| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2840 BROADMOOR | 2004-01-01 | 134,783 | 30,960 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 18,769 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 59,555 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 8,439 | SL | 56.000000000000 | 2,183 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 30,955 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 690 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 23,178 | SL | 61.000000000000 | 5,926 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 6,416 | SL | 61.000000000000 | 1,639 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 84,292 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 14,354 | SL | 61.000000000000 | 3,670 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 41,094 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 2,378 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 5,712 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 273,442 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 79,433 | SL | 39.000000000000 | 9,035 | 0 | ||
| BMW | 2006-06-01 | 41,063 | 41,063 | SL | 5.000000000000 | 0 | 0 | ||
| USED CANON CMERA | 2006-05-15 | 600 | 572 | SL | 7.000000000000 | 28 | 0 | ||
| TREATED DOCK | 2008-10-15 | 3,731 | 1,058 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 492 | SL | 39.000000000000 | 119 | 0 | ||
| CUSTOM FOLDING CHILD GATE | 2009-02-10 | 620 | 434 | SL | 5.000000000000 | 124 | 0 | ||
| DELL COMPUTER | 2009-06-04 | 483 | 339 | SL | 5.000000000000 | 97 | 0 | ||
| LAGO LANE BASEMENT OFFICE | 2009-03-31 | 3,874 | 376 | SL | 39.000000000000 | 99 | 0 | ||
| FURNITURE | 2009-03-18 | 3,630 | 1,816 | SL | 7.000000000000 | 519 | 0 | ||
| LAND 290 GREENWICH | 2010-07-30 | 87,800 | NC | 0 % | 0 | 0 | |||
| BUILDING 290 GREENWICH | 2010-07-30 | 147,473 | 13,184 | SL | 27.500000000000 | 5,363 | 0 | ||
| 3450 WEST BUILDING | 2012-05-01 | 250,357 | 4,012 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 178 | SL | 15.000000000000 | 356 | 0 | ||
| 3450 WEST BUILDING - TI | 2012-05-01 | 3,766 | 377 | SL | 5.000000000000 | 753 | 0 | ||
| 3460 TI COMPLETE NUTRITION | 2013-01-28 | 23,114 | SL | 39.000000000000 | 543 | 0 | |||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | SL | 39.000000000000 | 206 | 0 | |||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | SL | 39.000000000000 | 294 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| AUTO | 2006-06 | PURCHASED | 2013-01 | 15,000 | 41,063 | 0 | 15,000 | 41,063 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,783 | 34,416 | 100,367 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 23,561 | 248,408 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 74,924 | 524,467 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 10,622 | 111,642 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 39,799 | 92,867 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 887 | 2,074 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 29,104 | 332,371 | |
| 50% 3460 28TH ST | 100,006 | 8,055 | 91,951 | |
| BUILDING 3460 28TH ST | 848,352 | 106,045 | 742,307 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 18,024 | 205,835 | |
| SITE WORK 3460 28TH ST | 176,121 | 52,835 | 123,286 | |
| SIGNAGE 3460 28TH ST | 10,192 | 3,057 | 7,135 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 7,728 | 70,901 | |
| LAND 290 GREENWICH | 87,800 | 0 | 87,800 | |
| BUILDING 290 GREENWICH | 147,473 | 18,547 | 128,926 | |
| 3450 WEST BUILDING | 250,357 | 10,431 | 239,926 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 534 | 4,802 | |
| 3450 WEST BUILDING - TI | 3,766 | 1,130 | 2,636 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROSE ENGRAVING PARTNERSHIP | AT COST | 66,638 | 66,638 |
| NOTE RECEIVABLE - POWERS | AT COST | 538,959 | 538,959 |
| NOTE RECEIVABLE - WIERSMA | AT COST | 19,009 | 19,009 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 304,544 | 908,452 | |
| 200 LAGO LANE 2004 | 352,368 | 88,468 | 263,900 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 1,307 | 2,424 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 611 | 4,048 | |
| CUSTOM FOLDING CHILD GATE | 620 | 558 | 62 | |
| DELL COMPUTER | 483 | 436 | 47 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 475 | 3,399 | |
| FURNITURE | 3,630 | 2,335 | 1,295 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 543 | 22,571 | |
| 3450 WEST BUILDING -TI | 8,750 | 206 | 8,544 | |
| 3450 WEST BUILDING - TI | 12,500 | 294 | 12,206 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LOAN FEES | 7,307 | 39,036 | 39,036 |
| TENANT BILLBACK | 140 | 1,165 | 1,165 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOUL CARE EXPENSES | 8,904 | 0 | 8,904 | |
| OFFICE SUPPLIES | 608 | 0 | 608 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 45,287 | 45,287 | 0 | |
| ALLOCATED G&A COSTS | 8,082 | 2,038 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 215,124 | 54,254 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 27,146 | 3,046 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,125 | 0 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MACK RANDALL | 2,500 | 0 | 2003-12 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||||
| CHARLENE SAWYER | 925 | 0 | 2003-03 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||||
| NANCY ELMER | NONE | 4,695 | 0 | 2004-11 | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||||
| DONALD PETTINGA | NONE | 75,000 | 0 | 2006-01 | 2007-08 | 0 % | PROGRAM RELATED INVESTMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| G & A EXPENSES | 3,579 | 0 | 3,579 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,902 | 0 | 1,902 | |
| PROPERTY | 8,988 | 0 | 8,988 | |
| MICH TAXES | 700 | 177 | 0 |