| 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 | 5,148 | 180.000000000000 | 1,765 | 0 | 1,765 | 6,913 |
| CLOSING COSTS | 2018-08-10 | 15,875 | 15,875 | 24.000000000000 | 0 | 0 | 15,875 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - LELAND, MI | 2018-05-25 | 152,000 | L | 0 | 0 | 0 | |||
| PLANER/JOINER | 2020-01-01 | 18,000 | 2,571 | SL | 7.000000000000 | 2,571 | 0 | 2,571 | |
| DARKROOM EQUIPMENT | 2020-01-01 | 1,475 | 211 | SL | 7.000000000000 | 211 | 0 | 211 | |
| EDGE SANDER | 2020-01-01 | 1,500 | 214 | SL | 7.000000000000 | 214 | 0 | 214 | |
| LIFT TABLE #1 | 2020-01-01 | 2,157 | 308 | SL | 7.000000000000 | 308 | 0 | 308 | |
| LIFT TABLE #2 | 2020-01-01 | 1,750 | 250 | SL | 7.000000000000 | 250 | 0 | 250 | |
| BAND SAW | 2020-01-01 | 1,500 | 214 | SL | 7.000000000000 | 214 | 0 | 214 | |
| PIN SANDER | 2020-01-01 | 600 | 86 | SL | 7.000000000000 | 86 | 0 | 86 | |
| DISK SANDER | 2020-01-01 | 400 | 57 | SL | 7.000000000000 | 57 | 0 | 57 | |
| DUST COLLECTION SYSTEM | 2020-01-01 | 600 | 86 | SL | 7.000000000000 | 86 | 0 | 86 | |
| FRAME CUTTING MACHINE | 2020-01-01 | 1,550 | 221 | SL | 7.000000000000 | 221 | 0 | 221 | |
| ROUTER | 2020-01-01 | 2,500 | 357 | SL | 7.000000000000 | 357 | 0 | 357 | |
| FAN | 2020-01-01 | 3,591 | 513 | SL | 7.000000000000 | 513 | 0 | 513 | |
| HANS WEGNER SHELL CHAIR FRAME | 2020-01-01 | 2,268 | 324 | SL | 7.000000000000 | 324 | 0 | 324 | |
| FURNITURE & EQUIPMENT | 2020-01-01 | 77,546 | 11,078 | SL | 7.000000000000 | 11,078 | 0 | 11,078 | |
| BUILDING | 2020-01-01 | 4,432,935 | 113,665 | SL | 39.000000000000 | 113,665 | 0 | 113,665 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 26,475 | 6,913 | 19,562 | |
| LAND - LELAND, MI | 152,000 | 0 | 152,000 | |
| CLOSING COSTS | 15,875 | 15,875 | 0 | |
| PLANER/JOINER | 18,000 | 5,142 | 12,858 | |
| DARKROOM EQUIPMENT | 1,475 | 422 | 1,053 | |
| EDGE SANDER | 1,500 | 428 | 1,072 | |
| LIFT TABLE #1 | 2,157 | 616 | 1,541 | |
| LIFT TABLE #2 | 1,750 | 500 | 1,250 | |
| BAND SAW | 1,500 | 428 | 1,072 | |
| PIN SANDER | 600 | 172 | 428 | |
| DISK SANDER | 400 | 114 | 286 | |
| DUST COLLECTION SYSTEM | 600 | 172 | 428 | |
| FRAME CUTTING MACHINE | 1,550 | 442 | 1,108 | |
| ROUTER | 2,500 | 714 | 1,786 | |
| FAN | 3,591 | 1,026 | 2,565 | |
| HANS WEGNER SHELL CHAIR FRAME | 2,268 | 648 | 1,620 | |
| FURNITURE & EQUIPMENT | 77,546 | 22,156 | 55,390 | |
| BUILDING | 4,432,935 | 227,330 | 4,205,605 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,266 | 0 | 0 | 3,266 |
| Item No. | 1 |
|---|---|
| Lender's Name | INDEPENDENT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 2,841,740 |
| Date of Note | 2018-08 |
| Maturity Date | 2028-08 |
| Repayment Terms | 10 YEAR TERM LOAN AT 4.2% INTEREST |
| Interest Rate | 4.200000000000 |
| 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 | 2841740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 3,500 | 3,500 | 3,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EQUIPMENT MAINTENANCE | 2,118 | 0 | 0 | 2,118 |
| LANDSCAPING | 361 | 0 | 0 | 361 |
| MATERIALS | 79,491 | 0 | 0 | 79,491 |
| ART RESIDENCY HONORARIUM | 20,840 | 0 | 0 | 20,840 |
| SUBSCRIPTIONS | 3,440 | 0 | 0 | 3,440 |
| INSURANCE | 38,456 | 0 | 0 | 38,456 |
| UTILITIES | 2,054 | 0 | 0 | 2,054 |
| SUPPLIES | 2,560 | 0 | 0 | 2,560 |
| PAYROLL SERVICE | 1,890 | 0 | 0 | 1,890 |
| MISCELLANEOUS | 5,329 | 0 | 0 | 5,329 |
| AMORTIZATION | 1,765 | 0 | 1,765 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| APPLICATION INCOME | 9,001 | 9,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 29 | 0 | 0 | 29 |
| PAYROLL TAXES | 31,381 | 0 | 0 | 31,381 |