| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION | 11,950 | 5,975 | ||
| 222 ARTS CENTER | 2,155 | 2,155 |
| 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 | 8,293 | 15 | 2,031 | 1,773 | 10,324 |
| 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 | 6,936 | 200DB | 5.0000 | 954 | 833 | ||
| SPLICER | 2009-03-24 | 400 | 335 | 200DB | 5.0000 | 46 | 40 | ||
| DELL COMPUTER | 2009-08-28 | 873 | 730 | 200DB | 5.0000 | 101 | 88 | ||
| MAC COMPUTERS (2) | 2009-08-28 | 1,312 | 1,098 | 200DB | 5.0000 | 151 | 132 | ||
| APPLE LAPTOP | 2009-09-05 | 2,712 | 2,269 | 200DB | 5.0000 | 313 | 273 | ||
| STAGE EQUIPMENT | 2009-09-22 | 891 | 746 | 200DB | 5.0000 | 102 | 89 | ||
| SHELVING | 2009-09-24 | 1,774 | 1,484 | 200DB | 5.0000 | 205 | 179 | ||
| COMPUTER ACCESSORIES & EQUIP. | 2009-08-27 | 2,318 | 1,940 | 200DB | 5.0000 | 267 | 233 | ||
| TEATRO EQUIPMENT - VARIOUS | 2010-05-31 | 7,080 | 5,109 | 200DB | 5.0000 | 816 | 712 | ||
| ZINEMA EQUIPMENT - VARIOUS | 2010-05-31 | 1,535 | 1,108 | 200DB | 5.0000 | 176 | 153 | ||
| OVERHEAD EQUIPMENT - VARIOUS | 2010-05-31 | 4,262 | 3,076 | 200DB | 5.0000 | 491 | 429 | ||
| COMPUTER | 2007-02-14 | 1,791 | 1,791 | 200DB | 5.0000 | ||||
| DESK & CHAIRS | 2008-01-11 | 1,837 | 1,441 | 200DB | 7.0000 | 164 | |||
| OFFICE FURNITURE | 2008-05-31 | 14,843 | 11,646 | 200DB | 7.0000 | 1,323 | |||
| COMPUTER EQUIPMENT | 2008-05-31 | 9,748 | 9,280 | 200DB | 5.0000 | 468 | |||
| COMPUTER SOFTWARE - VARIOUS | 2008-05-31 | 1,639 | 1,560 | 200DB | 5.0000 | 79 | |||
| CHAIRS | 2010-01-04 | 1,381 | 791 | 200DB | 7.0000 | 169 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROOKLYN HOTEL PARTNERS, LLC | AT COST | 310,991 | 781,284 |
| 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 | 434,475 | 196,888 |
| HURLBUT-ZEPPA INVESTMENT PART. 2 | AT COST | 10,059,221 | 3,544,092 |
| VINE MORTGAGE | AT COST | 97,247 | 97,247 |
| ZEITGEIST ARTS, LLC | AT COST | 12,376 | 364,692 |
| 222 ARTS CENTER LLC MEMBER LOAN | AT COST | 251,000 | 251,000 |
| 222 ARTS CENTER LLC EQUITY | AT COST | 1,143,644 | 1,143,644 |
| CLYDE PARK MASTER TENANT | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 31,239 | 28,712 | 2,527 | 2,527 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION | 347 | 174 | ||
| ZEITGEIST ARTS, LLC | 45 | 39 | 6 |
| Description | Amount |
|---|---|
| UNCOLLECTIBLE BALANCE OF NOTE RECEIVABLE FROM A7 | 57,535 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST ARTS, LLC | ||||
| ADMINISTRATION | 6,712 | 5,858 | 854 | |
| BANK CHARGES | 30,595 | 26,702 | 3,893 | |
| BUSINESS EXPENSES - OTHER | 5,633 | 4,916 | 717 | |
| EQUIPMENT LEASE & REPAIR & SU | 24,665 | 21,526 | 3,139 | |
| EVENT PRODUCTION | 80,544 | 70,295 | 10,249 | |
| MISCELLANEOUS | 1,056 | 922 | 134 | |
| OFFICE | ||||
| RESEARCH & DEVELOPMENT | 781 | 682 | 99 | |
| TELEPHONE | 3,393 | 2,961 | 432 | |
| UTILITIES | 4,054 | 3,538 | 516 | |
| UNIFORMS | ||||
| INSURANCE | 13,597 | 11,867 | 1,730 | |
| SPECIAL EVENTS | ||||
| CONTRACTED SERVICE | 12,631 | 11,024 | 1,607 | |
| REIMBURSED EXPENSES | -3,359 | -2,932 | -427 | |
| ADVERTISING | 85,451 | 74,576 | 10,875 | |
| COST OF GOODS SOLD | 497,522 | 497,522 | ||
| EXPENSES | ||||
| BANK SERVICE CHARGES | 398 | 199 | ||
| BUSINESS ENTERTAINMENT | 47 | |||
| COMMUNICATIONS & PUBLICITY | ||||
| TELECOMMUNICATIONS | 7,351 | |||
| CONTRACT SERVICES | 1,512 | |||
| DUES & SUBSCRIPTIONS | 85 | |||
| EMPLOYEE APPRECIATION | 305 | |||
| INSURANCE | 893 | |||
| MISCELLANEOUS | 170 | |||
| OFFICE EXPENSE | 2,786 | |||
| GARDNER BUILDING EXPENSES | 33,334 | |||
| PARKING | 2,640 | |||
| REIMBURSED EXPENSES | 4,499 | |||
| GIFTS | ||||
| REPAIRS |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ZEITGEIST ARTS, LLC | 1,314,589 | 1,314,589 | |
| 222 ARTS CENTER | 51,563 | 51,563 | |
| PORTFOLIO MANAGEMENT INCOME | 97,123 | 97,123 | |
| FISCAL AGENT INCOME | 9,467 | 9,467 | |
| H/Z INVEST. PARTSP. 1 | -37,728 | -37,728 | |
| H/Z INVEST. PARTSP. 2 | -458,546 | -458,546 | |
| BROOKLYN HOTEL PARTNERS LLC | -55,589 | -55,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD LIABILITIES | 822 | 1,052 |
| PAYROLL LIABILITIES | 15,175 | -3,884 |
| FISCAL AGENT LIABILITY ACCOUNT | 3,000 | |
| GRANT CLEARING LIABILITY ACCOUNT | 49,128 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM PARTNERSHIP |
1,379 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPROCK | 32,175 | 16,087 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | ||||
| ZEITGEIST ARTS, LLC | 71,968 | 62,810 | 9,158 |