| 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 | 4,027 | 84.000000000000 | 767 | 0 | 4,794 | |
| 2840 BROADMOOR LOAN CLOSING COST | 2019-01-16 | 5,828 | 2,866 | 120.000000000000 | 583 | 0 | 3,449 | |
| TENANT IMPROVEMENTS | 2024-08-27 | 175,000 | 84.000000000000 | 8,333 | 0 | 8,333 |
| 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 | 68,976 | SL | 39.000000000000 | 3,456 | 0 | ||
| 3450 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 271,969 | 71,484 | SL | 56.750000000000 | 4,792 | 0 | ||
| BUILDING 50% 3450 28TH ST | 2009-02-01 | 599,391 | 228,614 | SL | 39.000000000000 | 15,369 | 0 | ||
| DENHOUTER LAND LEASE 3450 28TH ST | 2009-02-01 | 122,264 | 32,134 | SL | 56.750000000000 | 2,154 | 0 | ||
| SITE WORK 50% 3450 28TH ST | 2009-02-01 | 132,666 | 128,241 | SL | 15.000000000000 | 4,425 | 0 | ||
| SIGNAGE 50% 3450 28TH ST | 2009-02-01 | 2,961 | 2,860 | SL | 15.000000000000 | 101 | 0 | ||
| 3460 28TH ST LAND LEASE RIGHTS | 2009-02-01 | 361,475 | 88,275 | SL | 61.080000000000 | 5,918 | 0 | ||
| 50% 3460 28TH ST | 2009-02-01 | 100,006 | 24,420 | SL | 61.080000000000 | 1,637 | 0 | ||
| BUILDING 3460 28TH ST | 2009-02-01 | 848,352 | 323,573 | SL | 39.000000000000 | 21,753 | 0 | ||
| ENHOUTER LAND LEASE 3460 28TH ST | 2009-02-01 | 223,859 | 54,668 | SL | 61.080000000000 | 3,665 | 0 | ||
| SITE WORK 3460 28TH ST | 2009-02-01 | 176,121 | 170,248 | SL | 15.000000000000 | 5,873 | 0 | ||
| SIGNAGE 3460 28TH ST | 2009-02-01 | 10,192 | 9,850 | SL | 15.000000000000 | 342 | 0 | ||
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 2010-02-01 | 78,629 | 27,889 | SL | 39.000000000000 | 2,016 | 0 | ||
| 200 LAGO LANE PRIOR TO 2004 | 2004-03-15 | 1,212,996 | 615,566 | SL | 39.000000000000 | 31,102 | 0 | ||
| 200 LAGO LANE 2004 | 2004-03-15 | 352,368 | 178,819 | 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 | 3,731 | SL | 15.000000000000 | 0 | 0 | ||
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 2008-11-14 | 4,659 | 1,804 | 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 | 1,467 | 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 | 74,623 | SL | 39.000000000000 | 6,419 | 0 | ||
| 3450 WEST BUILDING - AWNING | 2012-05-01 | 5,336 | 4,093 | 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 | 6,497 | SL | 39.000000000000 | 593 | 0 | ||
| 3450 WEST BUILDING -TI | 2013-01-28 | 8,750 | 2,456 | SL | 39.000000000000 | 224 | 0 | ||
| 3450 WEST BUILDING - TI | 2013-01-28 | 12,500 | 3,515 | SL | 39.000000000000 | 321 | 0 | ||
| 2018 MERCEDES E400 | 2018-05-23 | 77,429 | 77,429 | SL | 5.000000000000 | 0 | 0 | ||
| 2840 BROADMOOR PHASE 1 PARKING LOT | 2018-11-01 | 69,716 | 24,015 | SL | 15.000000000000 | 4,648 | 0 | ||
| 2840 BROADMOOR PHASE 1 SIGNAGE | 2018-11-01 | 1,331 | 460 | SL | 15.000000000000 | 89 | 0 | ||
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 2018-11-01 | 12,467 | 4,294 | SL | 15.000000000000 | 831 | 0 | ||
| 2840 BROADMOOR PHASE 1 PLUMBING | 2018-11-01 | 1,186 | 155 | SL | 39.000000000000 | 30 | 0 | ||
| 2840 BROADMOOR PHASE 1 - BUILDING | 2019-01-16 | 313,933 | 39,914 | SL | 39.000000000000 | 8,050 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 2019-01-16 | 9,348 | 3,063 | SL | 15.000000000000 | 623 | 0 | ||
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 2019-01-16 | 6,371 | 2,878 | 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 | 89 | SL | 39.000000000000 | 18 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2019-01-01 | 2,851 | 950 | SL | 15.000000000000 | 190 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 2019-01-01 | 42,447 | 14,150 | SL | 15.000000000000 | 2,830 | 0 | ||
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 2019-01-01 | 33,683 | 11,230 | SL | 15.000000000000 | 2,246 | 0 | ||
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 2019-06-30 | 83,307 | 24,993 | SL | 15.000000000000 | 5,554 | 0 | ||
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2019-12-31 | 2,663 | 712 | SL | 15.000000000000 | 178 | 0 | ||
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 2020-12-07 | 161,275 | 12,577 | SL | 39.000000000000 | 4,135 | 0 | ||
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2020-12-07 | 70,314 | 14,455 | SL | 15.000000000000 | 4,688 | 0 | ||
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 2020-12-07 | 76,534 | 15,731 | 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 | 12,694 | SL | 5.000000000000 | 215 | 0 | ||
| PHASE 2 - BUILDING | 2021-06-30 | 107,666 | 7,017 | SL | 39.000000000000 | 2,761 | 0 | ||
| PHASE 2 - LAND IMPROVEMENTS | 2021-06-30 | 6,772 | 1,561 | 150DB | 15.000000000000 | 521 | 0 | ||
| LAND IMPROVEMENTS WCS REMOVE LOCUST AND REPLACE W/ REGAL OAK | 2022-10-17 | 6,938 | 1,006 | 150DB | 15.000000000000 | 593 | 0 | ||
| CUSTOM VENTING FOR ENTIRE HOUSE | 2022-07-05 | 3,047 | 114 | SL | 39.000000000000 | 78 | 0 | ||
| MEETING SPACE 2 LIFT PUMPS, CONTROL PANELS, CHECK VALVES- MEETING SPAC | 2022-09-12 | 4,956 | 495 | SL | 15.000000000000 | 330 | 0 | ||
| WOODEN FLOORS GATHERING ROOM | 2023-06-26 | 3,702 | 47 | SL | 39.000000000000 | 95 | 0 | ||
| NEW DRIVEWAY | 2023-03-20 | 22,890 | 1,145 | SL | 15.000000000000 | 1,526 | 0 | ||
| CARPET | 2023-02-27 | 4,369 | 728 | SL | 5.000000000000 | 874 | 0 | ||
| RETAINING WALL | 2023-05-15 | 5,310 | 236 | SL | 15.000000000000 | 354 | 0 | ||
| WATERPROOFING BASEMENT FOUNDATION | 2024-12-31 | 3,393 | SL | 39.000000000000 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF MERCEDES | 2018-05 | PURCHASED | 2024-12 | 34,660 | 77,429 | COST | 0 | 34,660 | 77,429 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES IBONDS TERM | 36,639 | 36,639 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 | 30,902 | 30,902 |
| ISHARES MSCI EAFE SMALL | 11,612 | 11,612 |
| ISHARES RUSSELL MID CAP | 18,836 | 18,836 |
| ISHARES US REAL ESTATE | 5,384 | 5,384 |
| SELECT SECTOR HEALTH | 5,228 | 5,228 |
| VANGUARD FTSE DEVELOPED | 13,333 | 13,333 |
| VANGUARD SMALL CAP VALUE | 11,693 | 11,693 |
| FIDELITY FLOATING RATE | 53,283 | 53,283 |
| DFA EMERGING MARKETS | 12,982 | 12,982 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2840 BROADMOOR | 134,785 | 72,432 | 62,353 | |
| 3450 28TH ST LAND LEASE RIGHTS | 271,969 | 76,276 | 195,693 | |
| BUILDING 50% 3450 28TH ST | 599,391 | 243,983 | 355,408 | |
| DENHOUTER LAND LEASE 3450 28TH ST | 122,264 | 34,288 | 87,976 | |
| SITE WORK 50% 3450 28TH ST | 132,666 | 132,666 | 0 | |
| SIGNAGE 50% 3450 28TH ST | 2,961 | 2,961 | 0 | |
| 3460 28TH ST LAND LEASE RIGHTS | 361,475 | 94,193 | 267,282 | |
| 50% 3460 28TH ST | 100,006 | 26,057 | 73,949 | |
| BUILDING 3460 28TH ST | 848,352 | 345,326 | 503,026 | |
| ENHOUTER LAND LEASE 3460 28TH ST | 223,859 | 58,333 | 165,526 | |
| SITE WORK 3460 28TH ST | 176,121 | 176,121 | 0 | |
| SIGNAGE 3460 28TH ST | 10,192 | 10,192 | 0 | |
| 3460 28TH ST TENANT IMPROVEMENTS EYEMART | 78,629 | 29,905 | 48,724 | |
| 3450 WEST BUILDING | 250,357 | 81,042 | 169,315 | |
| 3450 WEST BUILDING - AWNING | 5,336 | 4,449 | 887 | |
| 3450 WEST BUILDING - TI | 3,766 | 3,766 | 0 | |
| 3460 TI COMPLETE NUTRITION | 23,114 | 7,090 | 16,024 | |
| 3450 WEST BUILDING -TI | 8,750 | 2,680 | 6,070 | |
| 3450 WEST BUILDING - TI | 12,500 | 3,836 | 8,664 | |
| 2840 BROADMOOR PHASE 1 PARKING LOT | 69,716 | 28,663 | 41,053 | |
| 2840 BROADMOOR PHASE 1 SIGNAGE | 1,331 | 549 | 782 | |
| 2840 BROADMOOR PHASE 1 IRRIGATION SYSTEM & WATER SERVICE INSTALLATION | 12,467 | 5,125 | 7,342 | |
| 2840 BROADMOOR PHASE 1 PLUMBING | 1,186 | 185 | 1,001 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 LAGO LANE PRIOR TO 2004 | 1,212,996 | 646,668 | 566,328 | |
| 200 LAGO LANE 2004 | 352,368 | 187,854 | 164,514 | |
| USED CANON CMERA | 600 | 600 | 0 | |
| TREATED DOCK | 3,731 | 3,731 | 0 | |
| LEAN-TO/GAZEBO STYLE STORAGE SHED | 4,659 | 1,923 | 2,736 | |
| CUSTOM FOLDING CHILD GATE | 620 | 620 | 0 | |
| DELL COMPUTER | 483 | 483 | 0 | |
| LAGO LANE BASEMENT OFFICE | 3,874 | 1,566 | 2,308 | |
| FURNITURE | 3,630 | 3,630 | 0 | |
| 2840 BROADMOOR PHASE 1 - BUILDING | 313,933 | 47,964 | 265,969 | |
| 2840 BROADMOOR PHASE 1 - LAND IMPROVEMENTS | 9,348 | 3,686 | 5,662 | |
| 2840 BROADMOOR PHASE 1 - LEASEHOLD IMPROVEMENT | 6,371 | 3,303 | 3,068 | |
| 2840 BROADMOOR FLOOD PLAIN | 8,847 | 0 | 8,847 | |
| 2840 BROADMOOR PHASE 2 - BUILDINGS | 709 | 107 | 602 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 2,851 | 1,140 | 1,711 | |
| 2840 BROADMOOR PHASE 2 - LEASEHOLD IMPROVEMENTS | 42,447 | 16,980 | 25,467 | |
| 3450 28TH ST CULVERT THROUGH 1-1-19 | 33,683 | 13,476 | 20,207 | |
| 3450 28TH ST CULVERT 1-1-19 THROUGH 6-30-19 | 83,307 | 30,547 | 52,760 | |
| 3450 28TH ST CULVERT 6-30-19 THROUGH 12-31-19 | 2,663 | 890 | 1,773 | |
| 2840 BROADMOOR LOAN CLOSING COST | 5,828 | 3,449 | 2,379 | |
| 2840 BROADMOOR PHASE 2 - BUILDING ADDITION | 161,275 | 16,712 | 144,563 | |
| 2840 BROADMOOR PHASE 2 - LAND IMPROVEMENTS | 70,314 | 19,143 | 51,171 | |
| 2840 BROADMOOR PHASE 2 - PARKING LOT | 76,534 | 20,833 | 55,701 | |
| 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 | 12,909 | 0 | |
| PHASE 2 - BUILDING | 107,666 | 9,778 | 97,888 | |
| PHASE 2 - LAND IMPROVEMENTS | 6,772 | 2,082 | 4,690 | |
| LAND IMPROVEMENTS WCS REMOVE LOCUST AND REPLACE W/ REGAL OAK | 6,938 | 1,599 | 5,339 | |
| CUSTOM VENTING FOR ENTIRE HOUSE | 3,047 | 192 | 2,855 | |
| MEETING SPACE 2 LIFT PUMPS, CONTROL PANELS, CHECK VALVES- MEETING SPAC | 4,956 | 825 | 4,131 | |
| WOODEN FLOORS GATHERING ROOM | 3,702 | 142 | 3,560 | |
| NEW DRIVEWAY | 22,890 | 2,671 | 20,219 | |
| CARPET | 4,369 | 1,602 | 2,767 | |
| RETAINING WALL | 5,310 | 590 | 4,720 | |
| WATERPROOFING BASEMENT FOUNDATION | 3,393 | 0 | 3,393 | |
| TENANT IMPROVEMENTS | 175,000 | 8,333 | 166,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT BILLBACK | 3,179 | 3,607 | 3,607 |
| PREPAID CLOSING FEES | 4,305 | 2,955 | 2,955 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT - UNREALIZED GAINS / LOSS | 3,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 12,432 | 0 | 12,432 | |
| OFFICE SUPPLIES | 483 | 0 | 483 | |
| VOLUNTEER EXPENSES | 250 | 0 | 250 | |
| RENTAL EXPENSES 2840 E. BELTLINE KENTWOOD, MI | 43,963 | 6,568 | 0 | |
| ALLOCATED G&A COSTS | 7,745 | 5,035 | 0 | |
| RENTAL EXPENSES WOODLAND CORNER SHOPS | 258,688 | 168,173 | 0 | |
| AMORTIZATION | 9,683 | 5,619 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 11,134 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 1,572 | 1,338 |
| 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 | 7,745 | 0 | 7,745 | |
| INVESTMENT EXPENSES - ADVISOR FEES | 3,357 | 0 | 3,357 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 492 | 0 | 492 | |
| PROPERTY | 12,307 | 0 | 12,307 | |
| FEDERAL TAXES | 33,896 | 0 | 0 | |
| STATE TAXES | 2,000 | 0 | 2,000 |