| 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 | 37,872 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 28,355 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 90,293 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 12,747 | SL | 56.000000000000 | 2,183 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 48,644 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 1,086 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 35,013 | SL | 61.000000000000 | 5,926 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 9,687 | SL | 61.000000000000 | 1,639 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 127,797 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 21,683 | SL | 61.000000000000 | 3,670 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 64,578 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 3,737 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 9,745 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 335,648 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 97,503 | 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 | 1,554 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 732 | SL | 39.000000000000 | 119 | 0 | ||
| CUSTOM FOLDING CHILD GATE | 2009-02-10 | 620 | 620 | SL | 5.000000000000 | 0 | 0 | ||
| DELL COMPUTER | 2009-06-04 | 483 | 483 | SL | 5.000000000000 | 0 | 0 | ||
| LAGO LANE BASEMENT OFFICE | 2009-03-31 | 3,874 | 575 | SL | 39.000000000000 | 99 | 0 | ||
| FURNITURE | 2009-03-18 | 3,630 | 2,852 | 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 | 23,909 | SL | 27.500000000000 | 5,363 | 0 | ||
| 3450 WEST BUILDING | 2012-05-01 | 250,357 | 16,851 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 889 | SL | 15.000000000000 | 356 | 0 | ||
| 3450 WEST BUILDING - TI | 2012-05-01 | 3,766 | 1,883 | SL | 5.000000000000 | 753 | 0 | ||
| 3460 TI COMPLETE NUTRITION | 2013-01-28 | 23,114 | 1,161 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 439 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 628 | SL | 39.000000000000 | 321 | 0 | ||
| FOUNDATION VEHICLE - AUDI 2010 | 2014-01-01 | 47,156 | 9,431 | SL | 5.000000000000 | 9,431 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,783 | 41,328 | 93,455 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 33,147 | 238,822 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 105,662 | 493,729 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 14,930 | 107,334 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 57,488 | 75,178 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 1,283 | 1,678 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 40,939 | 320,536 | |
| 50% 3460 28TH ST | 100,006 | 11,326 | 88,680 | |
| BUILDING 3460 28TH ST | 848,352 | 149,550 | 698,802 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 25,353 | 198,506 | |
| SITE WORK 3460 28TH ST | 176,121 | 76,319 | 99,802 | |
| SIGNAGE 3460 28TH ST | 10,192 | 4,416 | 5,776 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 11,761 | 66,868 | |
| LAND 290 GREENWICH | 87,800 | 0 | 87,800 | |
| BUILDING 290 GREENWICH | 147,473 | 29,272 | 118,201 | |
| 3450 WEST BUILDING | 250,357 | 23,270 | 227,087 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 1,245 | 4,091 | |
| 3450 WEST BUILDING - TI | 3,766 | 2,636 | 1,130 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 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 | 366,750 | 846,246 | |
| 200 LAGO LANE 2004 | 352,368 | 106,538 | 245,830 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 1,803 | 1,928 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 851 | 3,808 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 674 | 3,200 | |
| FURNITURE | 3,630 | 3,371 | 259 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 1,754 | 21,360 | |
| 3450 WEST BUILDING -TI | 8,750 | 663 | 8,087 | |
| 3450 WEST BUILDING - TI | 12,500 | 949 | 11,551 | |
| FOUNDATION VEHICLE - AUDI 2010 | 47,156 | 18,862 | 28,294 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LOAN FEES | 24,427 | 15,774 | |
| TENANT BILLBACK | 98 | -3,292 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 6,630 | 0 | 0 | |
| OFFICE SUPPLIES | 2,774 | 0 | 0 | |
| ORDINATION | 3,363 | 0 | 0 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 35,662 | 35,662 | 0 | |
| ALLOCATED G&A COSTS | 7,776 | 2,105 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 205,102 | 55,521 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 11,438 | 1,456 | 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 | 2,200 | 2003-12 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||||
| CHARLENE SAWYER | 925 | 525 | 2003-03 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||||
| NANCY ELMER | NONE | 4,695 | 835 | 2004-11 | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||||
| DONALD PETTINGA | NONE | 75,000 | 65,266 | 2006-01 | 2007-08 | 0 % | PROGRAM RELATED INVESTMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| G & A EXPENSES | 7,776 | 0 | 7,776 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 989 | 0 | 989 | |
| PROPERTY | 9,725 | 0 | 9,725 | |
| FEDERAL TAXES | 20,000 | 0 | 0 | |
| MICH TAXES | 3,200 | 866 | 0 |