| 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 | 1,726 | 84.000000000000 | 767 | 0 | 2,493 | |
| 2840 BROADMOOR LOAN CLOSING COST | 2019-01-16 | 5,828 | 1,117 | 120.000000000000 | 583 | 0 | 1,700 |
| 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 | 58,608 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 57,108 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 182,507 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 25,672 | SL | 56.750000000000 | 2,154 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 101,709 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 2,269 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 70,521 | SL | 61.080000000000 | 5,918 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 19,509 | SL | 61.080000000000 | 1,637 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 258,314 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 43,673 | SL | 61.080000000000 | 3,665 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 135,025 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 7,813 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 21,841 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 522,260 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 151,714 | 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 | 3,048 | SL | 15.000000000000 | 249 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 1,447 | 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 | 1,170 | 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 | 55,366 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 3,025 | 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 | 4,718 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 1,784 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 2,552 | SL | 39.000000000000 | 321 | 0 | ||
| 290 GREENWICH REMODEL | 2017-04-01 | 170,626 | 23,010 | SL | 27.500000000000 | 6,205 | 0 | ||
| 290 GREENWICH BUILDING | 2010-07-30 | 139,475 | 53,043 | 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 | 40,005 | SL | 5.000000000000 | 15,486 | 0 | ||
| 290 GREENWICH LANDSCAPING | 2018-11-12 | 63,768 | 9,211 | SL | 15.000000000000 | 4,251 | 0 | ||
| 2840 BROADMOOR PHASE 1 PARKING LOT | 2018-11-01 | 69,716 | 10,071 | SL | 15.000000000000 | 4,648 | 0 | ||
| 2840 BROADMOOR PHASE 1 SIGNAGE | 2018-11-01 | 1,331 | 193 | SL | 15.000000000000 | 89 | 0 | ||
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 2018-11-01 | 12,467 | 1,801 | SL | 15.000000000000 | 831 | 0 | ||
| 2840 BROADMOOR PHASE 1 PLUMBING | 2018-11-01 | 1,186 | 65 | SL | 39.000000000000 | 30 | 0 | ||
| 2840 BROADMOOR PHASE 1 - BUILDING | 2019-01-16 | 313,933 | 15,764 | SL | 39.000000000000 | 8,050 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 2019-01-16 | 9,348 | 1,194 | SL | 15.000000000000 | 623 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 2019-01-16 | 6,371 | 1,603 | 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 | 35 | SL | 39.000000000000 | 18 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2019-01-01 | 2,851 | 380 | SL | 15.000000000000 | 190 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 2019-01-01 | 42,447 | 5,660 | SL | 15.000000000000 | 2,830 | 0 | ||
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 2019-01-01 | 33,683 | 4,492 | SL | 15.000000000000 | 2,246 | 0 | ||
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 2019-06-30 | 83,307 | 8,331 | SL | 15.000000000000 | 5,554 | 0 | ||
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2019-12-31 | 2,663 | 178 | SL | 15.000000000000 | 178 | 0 | ||
| 290 GREENWICH SPRINKLER SYSTEM | 2019-08-26 | 5,654 | 503 | SL | 15.000000000000 | 377 | 0 | ||
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 2020-12-07 | 161,275 | 172 | SL | 39.000000000000 | 4,135 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2020-12-07 | 70,314 | 391 | SL | 15.000000000000 | 4,688 | 0 | ||
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 2020-12-07 | 76,534 | 425 | SL | 15.000000000000 | 5,102 | 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 | 2,582 | 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 | 62,064 | 72,721 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 61,900 | 210,069 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 197,876 | 401,515 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 27,826 | 94,438 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 110,553 | 22,113 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 2,466 | 495 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 76,439 | 285,036 | |
| 50% 3460 28TH ST | 100,006 | 21,146 | 78,860 | |
| BUILDING 3460 28TH ST | 848,352 | 280,067 | 568,285 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 47,338 | 176,521 | |
| SITE WORK 3460 28TH ST | 176,121 | 146,766 | 29,355 | |
| SIGNAGE 3460 28TH ST | 10,192 | 8,492 | 1,700 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 23,857 | 54,772 | |
| 3450 WEST BUILDING | 250,357 | 61,785 | 188,572 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 3,381 | 1,955 | |
| 3450 WEST BUILDING - TI | 3,766 | 3,766 | 0 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 5,311 | 17,803 | |
| 3450 WEST BUILDING -TI | 8,750 | 2,008 | 6,742 | |
| 3450 WEST BUILDING - TI | 12,500 | 2,873 | 9,627 | |
| 2840 BROADMOOR PHASE 1 PARKING LOT | 69,716 | 14,719 | 54,997 | |
| 2840 BROADMOOR PHASE 1 SIGNAGE | 1,331 | 282 | 1,049 | |
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 12,467 | 2,632 | 9,835 | |
| 2840 BROADMOOR PHASE 1 PLUMBING | 1,186 | 95 | 1,091 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 553,362 | 659,634 | |
| 200 LAGO LANE 2004 | 352,368 | 160,749 | 191,619 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 3,297 | 434 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 1,566 | 3,093 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 1,269 | 2,605 | |
| FURNITURE | 3,630 | 3,630 | 0 | |
| 290 GREENWICH REMODEL | 170,626 | 29,215 | 141,411 | |
| 290 GREENWICH BUILDING | 139,475 | 58,115 | 81,360 | |
| 290 GREENWICH LAND | 87,800 | 0 | 87,800 | |
| 2018 MERCEDES E400 | 77,429 | 55,491 | 21,938 | |
| 290 GREENWICH LANDSCAPING | 63,768 | 13,462 | 50,306 | |
| 2840 BROADMOOR PHASE 1 - BUILDING | 313,933 | 23,814 | 290,119 | |
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 9,348 | 1,817 | 7,531 | |
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 6,371 | 2,028 | 4,343 | |
| 2840 BROADMOOR FLOOD PLAIN | 8,847 | 0 | 8,847 | |
| 2840 BROADMOOR PHASE 2 - BUILDINGS | 709 | 53 | 656 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2,851 | 570 | 2,281 | |
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 42,447 | 8,490 | 33,957 | |
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 33,683 | 6,738 | 26,945 | |
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 83,307 | 13,885 | 69,422 | |
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2,663 | 356 | 2,307 | |
| 290 GREENWICH SPRINKLER SYSTEM | 5,654 | 880 | 4,774 | |
| 2840 BROADMOOR LOAN CLOSING COST | 5,828 | 1,700 | 4,128 | |
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 161,275 | 4,307 | 156,968 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 70,314 | 5,079 | 65,235 | |
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 76,534 | 5,527 | 71,007 | |
| 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 | 5,164 | 7,745 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT BILLBACK | -228 | -293 | -293 |
| PREPAID CLOSING FEES | 8,356 | 7,005 | 7,005 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | -1,010 | 0 | -1,010 | |
| OFFICE SUPPLIES | 1,204 | 0 | 1,204 | |
| ORDINATION | 1,242 | 0 | 1,242 | |
| MISC COSTS | 13 | 0 | 13 | |
| BAD DEBT | 3,300 | 0 | 3,300 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 62,136 | 10,122 | 0 | |
| ALLOCATED G&A COSTS | 8,489 | 4,418 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 209,887 | 109,225 | 0 | |
| RENTAL EXPENSES 290 GREENWICH GRAND RAPIDS MI | 16,766 | 16,766 | 0 | |
| AMORTIZATION | 1,350 | 703 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 2,359 | 2,605 |
| 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 | 55,866 | 2006-01 | 2007-08 | 0 % | PROGRAM RELATED INVESTMENT | 0 | |||
| DALE BREUER | NONE | 0 | 0 | 2020-02 | 2021-12 | MONTHLY | 0 % | PROGRAM RELATED INVESTMENT | 0 | ||
| CAROL SANDERSON | NONE | 0 | 0 | 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 | 39,950 | 0 | 39,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,071 | 0 | 1,071 | |
| PROPERTY | 10,935 | 0 | 10,935 | |
| FEDERAL TAXES | 15,635 | 0 | 0 | |
| STATE TAXES | 6 | 0 | 6 |