| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANDREWS HOOPER PAVLIK | 64,951 | 32,475 | 32,476 |
| 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 | 46,550 | S/L | 30.0000 | 3,800 | |||
| COPPER GUTTERS | 2013-02-06 | 27,120 | 10,773 | S/L | 30.0000 | 904 | |||
| PAINTING | 2013-02-06 | 16,855 | 16,738 | S/L | 12.0000 | 117 | |||
| DOORS & WINDOWS | 2013-02-06 | 6,230 | 2,475 | S/L | 30.0000 | 207 | |||
| DEHUMIDIFIER-BASEMENT | 2013-02-06 | 6,700 | 6,653 | S/L | 12.0000 | 47 | |||
| WATERPROOF PLANT DECK | 2013-02-06 | 3,510 | 1,394 | S/L | 30.0000 | 117 | |||
| PARK & NORTH RETAINING WALL | 2013-02-06 | 20,050 | 7,964 | S/L | 30.0000 | 669 | |||
| SOFFIT | 2013-09-03 | 2,700 | 1,020 | S/L | 30.0000 | 90 | |||
| HAND RAILS | 2013-09-03 | 4,500 | 1,700 | S/L | 30.0000 | 150 | |||
| LANDSCAPING/PAVING | 2013-09-03 | 44,902 | 25,444 | S/L | 20.0000 | 2,246 | |||
| DUCT WORK | 2013-09-03 | 11,500 | 4,344 | S/L | 30.0000 | 384 | |||
| SOUTH RETAINING WALL | 2013-09-03 | 39,642 | 14,976 | S/L | 30.0000 | 1,321 | |||
| LOWER LEVEL FLOORING | 2013-09-03 | 870 | 329 | S/L | 30.0000 | 29 | |||
| BATHROOM | 2013-09-03 | 3,710 | 1,402 | S/L | 30.0000 | 123 | |||
| BRASS PLATE, BROWN SWITCHES, & ALMOND OUTLETS | 2013-05-15 | 9,320 | 3,624 | S/L | 30.0000 | 311 | |||
| LOBBY FURNITURE/DECORATIONS | 2013-05-30 | 27,599 | 26,641 | S/L | 12.0000 | 958 | |||
| ETCHED GLASS LIGHTS BEHIND GARAGE DOOR | 2013-07-10 | 2,860 | 2,741 | S/L | 12.0000 | 119 | |||
| 3 LED LIGHTS BY FRONT DOOR | 2013-09-05 | 1,630 | 1,540 | S/L | 12.0000 | 90 | |||
| ARTWORK | 2013-09-11 | 2,870 | 2,711 | S/L | 12.0000 | 159 | |||
| LED LAMPS & LIGHTING | 2013-05-22 | 1,065 | 1,028 | S/L | 12.0000 | 37 | |||
| WINDOWS | 2014-09-10 | 10,800 | 3,720 | S/L | 30.0000 | 360 | |||
| ARCHITECTURAL BLOCK WALL | 2016-03-17 | 37,474 | 10,930 | S/L | 30.0000 | 1,249 | |||
| FIRE SUPPRESSION SYSTEM UPDATE | 2015-02-18 | 5,640 | 1,849 | S/L | 30.0000 | 188 | |||
| REPAIR & PAINT CANDLE SYSTEMS | 2015-12-22 | 5,494 | 4,120 | S/L | 12.0000 | 458 | |||
| REPAIR ROOF, WINDOW, AND STUCCO | 2016-06-06 | 13,878 | 9,927 | S/L | 12.0000 | 1,156 | |||
| REMODEL CONFERENCE ROOM | 2016-12-14 | 46,711 | 12,586 | S/L | 30.0000 | 1,557 | |||
| REPAIR - REPLACE ROOF-BRANDLE ROOFING | 2017-09-20 | 75,235 | 18,182 | S/L | 30.0000 | 2,508 | |||
| CEILING INTERIOR & EXTERIOR SOFFIT REPAIR-CCN | 2017-10-19 | 17,800 | 4,252 | S/L | 30.0000 | 594 | |||
| PAINT INTERIOR BUILDING &RETAINING WALL-ESTEP | 2017-10-10 | 7,327 | 4,427 | S/L | 12.0000 | 610 | |||
| (2) LOCHINVAR BOILERS-J & D PLUMBING &HEATING | 2017-10-10 | 21,000 | 5,075 | S/L | 30.0000 | 700 | |||
| CHIMNEY REPAIRS-LAKE PAINTING | 2017-10-17 | 1,285 | 767 | S/L | 12.0000 | 107 | |||
| COMMUNICATIONS SYSTEM-J&D PLUMBING & HEATING | 2018-01-04 | 1,420 | 828 | S/L | 12.0000 | 119 | |||
| ALARM-BLASY ELECTRIC | 2018-01-29 | 2,500 | 1,441 | S/L | 12.0000 | 208 | |||
| CONFERENCE ROOM LIGHTING-BLASY | 2018-03-09 | 3,687 | 2,100 | S/L | 12.0000 | 307 | |||
| CONCRETE APRON & DRAIN IN FRONT OF GARGE | 2018-08-01 | 2,050 | 658 | S/L | 20.0000 | 102 | |||
| 116 REVERE, MIDLAND MI | 2019-02-21 | 179,227 | |||||||
| GRUNDFOSS PUMP-J&D | 2019-01-14 | 6,577 | 3,288 | S/L | 12.0000 | 549 | |||
| CAST IRON TOILET FLANGE-J&D | 2019-02-14 | 3,984 | 1,964 | S/L | 12.0000 | 332 | |||
| FIRE ALARM SYSTEM - BLASY ELECTRIC | 2019-05-07 | 2,960 | 1,398 | S/L | 12.0000 | 246 | |||
| GUTTER GUARDS - BRANDLE ROOFING | 2019-06-19 | 3,200 | 1,467 | S/L | 12.0000 | 266 | |||
| 9 ANDERSON WINDOWS-LIVING ROOM-RICK BOOTH | 2019-09-23 | 14,669 | 2,567 | S/L | 30.0000 | 489 | |||
| INTERIOR PAINTING - ESTEP PAINTING CO | 2020-08-18 | 10,165 | 3,671 | S/L | 12.0000 | 847 | |||
| BATHROOM IMPROVEMENTS - THREE RIVERS | 2020-12-08 | 13,579 | 4,621 | S/L | 12.0000 | 1,131 | |||
| INDIRECT LIGHTING-BLASY ELECTRIC | 2021-01-14 | 1,713 | 571 | S/L | 12.0000 | 143 | |||
| RELOCATE DATAT LINE-BLASY ELECTRIC | 2021-01-25 | 2,990 | 976 | S/L | 12.0000 | 249 | |||
| OFFICE PAINTING-RYAL'S PAINTING | 2021-04-07 | 26,874 | 8,398 | S/L | 12.0000 | 2,240 | |||
| OFFICE LIGHTING-RUTH ANNE - BLASY | 2021-05-03 | 4,198 | 1,283 | S/L | 12.0000 | 350 | |||
| A/C CHILLER BOARD - J&D PLUMBING | 2021-07-13 | 8,314 | 2,425 | S/L | 12.0000 | 693 | |||
| EXTERIOR PAINTING-RYAL'S PAINTING LLC | 2021-08-24 | 9,642 | 2,678 | S/L | 12.0000 | 804 | |||
| SIDEWALK REPLACEMENT - THREE RIVERS | 2021-09-13 | 2,520 | 420 | S/L | 20.0000 | 126 | |||
| WEST RETAINING WALL REFURBISH - THREE RIVERS | 2021-09-30 | 108,900 | 11,798 | 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 | 2,829 | S/L | 12.0000 | 1,257 | |||
| NEW GARAGE FLOOR | 2022-12-01 | 64,904 | 4,507 | S/L | 30.0000 | 2,164 | |||
| COPPER FLASHING | 2022-10-05 | 4,100 | 769 | S/L | 12.0000 | 341 | |||
| PREP AND PAINTING GARAGE INTERIOR | 2023-05-09 | 3,426 | 476 | S/L | 12.0000 | 285 | |||
| OUTDOOR STAT AND SENSOR FOR BASE BOARD | 2023-05-11 | 1,937 | 269 | S/L | 12.0000 | 161 | |||
| ELECTRICAL PANEL | 2023-07-01 | 1,429 | 179 | S/L | 12.0000 | 119 | |||
| PAINTING STORAGE ROOM | 2023-08-01 | 3,561 | 420 | S/L | 12.0000 | 297 | |||
| PAINTING GARAGE FLOOR AND DOORS | 2023-10-10 | 1,924 | 200 | S/L | 12.0000 | 161 | |||
| CONVERTING BATHROOM HEATER | 2023-11-07 | 3,408 | 331 | S/L | 12.0000 | 284 | |||
| HOT WATER HEATER IN GARAGE | 2023-11-07 | 7,095 | 690 | S/L | 12.0000 | 591 | |||
| LEAF GUARD BRACKETS | 2024-05-13 | 2,700 | 150 | S/L | 12.0000 | 225 | |||
| EXTERIOR WINDOWS | 2024-06-11 | 5,380 | 262 | S/L | 12.0000 | 448 | |||
| DRIVEWAY REPLACEMENT | 2024-08-26 | 94,260 | 1,571 | S/L | 20.0000 | 4,713 | |||
| GARAGE DOOR/BATHROOM DOOR PAINTED | 2025-05-28 | 6,262 | S/L | 12.0000 | 304 | ||||
| CHILLER CONTROL BOARD | 2025-08-05 | 3,276 | S/L | 12.0000 | 114 | ||||
| SHED ROOF | 2025-12-09 | 20,580 | S/L | 30.0000 | 57 | ||||
| DECK DRAIN | 2025-12-09 | 8,070 | S/L | 30.0000 | 22 | ||||
| MISC ROUNDING | 44 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 12,333,166 | 13,068,943 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STMTS | 103,853,196 | 180,838,421 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY | 205,612 | 205,612 | 205,612 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED STMTS | AT COST | 3,559,226 | 3,573,226 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDING, & EQUIPMENT | 1,067,619 | 366,868 | 700,751 | 700,751 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 13,597 | 6,799 | 6,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAXES | 51,181 | 51,181 |
| Description | Amount |
|---|---|
| CHANGE IN GRANTS PAYABLE | 1,117,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC. EXPENSES | 339,327 | 339,327 | ||
| INSURANCE | 10,443 | 10,443 | ||
| LOSS FROM K-1S | 357,165 | 29,851 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCEBERNSTEIN HOLDING | 13,251 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 63,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPITAL GUARDIAN FEES | 91,534 | 91,534 | ||
| WELLS FARGO FEES | 831,055 | 831,055 | ||
| WM BLAIR ACCT ADVISORY FEES | 324,819 | 324,819 | ||
| HUNTINGTON BANK FEES | 8,326 | 8,326 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 8,373 | 8,373 | ||
| PAYROLL TAXES | 12,914 | 12,914 | ||
| FOREIGN TAXES | 28,859 | 28,859 | ||
| EXCISE TAXES | 219,000 |