| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 4,550 | 0 | 4,550 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 69,338 | 62,029 | 7,309 | 7,309 |
| Machinery and Equipment | 22,784 | 12,879 | 9,905 | 9,905 |
| Improvements | 146,371 | 4,668 | 141,703 | 141,703 |
| Item No. | 1 |
|---|---|
| Lender's Name | Petty Family Foundation |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20000 |
| Balance Due | 20000 |
| Date of Note | 2014-02 |
| Maturity Date | |
| Repayment Terms | On Demand |
| Interest Rate | |
| Security Provided by Borrower | Unsecured |
| Purpose of Loan | Funding for upfitting |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 25,900 | 2,305 | 2,305 |
| Exhibits | 11,423,018 | 11,480,973 | 11,480,973 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 6,809 | 6,809 | ||
| BANK SERVICE CHARGES | 315 | 315 | ||
| COMPUTER EXPENSES | 1,666 | 250 | 1,416 | |
| CONTRACT LABOR | 300 | 300 | ||
| EMPLOYEE CLOTHING | 2,308 | 2,077 | 231 | |
| EMPLOYEE HEALTH INSURANCE | 2,779 | 2,501 | 278 | |
| EMPLOYEE LIFE INSURANCE | 213 | 192 | 21 | |
| EQUIPMENT LEASE | 1,829 | 1,829 | ||
| GIFTS & FLOWERS | 359 | 359 | ||
| INSURANCE | 37,707 | 32,742 | 4,965 | |
| LICENSES, & FEES | 7,752 | 7,752 | ||
| MISCELLANEOUS | 7,429 | 1,232 | 6,197 | |
| OFFICE SUPPLIES | 1,442 | 1,298 | 144 | |
| OTHER BUSINESS FEES | 9,929 | 9,929 | ||
| OUTSIDE SERVICES | 5,060 | 5,060 | ||
| REPAIRS AND MAINTENANCE | 19,882 | 2,802 | 17,080 | |
| SHIPPING | 1,549 | 1,549 | ||
| SPECIAL EVENTS | 6,982 | 6,982 | ||
| TELEPHONE | 3,765 | 1,882 | 1,882 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION FEES | 50,764 | 50,764 | |
| EXHIBIT RENTALS | 62,062 | 62,062 | |
| SPECIAL EVENTS | 3,500 | 3,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Sale of Souvenir Items | 165,063 | 86,875 | 78,188 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 8,316 | 8,316 | ||
| PROPERTY TAX | 97 | 97 |