| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2018-01-16 | 26,475 | 180.000000000000 | 1,618 | 0 | 1,618 | 1,618 | |
| CLOSING COSTS | 2018-08-10 | 15,875 | 24.000000000000 | 3,307 | 0 | 3,307 | 3,307 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 26,475 | 1,618 | 24,857 | |
| LAND - LELAND, MI | 152,000 | 0 | 152,000 | |
| CLOSING COSTS | 15,875 | 3,307 | 12,568 | |
| PLANER/JOINER | 18,000 | 0 | 18,000 | |
| DARKROOM EQUIPMENT | 1,475 | 0 | 1,475 | |
| EDGE SANDER | 1,500 | 0 | 1,500 | |
| LIFT TABLE #1 | 2,157 | 0 | 2,157 | |
| LIFT TABLE #2 | 1,750 | 0 | 1,750 | |
| BAND SAW | 1,500 | 0 | 1,500 | |
| PIN SANDER | 600 | 0 | 600 | |
| DISK SANDER | 400 | 0 | 400 | |
| DUST COLLECTION SYSTEM | 600 | 0 | 600 | |
| FRAME CUTTING MACHINE | 1,550 | 0 | 1,550 | |
| ROUTER | 2,500 | 0 | 2,500 | |
| FAN | 3,591 | 0 | 3,591 | |
| HANS WEGNER SHELL CHAIR FRAME | 2,268 | 0 | 2,268 |
| Item No. | 1 |
|---|---|
| Lender's Name | INDEPENDENT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 630,563 |
| Date of Note | 2018-08 |
| Maturity Date | 2020-08 |
| Repayment Terms | LINE OF CREDIT WITH 24 INTEREST ONLY PAYMENTS, 1 BALLOON PAYMENT |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | REAL PROPERY LOCATED AT 5565 LELAND WOODS DRIVE, LELAND, MICHIGAN |
| Purpose of Loan | TO CONSTRUCT THE FOUNDATION'S STUDIOS AND RESIDENCE FACILITY |
| Description of Lender Consideration | CASH |
| Consideration FMV | 630563 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 0 | 1,092,722 | 1,092,722 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 149 | 0 | 149 | 0 |
| AMORTIZATION | 4,925 | 0 | 4,925 | 0 |
| Name | Address |
|---|---|
| GEOFFREY PECKHAM PATRICIA MELZER |
5565 LELAND WOODS DRIVE LELAND,MI49654 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,719 | 0 | 2,719 | 0 |