| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION | 3,020 | |||
| ZEITGEIST ARTS, LLC | 35 | 31 | 4 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LIQUOR LICENSE | 2008-12-01 | 30,469 | 4,231 | 15 | 2,031 | 1,748 | 6,262 |
| Person Name | Explanation |
|---|---|
| ALAN H ZEPPA | |
| ANTHONY CUNEO |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUDIO/VISUAL EQUIPMENT | 2009-01-05 | 8,288 | 5,981 | 200DB | 5.0000 | 955 | 822 | ||
| SPLICER | 2009-03-24 | 400 | 289 | 200DB | 5.0000 | 46 | 40 | ||
| DELL COMPUTER | 2009-08-28 | 873 | 630 | 200DB | 5.0000 | 100 | 86 | ||
| MAC COMPUTERS (2) | 2009-08-28 | 1,312 | 947 | 200DB | 5.0000 | 151 | 130 | ||
| APPLE LAPTOP | 2009-09-05 | 2,712 | 1,957 | 200DB | 5.0000 | 312 | 269 | ||
| STAGE EQUIPMENT | 2009-09-22 | 891 | 643 | 200DB | 5.0000 | 103 | 88 | ||
| SHELVING | 2009-09-24 | 1,774 | 1,280 | 200DB | 5.0000 | 204 | 176 | ||
| COMPUTER ACCESSORIES & EQUIP. | 2009-08-27 | 2,318 | 1,673 | 200DB | 5.0000 | 267 | 230 | ||
| TEATRO EQUIPMENT - VARIOUS | 2010-05-31 | 7,080 | 3,795 | 200DB | 5.0000 | 1,314 | 1,131 | ||
| ZINEMA EQUIPMENT - VARIOUS | 2010-05-31 | 1,535 | 823 | 200DB | 5.0000 | 285 | 246 | ||
| OVERHEAD EQUIPMENT - VARIOUS | 2010-05-31 | 4,262 | 2,285 | 200DB | 5.0000 | 791 | 681 | ||
| COMPUTER | 2007-02-14 | 1,791 | 1,705 | 200DB | 5.0000 | 86 | |||
| DESK & CHAIRS | 2008-01-11 | 1,837 | 1,277 | 200DB | 7.0000 | 164 | |||
| OFFICE FURNITURE | 2008-05-31 | 14,843 | 10,324 | 200DB | 7.0000 | 1,322 | |||
| COMPUTER EQUIPMENT | 2008-05-31 | 9,748 | 8,157 | 200DB | 5.0000 | 1,123 | |||
| COMPUTER SOFTWARE - VARIOUS | 2008-05-31 | 1,639 | 1,371 | 200DB | 5.0000 | 189 | |||
| CHAIRS | 2010-01-04 | 1,381 | 556 | 200DB | 7.0000 | 235 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROOKLYN HOTEL PARTNERS, LLC | AT COST | 252,801 | 379,264 |
| DAMIANO CENTER LOAN | AT COST | 302 | 302 |
| DULUTH FESTIVAL OPERA LOAN | AT COST | 2,777 | 2,777 |
| GARDNER BUILDING | AT COST | 637,078 | 250,000 |
| HURLBUT-ZEPPA INVESTMENT PART. 1 | AT COST | 414,365 | 62,966 |
| HURLBUT-ZEPPA INVESTMENT PART. 2 | AT COST | 10,585,086 | 3,152,322 |
| NEIGHBORHOOD HOUSING LOAN FUND | AT COST | ||
| VINE MORTGAGE | AT COST | 106,183 | 106,183 |
| ZEITGEIST ARTS, LLC | AT COST | 42,112 | 364,692 |
| 222 ARTS CENTER LLC MEMBER LOAN | AT COST | 251,000 | 251,000 |
| 222 ARTS CENTER LLC EQUITY | AT COST | 1,122,880 | 1,122,880 |
| CLYDE PARK MASTER TENANT | AT COST | 52,817 | 52,817 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 31,239 | 26,509 | 4,730 | 4,730 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION | 3,760 | 1,880 | ||
| ZEITGEIST ARTS, LLC | 2,107 | 1,814 | 293 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST ARTS, LLC | ||||
| ADMINISTRATION | 5,050 | 4,348 | 702 | |
| BANK CHARGES | 53,248 | 45,850 | 7,398 | |
| BUSINESS EXPENSES - OTHER | 7,415 | 6,385 | 1,030 | |
| EQUIPMENT LEASE & REPAIR & SU | 15,130 | 13,028 | 2,102 | |
| EVENT PRODUCTION | 133,600 | 115,038 | 18,562 | |
| MISCELLANEOUS | ||||
| OFFICE | ||||
| RESEARCH & DEVELOPMENT | 437 | 376 | 61 | |
| TELEPHONE | 3,157 | 2,718 | 439 | |
| UTILITIES | 4,674 | 4,025 | 649 | |
| UNIFORMS | 491 | 423 | 68 | |
| INSURANCE | 17,041 | 14,673 | 2,368 | |
| SPECIAL EVENTS | 12,760 | 10,987 | 1,773 | |
| CONTRACTED SERVICE | 2,643 | 2,276 | 367 | |
| REIMBURSED EXPENSES | -7,828 | -6,740 | -1,088 | |
| ADVERTISING | 97,206 | 83,700 | 13,506 | |
| COST OF GOODS SOLD | 455,400 | 455,400 | ||
| EXPENSES | ||||
| BANK SERVICE CHARGES | 635 | 318 | ||
| BUSINESS ENTERTAINMENT | ||||
| COMMUNICATIONS & PUBLICITY | ||||
| TELECOMMUNICATIONS | 8,632 | |||
| CONTRACT SERVICES | 3,087 | |||
| DUES & SUBSCRIPTIONS | 177 | |||
| EMPLOYEE APPRECIATION | 594 | |||
| INSURANCE | ||||
| MISCELLANEOUS | 2,203 | |||
| OFFICE SUPPLIES | 2,893 | |||
| GARDNER BUILDING EXPENSES | 31,695 | |||
| PARKING | 3,135 | |||
| REIMBURSED EXPENSES | -33,866 | |||
| GIFTS | ||||
| REPAIRS | 85 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ZEITGEIST ARTS, LLC | 1,356,549 | 1,356,549 | |
| PORTFOLIO MANAGEMENT INCOME | 60,056 | 60,056 | |
| H/Z INVEST. PARTSP. 1 | -831 | -831 | |
| H/Z INVEST. PARTSP. 2 | -10,223 | -10,223 | |
| 222 ARTS CENTER R/E LLC | 119,327 | 119,327 | |
| BROOKLYN HOTEL PARTNERS LLC | -24,473 | -24,473 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD LIABILITIES | 1,315 | 822 |
| PAYROLL LIABILITIES | -6,057 | 15,175 |
| LOAN FROM HURLBUT/ZEPPA TRUST A7 | 400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPROCK | 33,639 | 16,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | ||||
| OTHER | ||||
| ZEITGEIST ARTS, LLC | 61,515 | 52,968 | 8,547 |