| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION | 1,365 | 683 | ||
| 222 ARTS CENTER | 105 | 105 |
| 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 | 10,324 | 15.0000 | 2,031 | 1,468 | 12,355 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 312,276 | 312,276 | |||||||
| 1,610 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF GARNDER BUILDING | 2007-05 | PURCHASE | 2014-05 | 233,968 | 637,078 | -403,110 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROOKLYN HOTEL PARTNERS, LLC | AT COST | 292,093 | 733,808 |
| DAMIANO CENTER LOAN | AT COST | 302 | 302 |
| DULUTH FESTIVAL OPERA LOAN | AT COST | 2,777 | 2,777 |
| GARDNER BUILDING | AT COST | ||
| HURLBUT-ZEPPA INVESTMENT PART. 1 | AT COST | 412,360 | 196,888 |
| HURLBUT-ZEPPA INVESTMENT PART. 2 | AT COST | 10,050,840 | 3,544,092 |
| VINE MORTGAGE | AT COST | 88,038 | 88,038 |
| ZEITGEIST ARTS, LLC | AT COST | ||
| 222 ARTS CENTER LLC MEMBER LOAN | AT COST | ||
| 222 ARTS CENTER LLC EQUITY | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT - FOUNDATION | 31,239 | 30,321 | 918 | 2,527 |
| FURNITURE & EQUIPMENT - ZA | 31,456 | 30,827 | 629 | 629 |
| PROPERTY & EQUIPMENT - 222 ARTS | 9,212,578 | 1,684,303 | 7,528,275 | 7,528,275 |
| LAND - 222 ARTS | 300,000 | 300,000 | 300,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST ARTS, LLC | 40 | 29 | 11 | |
| 222 ARTS CENTER | 120 | 120 | ||
| INDIRECT LEGAL FEES | 5,668 | 2,834 |
| Item No. | 1 |
|---|---|
| Lender's Name | BEACON BANK 222 BUILDING |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1943740 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BEACON BANK PROJECTOR LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 49912 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | NORTHLAND FOUNDATION PROJECTOR LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 15845 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LICENSE | 18,114 | 18,114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST ARTS, LLC | ||||
| ARTIST FEES | 10,390 | 7,505 | 2,885 | |
| BANK CHARGES | 37,867 | 27,354 | 10,513 | |
| INSURANCE | 25,981 | 18,768 | 7,213 | |
| IT EXPENSES | 17,632 | 12,737 | 4,895 | |
| MISCELLANEOUS | 11,029 | 7,967 | 3,062 | |
| SUPPLIES | 10,282 | 7,427 | 2,855 | |
| ADVERTISING | 66,355 | 47,932 | 18,423 | |
| COST OF GOODS SOLD | 689,209 | 689,209 | ||
| 222 ARTS CENTER | ||||
| INSURANCE | 12,477 | 12,477 | ||
| MISCELLANEOUS | 124 | 124 | ||
| EXPENSES | ||||
| INSURANCE | 6,800 | 6,800 | ||
| IT EXPENSES | 2,273 | 2,273 | ||
| MARKETING | 351 | 351 | ||
| MISCELLANEOUS | 3,281 | 3,281 | ||
| OTHER CONTRACTED SERVICES | 544 | 544 | ||
| PROGRAM EXPENSE | 36,359 | 36,359 | ||
| REPAIRS & MAINTENANCE | 704 | 704 | ||
| SUPPLIES | 8,026 | 8,026 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ZEITGEIST ARTS, LLC | 1,530,800 | 1,530,800 | |
| 222 ARTS CENTER | 69,326 | 69,326 | |
| PORTFOLIO MANAGEMENT INCOME | 49,372 | 49,372 | |
| FISCAL AGENT INCOME | 300 | 300 | |
| BROOKLYN HOTEL PARTNERS LLC | -18,898 | -18,898 | |
| H/Z INVEST. PARTSP. 1 | -23,284 | -23,284 | |
| H/Z INVEST. PARTSP. 2 | -12,045 | -12,045 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD LIABILITIES | 1,052 | |
| PAYROLL LIABILITIES | -3,884 | |
| FISCAL AGENT LIABILITY ACCOUNT | 3,000 | |
| GRANT CLEARING LIABILITY ACCOUNT | 49,128 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
1,379 |
|
|
194,653 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPROCK | 8,044 | 4,022 | ||
| GOLDLEAF PARTNERS | 1,481 | 741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST ARTS, LLC | 92,688 | 66,954 | 25,734 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
|
222 EAST SUPERIOR ST SUITE 326 DULUTH,MN55802 |
20-3218974 | DISTRIBUTION OF CAPITAL | 196,921 | |
| Total | 196,921 | |||