| 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 | 8,678 | 180.000000000000 | 1,765 | 0 | 1,765 | 10,443 |
| 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 | 7,713 | SL | 7.000000000000 | 2,571 | 0 | 2,571 | |
| DARKROOM EQUIPMENT | 2020-01-01 | 1,475 | 633 | SL | 7.000000000000 | 211 | 0 | 211 | |
| EDGE SANDER | 2020-01-01 | 1,500 | 642 | SL | 7.000000000000 | 214 | 0 | 214 | |
| LIFT TABLE #1 | 2020-01-01 | 2,157 | 924 | SL | 7.000000000000 | 308 | 0 | 308 | |
| LIFT TABLE #2 | 2020-01-01 | 1,750 | 750 | SL | 7.000000000000 | 250 | 0 | 250 | |
| BAND SAW | 2020-01-01 | 1,500 | 642 | SL | 7.000000000000 | 214 | 0 | 214 | |
| PIN SANDER | 2020-01-01 | 600 | 258 | SL | 7.000000000000 | 86 | 0 | 86 | |
| DISK SANDER | 2020-01-01 | 400 | 171 | SL | 7.000000000000 | 57 | 0 | 57 | |
| DUST COLLECTION SYSTEM | 2020-01-01 | 600 | 258 | SL | 7.000000000000 | 86 | 0 | 86 | |
| FRAME CUTTING MACHINE | 2020-01-01 | 1,550 | 663 | SL | 7.000000000000 | 221 | 0 | 221 | |
| ROUTER | 2020-01-01 | 2,500 | 1,071 | SL | 7.000000000000 | 357 | 0 | 357 | |
| FAN | 2020-01-01 | 3,591 | 1,539 | SL | 7.000000000000 | 513 | 0 | 513 | |
| HANS WEGNER SHELL CHAIR FRAME | 2020-01-01 | 2,268 | 972 | SL | 7.000000000000 | 324 | 0 | 324 | |
| FURNITURE & EQUIPMENT | 2020-01-01 | 77,546 | 33,234 | SL | 7.000000000000 | 11,078 | 0 | 11,078 | |
| BUILDING | 2020-01-01 | 4,432,935 | 340,995 | SL | 39.000000000000 | 113,665 | 0 | 113,665 | |
| GMC CANYON | 2022-03-01 | 45,766 | 7,628 | SL | 5.000000000000 | 9,153 | 0 | 9,153 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 26,475 | 10,443 | 16,032 | |
| LAND - LELAND, MI | 152,000 | 0 | 152,000 | |
| CLOSING COSTS | 15,875 | 15,875 | 0 | |
| PLANER/JOINER | 18,000 | 10,284 | 7,716 | |
| DARKROOM EQUIPMENT | 1,475 | 844 | 631 | |
| EDGE SANDER | 1,500 | 856 | 644 | |
| LIFT TABLE #1 | 2,157 | 1,232 | 925 | |
| LIFT TABLE #2 | 1,750 | 1,000 | 750 | |
| BAND SAW | 1,500 | 856 | 644 | |
| PIN SANDER | 600 | 344 | 256 | |
| DISK SANDER | 400 | 228 | 172 | |
| DUST COLLECTION SYSTEM | 600 | 344 | 256 | |
| FRAME CUTTING MACHINE | 1,550 | 884 | 666 | |
| ROUTER | 2,500 | 1,428 | 1,072 | |
| FAN | 3,591 | 2,052 | 1,539 | |
| HANS WEGNER SHELL CHAIR FRAME | 2,268 | 1,296 | 972 | |
| FURNITURE & EQUIPMENT | 77,546 | 44,312 | 33,234 | |
| BUILDING | 4,432,935 | 454,660 | 3,978,275 | |
| GMC CANYON | 45,766 | 16,781 | 28,985 |
| Item No. | 1 |
|---|---|
| Lender's Name | GEOFFREY PECKHAM |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 340000 |
| Date of Note | 2023-01 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | ASSETS |
| Purpose of Loan | TO FUND THE TUSEN TAKK FOUNDATION |
| Description of Lender Consideration | CASH |
| Consideration FMV | 340000 |
| Item No. | 1 |
|---|---|
| Lender's Name | INDEPENDENT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 2,229,910 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | GM FINANCIAL |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 19,006 |
| Date of Note | 2022-03 |
| Maturity Date | 2025-03 |
| Repayment Terms | 3 YEAR LOAN TERM AT 0% INTEREST |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | VEHICLE |
| Purpose of Loan | VECHILE TO GET AROUND PROPERTY |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | GEOFFREY PECKHAM |
| Lender's Title | |
| Relationship to Insider | TRUSTEE |
| Original Amount of Loan | |
| Balance Due | 340,000 |
| Date of Note | 2023-01 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | ASSETS |
| Purpose of Loan | TO FUND THE TUSEN TAKK FOUNDATION |
| Description of Lender Consideration | CASH |
| Consideration FMV | 340000 |
| 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 | 16,976 | 0 | 0 | 16,976 |
| LANDSCAPING | 1,166 | 0 | 0 | 1,166 |
| MATERIALS | 31,029 | 0 | 0 | 31,029 |
| ART RESIDENCY HONORARIUM | 17,402 | 0 | 0 | 17,402 |
| INSURANCE | 26,797 | 0 | 0 | 26,797 |
| UTILITIES | 6,717 | 0 | 0 | 6,717 |
| SUPPLIES | 5,327 | 0 | 0 | 5,327 |
| PAYROLL SERVICE | 2,115 | 0 | 0 | 2,115 |
| TRAVEL | 7,099 | 0 | 0 | 7,099 |
| EMPLOYEE EXPENSES | 1,860 | 0 | 0 | 1,860 |
| MARKETING | 175 | 0 | 0 | 175 |
| BANK CHARGES | 170 | 0 | 0 | 170 |
| GRANT PAYOUT | 2,400 | 0 | 0 | 2,400 |
| SUBSCRIPTIONS AND DUES | 3,690 | 0 | 0 | 3,690 |
| RENT | 18,450 | 0 | 0 | 18,450 |
| AMORTIZATION | 1,765 | 0 | 1,765 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 104 | 0 | 0 | 104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,243 | 0 | 0 | 9,243 |
| PROPERTY TAXES | 30 | 0 | 0 | 30 |