| 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 | 34,416 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 23,563 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 74,924 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 10,622 | SL | 56.000000000000 | 2,183 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 39,799 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 887 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 29,104 | SL | 61.000000000000 | 5,926 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 8,055 | SL | 61.000000000000 | 1,639 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 106,045 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 18,024 | SL | 61.000000000000 | 3,670 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 52,835 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 3,057 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 7,728 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 304,544 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 88,468 | SL | 39.000000000000 | 9,035 | 0 | ||
| USED CANON CMERA | 2006-05-15 | 600 | 600 | SL | 7.000000000000 | 0 | 0 | ||
| TREATED DOCK | 2008-10-15 | 3,731 | 1,307 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 611 | SL | 39.000000000000 | 119 | 0 | ||
| CUSTOM FOLDING CHILD GATE | 2009-02-10 | 620 | 558 | SL | 5.000000000000 | 62 | 0 | ||
| DELL COMPUTER | 2009-06-04 | 483 | 436 | SL | 5.000000000000 | 47 | 0 | ||
| LAGO LANE BASEMENT OFFICE | 2009-03-31 | 3,874 | 475 | SL | 39.000000000000 | 99 | 0 | ||
| FURNITURE | 2009-03-18 | 3,630 | 2,335 | 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 | 18,547 | SL | 27.500000000000 | 5,363 | 0 | ||
| 3450 WEST BUILDING | 2012-05-01 | 250,357 | 10,431 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 534 | SL | 15.000000000000 | 356 | 0 | ||
| 3450 WEST BUILDING - TI | 2012-05-01 | 3,766 | 1,130 | SL | 5.000000000000 | 753 | 0 | ||
| 3460 TI COMPLETE NUTRITION | 2013-01-28 | 23,114 | 543 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 206 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 294 | SL | 39.000000000000 | 321 | 0 | ||
| FOUNDATION VEHICLE - AUDI 2010 | 2014-01-01 | 47,156 | SL | 5.000000000000 | 9,431 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF ROSE ENGRAVING | 2012-01 | PURCHASED | 2014-12 | 31,844 | 0 | -31,844 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,783 | 37,872 | 96,911 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 28,355 | 243,614 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 90,293 | 509,098 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 12,805 | 109,459 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 48,643 | 84,023 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 1,084 | 1,877 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 35,030 | 326,445 | |
| 50% 3460 28TH ST | 100,006 | 9,694 | 90,312 | |
| BUILDING 3460 28TH ST | 848,352 | 127,798 | 720,554 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 21,694 | 202,165 | |
| SITE WORK 3460 28TH ST | 176,121 | 64,576 | 111,545 | |
| SIGNAGE 3460 28TH ST | 10,192 | 3,736 | 6,456 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 9,744 | 68,885 | |
| LAND 290 GREENWICH | 87,800 | 0 | 87,800 | |
| BUILDING 290 GREENWICH | 147,473 | 23,910 | 123,563 | |
| 3450 WEST BUILDING | 250,357 | 16,850 | 233,507 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 890 | 4,446 | |
| 3450 WEST BUILDING - TI | 3,766 | 1,883 | 1,883 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROSE ENGRAVING PARTNERSHIP | AT COST | 0 | 0 |
| NOTE RECEIVABLE - POWERS | AT COST | 491,803 | 491,803 |
| 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 | 335,646 | 877,350 | |
| 200 LAGO LANE 2004 | 352,368 | 97,503 | 254,865 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 1,556 | 2,175 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 730 | 3,929 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 574 | 3,300 | |
| FURNITURE | 3,630 | 2,854 | 776 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 1,136 | 21,978 | |
| 3450 WEST BUILDING -TI | 8,750 | 430 | 8,320 | |
| 3450 WEST BUILDING - TI | 12,500 | 615 | 11,885 | |
| FOUNDATION VEHICLE - AUDI 2010 | 47,156 | 9,431 | 37,725 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LOAN FEES | 39,036 | 24,427 | |
| TENANT BILLBACK | 1,165 | 98 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 3,582 | 0 | 3,582 | |
| OFFICE SUPPLIES | 32 | 0 | 32 | |
| PRINTING AND PUBLICATION | 306 | 0 | 306 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 32,794 | 32,794 | 0 | |
| ALLOCATED G&A COSTS | 4,747 | 1,318 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 189,035 | 52,495 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 17,939 | 1,177 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,500 | 0 | 2003-12 | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||||||
| 925 | 0 | 2003-03 | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||||||
| NONE | 4,695 | 0 | 2004-11 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||||
| 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 | 4,837 | 0 | 4,837 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,205 | 0 | 1,205 | |
| PROPERTY | 9,420 | 0 | 9,420 |