| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS - CULVERT LOAN | 2018-10-03 | 5,371 | 60.000000000000 | 269 | 0 | 269 |
| 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 | 134,785 | 48,240 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 42,732 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 136,400 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 19,210 | SL | 56.750000000000 | 2,154 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 75,177 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 1,678 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 52,767 | SL | 61.080000000000 | 5,918 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 14,598 | SL | 61.080000000000 | 1,637 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 193,055 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 32,678 | SL | 61.080000000000 | 3,665 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 99,802 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 5,776 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 15,793 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 428,954 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 124,609 | 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 | 2,301 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 1,090 | 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 | 873 | SL | 39.000000000000 | 99 | 0 | ||
| FURNITURE | 2009-03-18 | 3,630 | 3,630 | SL | 7.000000000000 | 0 | 0 | ||
| 3450 WEST BUILDING | 2012-05-01 | 250,357 | 36,109 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 1,957 | SL | 15.000000000000 | 356 | 0 | ||
| 3450 WEST BUILDING - TI | 2012-05-01 | 3,766 | 3,766 | SL | 5.000000000000 | 0 | 0 | ||
| 3460 TI COMPLETE NUTRITION | 2013-01-28 | 23,114 | 2,939 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 1,112 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 1,589 | SL | 39.000000000000 | 321 | 0 | ||
| FOUNDATION VEHICLE - AUDI 2010 | 2014-01-01 | 47,156 | 37,725 | SL | 5.000000000000 | 9,431 | 0 | ||
| 290 GREENWICH REMODEL | 2017-04-01 | 170,626 | 4,395 | SL | 27.500000000000 | 6,205 | 0 | ||
| 290 GREENWICH BUILDING | 2010-07-30 | 139,475 | 37,827 | SL | 27.500000000000 | 5,072 | 0 | ||
| 290 GREENWICH LAND | 2010-07-30 | 87,800 | NC | 0 % | 0 | 0 | |||
| 2018 MERCEDES E400 | 2018-05-23 | 77,429 | SL | 5.000000000000 | 9,033 | 0 | |||
| 290 GREENWICH LANDSCAPING | 2018-11-12 | 63,768 | SL | 15.000000000000 | 709 | 0 | |||
| 2840 BROADMOOR PHASE 1 PARKING LOT | 2018-11-01 | 69,716 | SL | 15.000000000000 | 775 | 0 | |||
| 2840 BROADMOOR PHASE 1 SIGNAGE | 2018-11-01 | 1,331 | SL | 15.000000000000 | 15 | 0 | |||
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 2018-11-01 | 12,467 | SL | 15.000000000000 | 139 | 0 | |||
| 2840 BROADMOOR PHASE 1 PLUMBING | 2018-11-01 | 1,186 | SL | 39.000000000000 | 5 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,785 | 51,696 | 83,089 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 47,524 | 224,445 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 151,769 | 447,622 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 21,364 | 100,900 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 84,021 | 48,645 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 1,875 | 1,086 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 58,685 | 302,790 | |
| 50% 3460 28TH ST | 100,006 | 16,235 | 83,771 | |
| BUILDING 3460 28TH ST | 848,352 | 214,808 | 633,544 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 36,343 | 187,516 | |
| SITE WORK 3460 28TH ST | 176,121 | 111,543 | 64,578 | |
| SIGNAGE 3460 28TH ST | 10,192 | 6,455 | 3,737 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 17,809 | 60,820 | |
| 3450 WEST BUILDING | 250,357 | 42,528 | 207,829 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 2,313 | 3,023 | |
| 3450 WEST BUILDING - TI | 3,766 | 3,766 | 0 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 3,532 | 19,582 | |
| 3450 WEST BUILDING -TI | 8,750 | 1,336 | 7,414 | |
| 3450 WEST BUILDING - TI | 12,500 | 1,910 | 10,590 | |
| 2840 BROADMOOR PHASE 1 PARKING LOT | 69,716 | 775 | 68,941 | |
| 2840 BROADMOOR PHASE 1 SIGNAGE | 1,331 | 15 | 1,316 | |
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 12,467 | 139 | 12,328 | |
| 2840 BROADMOOR PHASE 1 PLUMBING | 1,186 | 5 | 1,181 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - POWERS | AT COST | 65,934 | 65,934 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 460,056 | 752,940 | |
| 200 LAGO LANE 2004 | 352,368 | 133,644 | 218,724 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 2,550 | 1,181 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 1,209 | 3,450 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 972 | 2,902 | |
| FURNITURE | 3,630 | 3,630 | 0 | |
| FOUNDATION VEHICLE - AUDI 2010 | 47,156 | 47,156 | 0 | |
| 290 GREENWICH REMODEL | 170,626 | 10,600 | 160,026 | |
| 290 GREENWICH BUILDING | 139,475 | 42,899 | 96,576 | |
| 290 GREENWICH LAND | 87,800 | 0 | 87,800 | |
| 2018 MERCEDES E400 | 77,429 | 9,033 | 68,396 | |
| 290 GREENWICH LANDSCAPING | 63,768 | 709 | 63,059 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LOAN FEES | 5,609 | 0 | 0 |
| TENANT BILLBACK | -14 | -192 | -192 |
| CONSTRUCTION IN PROGRESS | 27,929 | 79,689 | 79,689 |
| PREPAID CLOSING FEES | 0 | 5,179 | 5,179 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 8,487 | 0 | 8,486 | |
| OFFICE SUPPLIES | 2,909 | 0 | 2,909 | |
| MISCELLANEOUS | 735 | 0 | 0 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 44,872 | 44,872 | 0 | |
| ALLOCATED G&A COSTS | 7,996 | 2,870 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 211,619 | 75,950 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 36,370 | 36,370 | 0 | |
| AMORTIZATION | 192 | 69 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 1,522 | 3,029 |
| CREDIT CARDS | 0 | 5,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| DONALD PETTINGA | NONE | 75,000 | 65,266 | 2006-01 | 2007-08 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||
| CALM THE CHAOS LLC | NONE | 15,000 | 13,346 | 2017-12 | 2021-12 | MONTHLY | 500.0000000000 % | PROGRAM RELATED INVESTMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLOCATED ACCOUNTING & LEGAL FEES | 7,996 | 0 | 7,996 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,565 | 0 | 1,565 | |
| PROPERTY | 10,530 | 0 | 10,530 | |
| FEDERAL TAXES | 23,040 | 0 | 0 | |
| STATE TAXES | 2,000 | 0 | 0 |