| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTERBROOKS ET. AL. | 15,530 | 1,553 | 6,989 | 6,988 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 8,311,767 | 1,065,610 | STRAIGHT LINE | 39.0000 | 213,122 | 213,122 | |||
| EQUIPMENT - 5 YEAR | 107,786 | 10,987 | STRAIGHT LINE | 5.0000 | 1,588 | 1,588 | |||
| EQUIPMENT - 7 YEAR | 163,705 | 14,068 | STRAIGHT LINE | 7.0000 | |||||
| EQUIPMENT - 10 YEAR | 688,848 | 271,445 | STRAIGHT LINE | 10.0000 | 16,344 | 16,344 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GAIN ON ASSET DISPOSAL | PURCHASE | 2,998 | 1,096 | 1,902 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROOKLYN HOTEL PARTNERS, LLC | AT COST | 540,135 | 540,135 |
| HURLBUT-ZEPPA INVESTMENT PART. 2 | AT COST | 6,586,498 | 6,586,498 |
| HURLBUT-ZEPPA INVESTMENT PART 3 | AT COST | 375,810 | 375,810 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY & EQUIPMENT | 9,339,276 | 3,630,089 | 5,709,187 | 5,709,187 |
| LAND | 300,000 | 300,000 | 300,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,015 | 508 | 305 | 202 |
| Item No. | 1 |
|---|---|
| Lender's Name | BREMER BUILDING LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,776,368 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ZEITGEIST CAFE | ||||
| COST OF GOODS SOLD | 36,023 | 36,023 | ||
| ZINEMA & TEATRO | ||||
| ARTISTS AND DESIGNERS | 44,428 | 41,019 | 3,409 | |
| EVENT PRODUCTION | 785 | 725 | 60 | |
| LICENSING | 7,705 | 7,113 | 592 | |
| EXPENSES | ||||
| PROGRAM EXPENSE | 495,413 | 495,413 | ||
| REPAIRS & MAINTENANCE | 75,599 | 75,599 | ||
| INSURANCE | 38,651 | 34,786 | 3,865 | |
| PROCESSING FEES | 7,469 | 6,722 | 747 | |
| FUNDRAISING | 700 | 700 | ||
| MARKETING | 20,611 | 20,611 | ||
| SUPPLIES | 72,294 | 72,294 | ||
| OTHER CONTRACTED SERVICES | 14,200 | 14,200 | ||
| MISCELLANEOUS | 12,813 | 12,813 | ||
| BAD DEBT | 58,245 | 58,245 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ZEITGEIST CAFE | 113,736 | 113,736 | |
| ZINEMA & TEATRO | 48,857 | 48,857 | |
| RENTAL INCOME | 90,068 | 90,068 | |
| PORTFOLIO MANAGEMENT INCOME | 17,589 | 17,589 | |
| OTHER INCOME | 3,064 | 3,064 | |
| H/Z INVEST. PARTSP. 2 | -4,656 | -4,656 | |
| H/Z INVEST. PARTSP. 3 | 796 | 796 |
| Description | Amount |
|---|---|
| CHANGE IN BENEFICIAL INTEREST IN TRUSTS | 196,058 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE ADVANCE | 439,674 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 8,568 | 7,711 | 857 |