| 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 | 3,260 | 84.000000000000 | 767 | 0 | 4,027 | |
| 2840 BROADMOOR LOAN CLOSING COST | 2019-01-16 | 5,828 | 2,283 | 120.000000000000 | 583 | 0 | 2,866 |
| 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 | 65,520 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 66,692 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 213,245 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 29,980 | SL | 56.750000000000 | 2,154 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 119,397 | SL | 15.000000000000 | 8,844 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 2,663 | SL | 15.000000000000 | 197 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 82,357 | SL | 61.080000000000 | 5,918 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 22,783 | SL | 61.080000000000 | 1,637 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 301,820 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 51,003 | SL | 61.080000000000 | 3,665 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 158,507 | SL | 15.000000000000 | 11,741 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 9,171 | SL | 15.000000000000 | 679 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 25,873 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 584,464 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 169,784 | 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 | 3,546 | SL | 15.000000000000 | 185 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 1,685 | 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 | 1,368 | 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 | 68,204 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 3,737 | 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 | 5,904 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 2,232 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 3,194 | SL | 39.000000000000 | 321 | 0 | ||
| 2018 MERCEDES E400 | 2018-05-23 | 77,429 | 70,977 | SL | 5.000000000000 | 6,452 | 0 | ||
| 2840 BROADMOOR PHASE 1 PARKING LOT | 2018-11-01 | 69,716 | 19,367 | SL | 15.000000000000 | 4,648 | 0 | ||
| 2840 BROADMOOR PHASE 1 SIGNAGE | 2018-11-01 | 1,331 | 371 | SL | 15.000000000000 | 89 | 0 | ||
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 2018-11-01 | 12,467 | 3,463 | SL | 15.000000000000 | 831 | 0 | ||
| 2840 BROADMOOR PHASE 1 PLUMBING | 2018-11-01 | 1,186 | 125 | SL | 39.000000000000 | 30 | 0 | ||
| 2840 BROADMOOR PHASE 1 - BUILDING | 2019-01-16 | 313,933 | 31,864 | SL | 39.000000000000 | 8,050 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 2019-01-16 | 9,348 | 2,440 | SL | 15.000000000000 | 623 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 2019-01-16 | 6,371 | 2,453 | 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 | 71 | SL | 39.000000000000 | 18 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2019-01-01 | 2,851 | 760 | SL | 15.000000000000 | 190 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 2019-01-01 | 42,447 | 11,320 | SL | 15.000000000000 | 2,830 | 0 | ||
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 2019-01-01 | 33,683 | 8,984 | SL | 15.000000000000 | 2,246 | 0 | ||
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 2019-06-30 | 83,307 | 19,439 | SL | 15.000000000000 | 5,554 | 0 | ||
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2019-12-31 | 2,663 | 534 | SL | 15.000000000000 | 178 | 0 | ||
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 2020-12-07 | 161,275 | 8,442 | SL | 39.000000000000 | 4,135 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2020-12-07 | 70,314 | 9,767 | SL | 15.000000000000 | 4,688 | 0 | ||
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 2020-12-07 | 76,534 | 10,629 | 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 | 9,340 | SL | 5.000000000000 | 2,582 | 0 | ||
| PHASE 2 - BUILDING | 2021-06-30 | 107,666 | 4,256 | SL | 39.000000000000 | 2,761 | 0 | ||
| PHASE 2 - LAND IMPROVEMENTS | 2021-06-30 | 6,772 | 982 | 150DB | 15.000000000000 | 579 | 0 | ||
| LAND IMPROVEMENTS WCS REMOVE LOCUST AND REPLACE W/ REGAL OAK | 2022-10-17 | 6,938 | 347 | 150DB | 15.000000000000 | 659 | 0 | ||
| CUSTOM VENTING FOR ENTIRE HOUSE | 2022-07-05 | 3,047 | 36 | SL | 39.000000000000 | 78 | 0 | ||
| MEETING SPACE 2 LIFT PUMPS, CONTROL PANELS, CHECK VALVES- MEETING SPAC | 2022-09-12 | 4,956 | 165 | SL | 15.000000000000 | 330 | 0 | ||
| WOODEN FLOORS GATHERING ROOM | 2023-06-26 | 3,702 | SL | 39.000000000000 | 47 | 0 | |||
| NEW DRIVEWAY | 2023-03-20 | 22,890 | SL | 15.000000000000 | 1,145 | 0 | |||
| CARPET | 2023-02-27 | 4,369 | SL | 5.000000000000 | 728 | 0 | |||
| RETAINING WALL | 2023-05-15 | 5,310 | SL | 15.000000000000 | 236 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,785 | 68,976 | 65,809 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 71,484 | 200,485 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 228,614 | 370,777 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 32,134 | 90,130 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 128,241 | 4,425 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 2,860 | 101 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 88,275 | 273,200 | |
| 50% 3460 28TH ST | 100,006 | 24,420 | 75,586 | |
| BUILDING 3460 28TH ST | 848,352 | 323,573 | 524,779 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 54,668 | 169,191 | |
| SITE WORK 3460 28TH ST | 176,121 | 170,248 | 5,873 | |
| SIGNAGE 3460 28TH ST | 10,192 | 9,850 | 342 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 27,889 | 50,740 | |
| 3450 WEST BUILDING | 250,357 | 74,623 | 175,734 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 4,093 | 1,243 | |
| 3450 WEST BUILDING - TI | 3,766 | 3,766 | 0 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 6,497 | 16,617 | |
| 3450 WEST BUILDING -TI | 8,750 | 2,456 | 6,294 | |
| 3450 WEST BUILDING - TI | 12,500 | 3,515 | 8,985 | |
| 2840 BROADMOOR PHASE 1 PARKING LOT | 69,716 | 24,015 | 45,701 | |
| 2840 BROADMOOR PHASE 1 SIGNAGE | 1,331 | 460 | 871 | |
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 12,467 | 4,294 | 8,173 | |
| 2840 BROADMOOR PHASE 1 PLUMBING | 1,186 | 155 | 1,031 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 615,566 | 597,430 | |
| 200 LAGO LANE 2004 | 352,368 | 178,819 | 173,549 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 3,731 | 0 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 1,804 | 2,855 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 1,467 | 2,407 | |
| FURNITURE | 3,630 | 3,630 | 0 | |
| 2018 MERCEDES E400 | 77,429 | 77,429 | 0 | |
| 2840 BROADMOOR PHASE 1 - BUILDING | 313,933 | 39,914 | 274,019 | |
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 9,348 | 3,063 | 6,285 | |
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 6,371 | 2,878 | 3,493 | |
| 2840 BROADMOOR FLOOD PLAIN | 8,847 | 0 | 8,847 | |
| 2840 BROADMOOR PHASE 2 - BUILDINGS | 709 | 89 | 620 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2,851 | 950 | 1,901 | |
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 42,447 | 14,150 | 28,297 | |
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 33,683 | 11,230 | 22,453 | |
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 83,307 | 24,993 | 58,314 | |
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2,663 | 712 | 1,951 | |
| 2840 BROADMOOR LOAN CLOSING COST | 5,828 | 2,866 | 2,962 | |
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 161,275 | 12,577 | 148,698 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 70,314 | 14,455 | 55,859 | |
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 76,534 | 15,731 | 60,803 | |
| 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 | 11,922 | 987 | |
| PHASE 2 - BUILDING | 107,666 | 7,017 | 100,649 | |
| PHASE 2 - LAND IMPROVEMENTS | 6,772 | 1,561 | 5,211 | |
| LAND IMPROVEMENTS WCS REMOVE LOCUST AND REPLACE W/ REGAL OAK | 6,938 | 1,006 | 5,932 | |
| CUSTOM VENTING FOR ENTIRE HOUSE | 3,047 | 114 | 2,933 | |
| MEETING SPACE 2 LIFT PUMPS, CONTROL PANELS, CHECK VALVES- MEETING SPAC | 4,956 | 495 | 4,461 | |
| WOODEN FLOORS GATHERING ROOM | 3,702 | 47 | 3,655 | |
| NEW DRIVEWAY | 22,890 | 1,145 | 21,745 | |
| CARPET | 4,369 | 728 | 3,641 | |
| RETAINING WALL | 5,310 | 236 | 5,074 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT BILLBACK | 3,072 | 3,179 | 3,179 |
| PREPAID CLOSING FEES | 5,655 | 4,305 | 4,305 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 6,356 | 0 | 6,356 | |
| OFFICE SUPPLIES | 565 | 0 | 565 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 45,683 | 6,866 | 0 | |
| ALLOCATED G&A COSTS | 8,170 | 4,914 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 230,254 | 138,498 | 0 | |
| AMORTIZATION | 1,350 | 812 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 2,386 | 1,572 |
| 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 | 54,966 | 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 | 8,170 | 0 | 8,170 | |
| INVESTMENT EXPENSES - ADVISOR FEES | 3,213 | 0 | 3,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 609 | 0 | 609 | |
| PROPERTY | 11,784 | 0 | 11,784 | |
| FEDERAL TAXES | 1,754 | 0 | 0 | |
| STATE TAXES | 2,000 | 0 | 2,000 |