| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 20,348 |
| 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 | 3,465 | S/L | 15.0000 | 533 | |||
| LEASEHOLD IMPROVEMENTS | 2014-06-01 | 17,421 | S/L | 15.0000 | 9,001 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 25,421 | 12,999 | 12,422 | 4,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 13,321 |
| 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 | |
| Repayment Terms | |
| Interest Rate | |
| 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 | |
| Date of Note | 2013-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | REFINANCE OF CC & A/P |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ANIMAL EXHIBITS | 1,955,962 | 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 |
|---|---|---|---|---|
| ADMISSION TICKETS | ||||
| ADVERISING | 1,729 | 1,729 | ||
| MERCHANT FEES | 3,521 | 3,521 | ||
| BANK CHARGES | 322 | 322 | ||
| DUES AND SUBSCRIPTIONS | 117 | 117 | ||
| EXHIBITS | 65 | 65 | ||
| GIFT SHOP SUPPLIES | 125 | 125 | ||
| INSURANCE | 4,591 | 4,591 | ||
| MARKETING | 1,363 | 1,363 | ||
| MISCELLANEOUS | 123 | 123 | ||
| OFFICE EXPENSE | 323 | 323 | ||
| POSTAGE | 142 | 142 | ||
| PROGRAM SUPPLIES | 147 | 147 | ||
| REPAIRS AND MAINTENANCE | 2,319 | 2,319 | ||
| SECURITY | 319 | 319 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION TICKETS | 134,655 | 134,655 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO JIM ROSENBRUCH | 281,387 | 338,801 |
| CREDIT CARDS PAYABLE | 11,270 | 979 |
| PAYROLL LIABILITIES | 1,656 | |
| SALES TAX PAYABLE | 1,663 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP MERCHANDISE | 23,145 | 17,939 | 5,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMISSION TICKETS | 6,111 | 6,111 |