM | 17,800 | 4,772 | 13,028 | |
| WEST COOLING TOWER DRIVE & MOTOR | 22,970 | 6,160 | 16,810 | |
| LARGE AIR HANDLER | 8,700 | 2,296 | 6,404 | |
| COMPUTER ROOM WALL MOUNT AC | 7,100 | 1,342 | 5,758 | |
| EAST COOLING TOWER | 22,565 | 4,268 | 18,297 | |
| SWITCH GEAR REPAIR | 25,218 | 4,770 | 20,448 | |
| WATER SOFTENER SYSTEM | 14,646 | 6,430 | 8,216 | |
| LAND-COMERICA BLDG | 300,000 | 0 | 300,000 | |
| LAND-MICHIGAN BLDG | 211,580 | 0 | 211,580 | |
| MICHIGAN BLDG | 426,840 | 327,095 | 99,745 | |
| BOILER | 40,468 | 22,010 | 18,458 | |
| WATER SOFTENER | 1,965 | 1,064 | 901 | |
| CHEMICAL PUMP | 1,212 | 656 | 556 | |
| IMPROVEMENTS | 19,800 | 8,718 | 11,082 | |
| IMPROVEMENTS | 242 | 95 | 147 | |
| FLOOR SYSTEM | 3,941 | 1,554 | 2,387 | |
| SUMP PUMP | 2,881 | 1,124 | 1,757 | |
| BRICK COLUMNS | 8,734 | 3,407 | 5,327 | |
| DOORWAY BRICK | 2,150 | 828 | 1,322 | |
| DOORWAY BRICK | 7,155 | 2,758 | 4,397 | |
| FLOOR IMPROVEMENTS | 1,850 | 731 | 1,119 | |
| FLOOR IMPROVEMENTS | 888 | 352 | 536 | |
| WIRING IMPROVEMENT | 4,413 | 1,787 | 2,626 | |
| ELECTRIC IMPROVEMENT | 5,927 | 2,388 | 3,539 | |
| CIRCUIT BREAKER | 1,221 | 485 | 736 | |
| AIR CONDITIONER | 10,451 | 4,232 | 6,219 | |
| AIR CONDITIONER | 9,302 | 3,729 | 5,573 | |
| A/C SUPPORT FRAME | 4,460 | 1,776 | 2,684 | |
| A/C COVER PANELS | 780 | 308 | 472 | |
| RESTAURANT IMPROVEMENTS | 31,009 | 12,689 | 18,320 | |
| IMPROVEMENTS | 6,521 | 2,667 | 3,854 | |
| AIR CONDITIONER | 16,030 | 6,559 | 9,471 | |
| IMPROVEMENTS | 5,457 | 2,093 | 3,364 | |
| FURN & FIXTURES | 64,060 | 64,060 | 0 | |
| SNOW MELT SYSTEM | 13,969 | 4,803 | 9,166 | |
| SNOW MELT SYSTEM-MICHIGAN | 226,932 | 63,569 | 163,363 | |
| SNOWMELT-BYCE | 5,563 | 1,558 | 4,005 | |
| 2 SPLIT UNITS | 7,925 | 996 | 6,929 | |
| SIGNS | 1,861 | 1,447 | 414 | |
| LOAN COSTS | 42,895 | 30,640 | 12,255 | |
| WEBSITE | 5,800 | 5,800 | 0 | |
| WATER SYSTEM | 14,685 | 11,409 | 3,276 | |
| EXERCISE EQUIPMENT | 38,939 | 30,250 | 8,689 | |
| BLINDS | 18,250 | 14,178 | 4,072 | |
| LOAN COSTS | 3,265 | 1,631 | 1,634 | |
| FIXTURES | 13,500 | 11,847 | 1,653 | |
| COMERICA-1991 | 1,180 | 1,006 | 174 | |
| COMERICA-1992 | 10,602 | 9,037 | 1,565 | |
| COMERICA-1993 | 102 | 87 | 15 | |
| COMERICA-1994 | 14,654 | 12,490 | 2,164 | |
| COMERICA-1995 | 10,064 | 8,578 | 1,486 | |
| COMERICA-1996 | 352 | 301 | 51 | |
| COMERICA-1997 | 2,941 | 2,507 | 434 | |
| COMERICA-1998 | 1,580 | 1,346 | 234 | |
| COMERICA-1999 | 2,793 | 2,381 | 412 | |
| CONSTRUCTION COSTS | 4,160,938 | 712,404 | 3,448,534 | |
| 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 | 6,827,612 | 6,827,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 25,929 | 0 | 25,929 | |
| LEGAL FEES | 12,380 | 12,380 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS | 20,483 | 12,488 | 12,488 |
| WORK IN PROCESS | 55,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMP INSURANCE | 8,300 | 4,482 | 3,818 | |
| OFFICE | 5,677 | 5,677 | 0 | |
| TELEPHONE | 1,694 | 0 | 1,694 | |
| INSURANCE | 5,245 | 0 | 5,245 | |
| GOLF OUTING EXPENSES | 10,251 | 0 | 0 | |
| MISCELLANEOUS | 1,081 | 0 | 1,081 | |
| FEES | 141 | 0 | 141 | |
| INSURANCE | 805 | 805 | 0 | |
| REPAIRS & MAINTENANCE | 2,053 | 2,053 | 0 | |
| SUPPLIES | 41 | 41 | 0 | |
| TELEPHONE | 3,824 | 3,824 | 0 | |
| ADVERTISING | 450 | 450 | 0 | |
| INSURANCE | 45,949 | 45,949 | 0 | |
| SUPPLIES | 8,447 | 8,447 | 0 | |
| REPAIRS & MAINTENANCE | 199,905 | 199,905 | 0 | |
| CONTRACT SERVICES | 191,498 | 191,498 | 0 | |
| UTILITIES | 359,504 | 359,504 | 0 | |
| MISCELLANEOUS | 20 | 20 | 0 | |
| INSURANCE | 1,716 | 1,716 | 0 | |
| UTILITIES | 8,041 | 8,041 | 0 | |
| CONTRACT SERVICES | 1,823 | 1,823 | 0 | |
| REPAIRS & MAINTENANCE | 3,384 | 3,384 | 0 | |
| SUPPLIES | 11 | 11 | 0 | |
| INSURANCE | 6,592 | 6,592 | 0 | |
| REPAIRS & MAINTENANCE | 21,075 | 21,075 | 0 | |
| UTILITIES | 7,398 | 7,398 | 0 | |
| SUPPLIES | 418 | 418 | 0 | |
| CONTRACT SERVICES | 4,085 | 4,085 | 0 | |
| ADVERTISING | 450 | 450 | 0 | |
| TELEPHONE | 2,130 | 2,130 | 0 | |
| PROFESSIONAL FEES | 2,038 | 2,038 | 0 | |
| REPAIRS & MAINTENANCE | 9,429 | 9,429 | 0 | |
| UTILITIES | 17,268 | 17,268 | 0 | |
| SUPPLIES | 1,769 | 1,769 | 0 | |
| CONTRACT SERVICES | 17,376 | 17,376 | 0 | |
| ADVERTISING | 7,802 | 7,802 | 0 | |
| LEASE OF SPACES | 48,282 | 48,282 | 0 | |
| AMORTIZATION | 6,594 | 6,594 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 90,624 | 90,624 | 90,624 |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 30,090 | 30,090 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 503,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LONG TERM DEBT | 2,467,670 | 2,350,797 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVEST MGMT FEES | 52,234 | 52,234 | 0 | |
| OTHER | 1,622 | 0 | 1,622 | |
| PAYROLL PROCESSING FEES | 1,326 | 676 | 605 | |
| COMMISSIONS | 20,517 | 20,517 | 0 | |
| COMMISSIONS | 2,195 | 2,195 | 0 | |
| COMMISSIONS | 49,771 | 49,771 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 336 | 336 | 0 | |
| PAYROLL TAXES | 27,851 | 14,674 | 13,177 | |
| PROPERTY TAXES-FDN PORTION | 15,893 | 0 | 15,893 | |
| EXCISE TAXES | 2,062 | 0 | 0 | |
| PROPERTY TAXES | 6,929 | 6,929 | 0 | |
| PROPERTY TAXES | 207,367 | 207,367 | 0 | |
| PROPERTY TAXES | 6,730 | 6,730 | 0 | |
| PROPERTY TAXES | 53,215 | 53,215 | 0 |