| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,607 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DTP - AMORTIZATION OF CAPITALIZED COST (40000) | 40,000 | 28,344 | 6,656 | 35,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK | 2014-12-29 | 6,506 | 6,505 | STRAIGHT LINE | 5.0000 | ||||
| IKEA SOFA, CHAIR & FOOTSTOOLS | 2015-01-04 | 2,854 | 2,569 | STRAIGHT LINE | 5.0000 | 285 | |||
| FILE CABINETS | 2015-02-09 | 1,066 | 959 | STRAIGHT LINE | 5.0000 | 107 | |||
| APPLE - IMAC | 2014-10-16 | 1,483 | 1,484 | STRAIGHT LINE | 5.0000 | ||||
| APPLE LAPTOP | 2001-10-09 | 1,499 | 1,500 | STRAIGHT LINE | 5.0000 | ||||
| POWERLITE PROJECTOR | 2015-03-06 | 2,126 | 1,912 | STRAIGHT LINE | 5.0000 | 214 | |||
| LUNDY BUILDING | 2021-04-01 | 2,070,777 | STRAIGHT LINE | 29.0000 | 53,555 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FILMS | ||||
| EQUIPMENT | 15,663 | 15,663 | ||
| LAND-LUNDY FARM | 2,070,777 | 2,070,777 | ||
| BUILDING LUNDY FARM | 2,070,777 | 53,555 | 2,017,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 489 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN FILM UNDER PRODN | 21,656 | 15,000 | |
| OTHER ASSETS | 9,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FISCAL SPONSOR EXPENSE | 108,935 | |||
| PROPERTY MAINTENANCE | 105,218 | 85,226 | ||
| PROGRAM EXPENSES | 102,055 | |||
| TELEPHONE,INTERNET,OTHERCOMMU | 83,077 | 66,065 | ||
| SALES RELATED EXPENSES | 68,618 | 68,618 | ||
| FILM PRODUCTION | 60,359 | |||
| HOSPITALITY CLEANING | 53,895 | 43,665 | ||
| FOOD AND BEVERAGE | 2,178 | 1,018 | ||
| TAXES AND REGULATORY FILING | 34,869 | 28,122 | ||
| UTILITIES | 21,079 | 17,719 | ||
| EQUIPMENT RENTAL | 20,039 | |||
| TRAVEL | 13,756 | |||
| OFFICE EXPENSES OF FARM | 13,282 | 13,282 | ||
| OFFICE SUPPLIES | 13,170 | 231 | ||
| CINEMATOGRAPHY | 12,125 | |||
| INSURANCE | 10,723 | 6,803 | ||
| SPONSORSHIP EXPENSES | 10,000 | |||
| FISCAL SPONSOR FEE | 8,664 | |||
| GENERAL OPERATIONS | 4,063 | |||
| POST PRODUCTION | 2,565 | |||
| EXPENSE REIMBURSEMENT | 1,722 | 272 | ||
| BANK FEES | 1,307 | 336 | ||
| ADVERTISING | 2,033 | |||
| DEVELOPMENT | 777 | |||
| ADMIN EXPENSE | 43 | |||
| RESEARCH EXPENSE | 40 | |||
| AUTO EXPENSE | 40 | |||
| ROUNDING | -16 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CORPORATE RENTAL INCOME | 103,436 | 103,436 | |
| SALES TAX PAID | -39,836 | -39,836 | |
| SOCIAL RENTAL | 450,245 | 450,245 |
| Description | Amount |
|---|---|
| PPPLOANFORGIVENESS -NONTAXABLE | 42,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AMOUNT DUE UNDER FISCAL SPONSORSHIP | ||
| PPP LOAN | 42,400 | 42,400 |
| BRIDGE LOAN- LUNDY FARM | 1,000,000 | |
| NOTE PAYABLE YOGA -LUNDY FARM | 143,931 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE PROVIDERS | 184,564 | 134,224 |