| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 1,158 | 0 | 579 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 2007-07-01 | 8,000 | 2,932 | 91 | 15.0000 | 533 | 267 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 8,000 | 3,465 | 4,535 | 4,535 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 243 | 0 | 122 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Jim Rosenbruch |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1443810 |
| Balance Due | 657560 |
| Date of Note | 2003-12 |
| Maturity Date | 2016-05 |
| Repayment Terms | |
| Interest Rate | 2.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | State Bank of Southern Utah |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 76000 |
| Balance Due | 75772 |
| Date of Note | 2013-11 |
| Maturity Date | 2014-11 |
| Repayment Terms | |
| Interest Rate | 6.2500 |
| Security Provided by Borrower | Equipment, Inventory |
| Purpose of Loan | Refinance of CC & A/P |
| Description of Lender Consideration | CC Liability & A/P Payoff |
| Consideration FMV | 76000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Animal Exhibits | 1,955,982 | 1,955,962 | 1,955,962 |
| Other Exhibits | 24,000 | 24,000 | 24,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 428 | 214 | ||
| Bank Charges | 5,034 | 2,517 | ||
| Dues and Subscriptions | 215 | 108 | ||
| Employee Benefits | 8,131 | 4,066 | ||
| Guide Wands | 6,238 | 3,119 | ||
| Insurance | 3,117 | 1,559 | ||
| Internet | 1,406 | 703 | ||
| Licenses & Permits | 120 | 60 | ||
| Marketing | 13,052 | 6,526 | ||
| Office Expense | 2,913 | 1,457 | ||
| Postage & Delivery | 1,364 | 682 | ||
| Repairs & Maintenance | 527 | 264 | ||
| Security Monitoring | 300 | 150 | ||
| Supplies | 8,842 | 4,421 | ||
| Telephone | 825 | 413 | ||
| Understatement of prior period expenses | 386,560 | 193,280 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Admission Tickets | 114,327 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Jim Rosenbruch | 281,387 | |
| Credit Cards Payable | 11,270 | |
| Rounding | 1 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Gift Shop Merchandise | 81,836 | 25,361 | 56,475 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Taxes | 8 | 4 | ||
| Payroll Taxes | 7,319 | 3,660 | ||
| Workers Compensation | 642 | 321 |