| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,800 | 1,200 | 3,600 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| OLD LOCATION | PURCHASE | 2024-01 |
UNRELATED PARTY |
180,208 | -35,475 | 144,733 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ANN ARBOR - T BILLS | 881,316 | 881,316 |
| FIDELITY-CLARKSTON FOUNDERS FUND | 4,503,914 | 4,503,914 |
| FIDELITY-CLARKSTON PARTNERS FUND | 4,359,609 | 4,359,609 |
| GLYCADIA, INC | 652,440 | 652,440 |
| LPL-AXSIX-AXONIC STRATEGIC INC | 1,265,899 | 1,265,899 |
| LPL-CCLFX-CLIFFWATER CORP | 1,365,286 | 1,365,286 |
| LPL-COWZ-PACER US CASH COWS | 954,258 | 954,258 |
| LPL-DFAC-DIMENSIONAL US CORE | 2,580,456 | 2,580,456 |
| LPL-DFIEX-DFA INTL CORE EQUITY | 984,598 | 984,598 |
| LPL-DFLVX-DFA US LARGE CAP VALUE | 3,501,690 | 3,501,690 |
| LPL-DFQTX-DFA US CORE EQUITY | 5,630,194 | 5,630,194 |
| LPL-DFSTX-DFA US SMALL CAP CL I | 1,975,498 | 1,975,498 |
| LPL-DFSVX-DFA US SMALL CAP | 1,552,209 | 1,552,209 |
| LPL-DFUSX-DFA US LARGE CO | 7,737,809 | 7,737,809 |
| LPL-DSEEX-DOUBLELINE SHILLER | 2,672,165 | 2,672,165 |
| LPL-DURPX-DFA US HIGH RELATIVE | 3,365,697 | 3,365,697 |
| LPL-DUSLX-DFA US LARGE CAP GROWHT | 5,776,844 | 5,776,844 |
| LPL-EIFAX-EATON VANCE FLOATING | 2,589,666 | 2,589,666 |
| LPL-HYSZX-PGIM SHORT DURATIONS HY | ||
| LPL-IQLT-ISHARES EDGE MSCI INTL QUAL | 688,168 | 688,168 |
| LPL-JEPIX-JPMORGAN EQUITY PREM | 967,469 | 967,469 |
| LPL-MOAT-VANECK MORNINGSTAR | 4,015,910 | 4,015,910 |
| LPL-PIMIX-PIMCO INCOME INSTL | 2,927,862 | 2,927,862 |
| LPL-PRFRX T ROWE PRICE FLOATING | 3,075,135 | 3,075,135 |
| LPL-PRHSX-T ROWE HEALTH SCIENCES | ||
| LPL-PRWCX-T ROWE CP APPREC INVEST | 11,257,321 | 11,257,321 |
| LPL-QUAL-ISHARES EDGE MSCI US QUAL | 2,770,527 | 2,770,527 |
| LPL-SGIIX-FIRST EAGLE GLOBAL CL1 | 1,861,577 | 1,861,577 |
| LPL-SRDAX-STONE RIDGE DIVERSE | ||
| LPL-VDIGX-VANGUARD DIVIDEND GR | 2,278,539 | 2,278,539 |
| SCHAWB-ARES PRIVATE | 612,430 | 612,430 |
| SCHAWB-BLACKSTONE T FUND CLASS 1 | 3,976,510 | 3,976,510 |
| SCHAWB-BLACKSTONE-PE-LP CLASS ITE | 1,117,420 | 1,117,420 |
| SCHAWB-CAIS APOLLO ALIGNED | 3,464,705 | 3,464,705 |
| SCHAWB-CAIS APOLLO INVEST | 241,155 | 241,155 |
| SCHAWB-VANGUARD ST TREAS | 1,604,023 | 1,604,023 |
| SCHWAB-PIMCO FLEX CREDIT | 2,898,654 | 2,898,654 |
| SCHWAB-STILLWATER CORP LEIN | 2,963,400 | 2,963,400 |
| SCHWAB-STONE RIDGE ALT LEND | 1,539,721 | 1,539,721 |
| WELLS FARGO - T BILLS |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| C/R GLOBAL E&P FUND III | FMV | 3,220 | 3,220 |
| CERBERUS PARTNERS II, LP | FMV | 535,378 | 535,378 |
| CERBERUS PARTNERS, LP | FMV | 233,527 | 233,527 |
| D&F INVESTMENTS II, LLC | FMV | 19,751,316 | 19,751,316 |
| D&F INVESTMENTS, LLC | FMV | 22,687,658 | 22,687,658 |
| ERIAL-JARVIS, LLC | FMV | 1,028,179 | 1,028,179 |
| R/C GLOBAL E&P FUND IV | FMV | 349 | 349 |
| TRIAD-SIOUX FALLS PROP, LLC | FMV | 1,554,478 | 1,554,478 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BUILDOUT | ||||
| OFFICE FURNITURE | ||||
| OFFICE EQUIPMENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 20,997 | 20,997 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHARITABLE USE ASSETS (GILBERT/MCGRA | 3,432,668 | 6,498,277 | 6,498,277 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ALARM | 9,875 | 9,875 | ||
| ASSOCIATION DUES | 31,829 | 632 | 31,197 | |
| BANK CHARGES | 1,039 | 1,039 | ||
| CLEANING | 3,609 | 3,609 | ||
| COMPUTER EXPENSES | 43,814 | 10,217 | 33,597 | |
| COPIER | 3,583 | 896 | 2,687 | |
| DOCUMENT SHREDDING | 553 | 138 | 415 | |
| DUES AND SUBSCRIPTIONS | 8,919 | 7,940 | 979 | |
| ELEVATOR | 27,898 | 27,898 | ||
| INSURANCE D&O | 10,516 | 3,886 | 6,630 | |
| INSURANCE WORKERS COMP | 2,271 | 839 | 1,432 | |
| LAWN & SNOW | 17,101 | 17,101 | ||
| OFFICE SUPPLY | 31,930 | 6,199 | 25,731 | |
| PAYROLL PROCESSING | 3,514 | 1,299 | 2,215 | |
| POSTAGE | 1,188 | 1,188 | ||
| REFUND PROPERTY TAXES | -14,902 | -14,902 | ||
| TELEPHONE | 6,819 | 617 | 6,202 | |
| WEBSITE | 5,413 | 5,413 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE INCOME | 369,660 | 369,660 | 369,660 |
| BUILDING REPAIR | 478 | 478 | 478 |
| C/R GLOBAL ENERGY & POWER III | 363 | 363 | 363 |
| C/R GLOBAL ENERGY & POWER III | -108 | -108 | |
| C/R GLOBAL E&P III - DIRECT | -85 | -85 | -85 |
| CERBERUS PARTNERS | -17,451 | -17,451 | -17,451 |
| CERBERUS PARTNERS II | 12,607 | 12,607 | 12,607 |
| CERBERUS PARTNERS II | 5,652 | 5,652 | |
| D&F INVESTMENTS II, LLC | 769,465 | 769,465 | 769,465 |
| D&F INVESTMENTS, LLC | 959,040 | 959,040 | 959,040 |
| ERIAL JARVIS, LLC | 20,051 | 20,051 | 20,051 |
| R/C GLOBAL E&P IV CAYMAN | -231 | -231 | -231 |
| R/C GLOBAL E&P IV | -343 | -343 | -343 |
| R/C GLOBAL E&P IV FT | -43 | -43 | -43 |
| TRAID /SIOUX FALLS | 61,804 | 61,804 | 61,804 |
| TRAID /SIOUX FALLS | 36,672 | 36,672 |
| Description | Amount |
|---|---|
| UNREALIZED INVESTMENT GAIN | 11,157,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 98,379 | 32,175 | 66,204 | |
| INVEST. MANAGEMENT CRUDEN BAY | 273,789 | 273,789 | ||
| INVEST. MANAGEMENT WELLS T-BILLS | 4,331 | 4,331 | ||
| INVEST. MANAGEMENT CRUDEN SCHWAB | 53,802 | 53,802 | ||
| CONTRACT SERVICES | 3,065,609 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MICHIGAN FILING FEE | 350 | 290 | 60 | |
| FOREIGN TAX W/H | 3,572 | 3,572 |