| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,564 |
| 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 | 35,000 | 7.0000 | 5,000 | 40,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 76,567 | 76,567 | 76,567 | ||||||
| DESK | 2014-12-29 | 6,506 | 6,505 | STRAIGHT LINE | 5.0000 | ||||
| IKEA SOFA, CHAIR & FOOTSTOOLS | 2015-01-04 | 2,854 | 2,854 | STRAIGHT LINE | 5.0000 | ||||
| FILE CABINETS | 2015-02-09 | 1,066 | 1,066 | STRAIGHT LINE | 5.0000 | ||||
| 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 | 2,126 | STRAIGHT LINE | 5.0000 | ||||
| LUNDY BUILDING | 2021-04-01 | 2,070,777 | 53,555 | STRAIGHT LINE | 29.0000 | 11,441 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FILMS | 50,000 | 45,000 | 5,000 | |
| EQUIPMENT | ||||
| LAND-LUNDY FARM | 620,000 | 620,000 | ||
| BUILDING LUNDY FARM | 3,577,623 | 154,014 | 3,423,609 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN FILM UNDER PRODN | 15,000 | ||
| OTHER ASSETS | 9,700 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO PREVIOUS YEAR NET ASSETS | 465,080 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOCIAL RENTAL | ||||
| SALARIES | 136,562 | 136,562 | 136,562 | |
| TRAVEL | 528 | 528 | 528 | |
| INSURANCE | 7,880 | 7,880 | 7,880 | |
| CONTRACT SERVICES | 147,900 | 147,900 | 147,900 | |
| OFFICE EXP | 37 | 37 | 37 | |
| OFFICE SUPPLIES | 18,673 | 18,673 | 18,673 | |
| TELEPHONE | 19,625 | 19,625 | 19,625 | |
| UTILITIES | 35,078 | 35,078 | 35,078 | |
| FARM EXPENSES | 56,036 | 56,036 | 56,036 | |
| BANK FEES | 979 | 979 | 979 | |
| PROPERTY MAINTENANCE | 27,852 | 27,852 | 27,852 | |
| EXPENSES | ||||
| FISCAL SPONSOR EXPENSE | 183,087 | |||
| PROPERTY MAINTENANCE | 4,162 | |||
| PROGRAM EXPENSES | 42,879 | |||
| TELEPHONE,INTERNET,OTHERCOMMU | 4,492 | |||
| SALES RELATED EXPENSES | ||||
| FILM PRODUCTION | 25,990 | |||
| HOSPITALITY CLEANING | ||||
| FOOD AND BEVERAGE | ||||
| TAXES AND REGULATORY FILING | ||||
| UTILITIES | 5,242 | |||
| EQUIPMENT RENTAL | ||||
| TRAVEL | 22,114 | |||
| OFFICE EXPENSES OF FARM | 10,745 | |||
| OFFICE SUPPLIES | 18,101 | |||
| CINEMATOGRAPHY | ||||
| INSURANCE | 3,315 | |||
| SPONSORSHIP EXPENSES | 24,000 | |||
| GENERAL OPERATIONS | ||||
| POST PRODUCTION | ||||
| EXPENSE REIMBURSEMENT | ||||
| BANK FEES | 184 | |||
| ADVERTISING | 33,004 | |||
| DEVELOPMENT | ||||
| ADMIN EXPENSE | 4,260 | |||
| RESEARCH EXPENSE | ||||
| AUTO EXPENSE | ||||
| ROUNDING | ||||
| CONTRACT SERVICES | 22,100 | |||
| EDUCATIONAL CURRICULUM | 55,000 | |||
| DUES AND SUBSCRIPTIONS | 2,402 | |||
| FARM E XPENSES | 10,091 |
| 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 | 1,000,000 |
| NOTE PAYABLE YOGA -LUNDY FARM | 143,931 | |
| ACCOUNTS PAYABLE-DUE TO OFFICER | 90,965 | |
| NOTE PAYABLE-OFFICER | 200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THIRD PARTY SALES COMMISSIONS | 13,088 | |||
| SOCIAL RENTAL | 77,904 | 77,904 | 77,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND PERMITS | ||||
| TAXES | 15 | |||
| PROPERTY TAXES | 6,710 | |||
| SOCIAL RENTAL | 44,807 | 44,807 | 44,807 |