| 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 | 959 | 84.000000000000 | 767 | 0 | 1,726 | |
| 2840 BROADMOOR LOAN CLOSING COST | 2019-01-16 | 5,828 | 534 | 120.000000000000 | 583 | 0 | 1,117 |
| 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 | 55,152 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 52,316 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 167,138 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 23,518 | SL | 56.750000000000 | 2,154 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 92,865 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 2,072 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 64,603 | SL | 61.080000000000 | 5,918 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 17,872 | SL | 61.080000000000 | 1,637 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 236,561 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 40,008 | SL | 61.080000000000 | 3,665 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 123,284 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 7,134 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 19,825 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 491,158 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 142,679 | 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 | 2,799 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 1,328 | 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 | 1,071 | 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 | 48,947 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 2,669 | 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 | 4,125 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 1,560 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 2,231 | SL | 39.000000000000 | 321 | 0 | ||
| 290 GREENWICH REMODEL | 2017-04-01 | 170,626 | 16,805 | SL | 27.500000000000 | 6,205 | 0 | ||
| 290 GREENWICH BUILDING | 2010-07-30 | 139,475 | 47,971 | 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 | 24,519 | SL | 5.000000000000 | 15,486 | 0 | ||
| 290 GREENWICH LANDSCAPING | 2018-11-12 | 63,768 | 4,960 | SL | 15.000000000000 | 4,251 | 0 | ||
| 2840 BROADMOOR PHASE 1 PARKING LOT | 2018-11-01 | 69,716 | 5,423 | SL | 15.000000000000 | 4,648 | 0 | ||
| 2840 BROADMOOR PHASE 1 SIGNAGE | 2018-11-01 | 1,331 | 104 | SL | 15.000000000000 | 89 | 0 | ||
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 2018-11-01 | 12,467 | 970 | SL | 15.000000000000 | 831 | 0 | ||
| 2840 BROADMOOR PHASE 1 PLUMBING | 2018-11-01 | 1,186 | 35 | SL | 39.000000000000 | 30 | 0 | ||
| 2840 BROADMOOR PHASE 1 - BUILDING | 2019-01-16 | 313,933 | 7,714 | SL | 39.000000000000 | 8,050 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 2019-01-16 | 9,348 | 571 | SL | 15.000000000000 | 623 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 2019-01-16 | 6,371 | 1,178 | SL | 15.000000000000 | 425 | 0 | ||
| 2840 BROADMOOR FLOOD PLAIN | 2019-12-23 | 8,847 | NC | 0 % | 0 | 0 | |||
| 2840 BROADMOOR PHASE 2 - BUILDINGS | 2019-01-01 | 709 | 17 | SL | 39.000000000000 | 18 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2019-01-01 | 2,851 | 190 | SL | 15.000000000000 | 190 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 2019-01-01 | 42,447 | 2,830 | SL | 15.000000000000 | 2,830 | 0 | ||
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 2019-01-01 | 33,683 | 2,246 | SL | 15.000000000000 | 2,246 | 0 | ||
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 2019-06-30 | 83,307 | 2,777 | SL | 15.000000000000 | 5,554 | 0 | ||
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2019-12-31 | 2,663 | SL | 15.000000000000 | 178 | 0 | |||
| 290 GREENWICH SPRINKLER SYSTEM | 2019-08-26 | 5,654 | 126 | SL | 15.000000000000 | 377 | 0 | ||
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 2020-12-07 | 161,275 | SL | 39.000000000000 | 172 | 0 | |||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2020-12-07 | 70,314 | SL | 15.000000000000 | 391 | 0 | |||
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 2020-12-07 | 76,534 | SL | 15.000000000000 | 425 | 0 | |||
| 2840 BROADMOOR PHASE 2 - LAND COSTS | 2020-12-07 | 12,555 | NC | 0 % | 0 | 0 | |||
| 2840 BROADMOOR FLOOD PLAIN | 2020-12-31 | 28,069 | NC | 0 % | 0 | 0 | |||
| 2840 BROADMOOR PHASE 1 - FLOORING | 2019-01-16 | 12,909 | SL | 5.000000000000 | 2,582 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,785 | 58,608 | 76,177 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 57,108 | 214,861 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 182,507 | 416,884 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 25,672 | 96,592 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 101,709 | 30,957 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 2,269 | 692 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 70,521 | 290,954 | |
| 50% 3460 28TH ST | 100,006 | 19,509 | 80,497 | |
| BUILDING 3460 28TH ST | 848,352 | 258,314 | 590,038 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 43,673 | 180,186 | |
| SITE WORK 3460 28TH ST | 176,121 | 135,025 | 41,096 | |
| SIGNAGE 3460 28TH ST | 10,192 | 7,813 | 2,379 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 21,841 | 56,788 | |
| 3450 WEST BUILDING | 250,357 | 55,366 | 194,991 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 3,025 | 2,311 | |
| 3450 WEST BUILDING - TI | 3,766 | 3,766 | 0 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 4,718 | 18,396 | |
| 3450 WEST BUILDING -TI | 8,750 | 1,784 | 6,966 | |
| 3450 WEST BUILDING - TI | 12,500 | 2,552 | 9,948 | |
| 2840 BROADMOOR PHASE 1 PARKING LOT | 69,716 | 10,071 | 59,645 | |
| 2840 BROADMOOR PHASE 1 SIGNAGE | 1,331 | 193 | 1,138 | |
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 12,467 | 1,801 | 10,666 | |
| 2840 BROADMOOR PHASE 1 PLUMBING | 1,186 | 65 | 1,121 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 522,260 | 690,736 | |
| 200 LAGO LANE 2004 | 352,368 | 151,714 | 200,654 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 3,048 | 683 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 1,447 | 3,212 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 1,170 | 2,704 | |
| FURNITURE | 3,630 | 3,630 | 0 | |
| 290 GREENWICH REMODEL | 170,626 | 23,010 | 147,616 | |
| 290 GREENWICH BUILDING | 139,475 | 53,043 | 86,432 | |
| 290 GREENWICH LAND | 87,800 | 0 | 87,800 | |
| 2018 MERCEDES E400 | 77,429 | 40,005 | 37,424 | |
| 290 GREENWICH LANDSCAPING | 63,768 | 9,211 | 54,557 | |
| 2840 BROADMOOR PHASE 1 - BUILDING | 313,933 | 15,764 | 298,169 | |
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 9,348 | 1,194 | 8,154 | |
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 6,371 | 1,603 | 4,768 | |
| 2840 BROADMOOR FLOOD PLAIN | 8,847 | 0 | 8,847 | |
| 2840 BROADMOOR PHASE 2 - BUILDINGS | 709 | 35 | 674 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2,851 | 380 | 2,471 | |
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 42,447 | 5,660 | 36,787 | |
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 33,683 | 4,492 | 29,191 | |
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 83,307 | 8,331 | 74,976 | |
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2,663 | 178 | 2,485 | |
| 290 GREENWICH SPRINKLER SYSTEM | 5,654 | 503 | 5,151 | |
| 2840 BROADMOOR LOAN CLOSING COST | 5,828 | 1,117 | 4,711 | |
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 161,275 | 172 | 161,103 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 70,314 | 391 | 69,923 | |
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 76,534 | 425 | 76,109 | |
| 2840 BROADMOOR PHASE 2 - LAND COSTS | 12,555 | 0 | 12,555 | |
| 2840 BROADMOOR FLOOD PLAIN | 28,069 | 0 | 28,069 | |
| 2840 BROADMOOR PHASE 1 - FLOORING | 12,909 | 2,582 | 10,327 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT BILLBACK | -235 | -228 | -228 |
| PREPAID CLOSING FEES | 9,706 | 8,356 | 8,356 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | -2,958 | 0 | -2,958 | |
| OFFICE SUPPLIES | 1,892 | 0 | 1,892 | |
| BAD DEBT | 10,841 | 0 | 0 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 35,656 | 6,949 | 0 | |
| ALLOCATED G&A COSTS | 14,097 | 6,895 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 221,165 | 108,172 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 48,925 | 48,925 | 0 | |
| AMORTIZATION | 1,350 | 660 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 2,760 | 2,359 |
| 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 | 60,866 | 2006-01 | 2007-08 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||
| CALM THE CHAOS LLC | NONE | 15,000 | 0 | 2017-12 | 2021-12 | MONTHLY | 500.0000000000 % | PROGRAM RELATED INVESTMENT | 0 | ||
| DALE BREUER | NONE | 0 | 5,565 | 2020-02 | 2021-12 | MONTHLY | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||
| CAROL SANDERSON | NONE | 0 | 6,276 | 2020-02 | 2021-12 | MONTHLY | 0 % | PROGRAM RELATED INVESTMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLOCATED ACCOUNTING & LEGAL FEES | 45,353 | 0 | 45,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 990 | 0 | 989 | |
| PROPERTY | 11,130 | 0 | 11,130 | |
| FEDERAL TAXES | 2,214 | 0 | 0 | |
| STATE TAXES | 0 | 0 | 0 |