| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 60,918 | 0 | 0 | 48,659 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Website | 2011-12-31 | 191,175 | 15 | 6,375 | 6,375 | |||
| WEBSITE | 2010-12-31 | 67,707 | 2,257 | 15 | 4,514 | 6,771 | ||
| WEBSITE | 2009-12-31 | 36,692 | 3,669 | 15 | 2,446 | 6,115 | ||
| WEBSITE | 2008-12-01 | 6,130 | 948 | 15 | 409 | 1,357 | ||
| WEBSITE | 2008-11-01 | 9,246 | 1,428 | 15 | 616 | 2,044 | ||
| WEBSITE | 2008-10-01 | 8,886 | 1,372 | 15 | 592 | 1,964 | ||
| WEBSITE | 2008-09-01 | 12,126 | 1,872 | 15 | 808 | 2,680 | ||
| WEBSITE | 2008-08-01 | 8,826 | 1,363 | 15 | 588 | 1,951 | ||
| WEBSITE | 2008-07-01 | 9,986 | 1,543 | 15 | 666 | 2,209 | ||
| WEBSITE | 2008-06-01 | 9,186 | 1,724 | 15 | 612 | 2,336 | ||
| WEBSITE | 2008-05-01 | 3,406 | 640 | 15 | 227 | 867 | ||
| WEBSITE | 2008-04-01 | 5,406 | 1,014 | 15 | 360 | 1,374 | ||
| WEBSITE | 2008-03-01 | 7,215 | 1,355 | 15 | 481 | 1,836 | ||
| WEBSITE | 2008-02-01 | 3,290 | 617 | 15 | 219 | 836 | ||
| WEBSITE | 2008-01-01 | 3,378 | 634 | 15 | 225 | 859 | ||
| WEBSITE DEVELOPMENT | 2007-12-31 | 93,317 | 21,774 | 15 | 6,221 | 27,995 | ||
| WEBSITE DEVELOPMENT | 2006-12-31 | 139,508 | 41,855 | 15 | 9,301 | 51,156 | ||
| WEBSITE DEVELOPMENT | 2005-12-31 | 20,359 | 7,464 | 15 | 1,357 | 8,821 | ||
| WEBSITE DEVELOPMENT | 2004-12-31 | 21,813 | 9,451 | 15 | 1,454 | 10,905 |
| Contractor | Explanation |
|---|---|
| VICTORY PRODUCTIONS | Content Development |
| THE MIT Press | Publishing Subvention |
| NEXLEARN LLC | ENGINEERING & CONTENT DEVELOPMENT |
| JHW CONSULTING LLC | FOCUS GROUP CONSULTANT |
| EDUCATIONAL DEVELOPMENT CENTER INC | Content Development - They authored the Unit Outlines, Text Tab scripts, and Worked Examples for the Algebra and Development Math Projects. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MacBook Pro 15.4 | 2011-11-27 | 2,012 | 91 | 3.0000 | 336 | ||||
| Apple IMAC 27" | 2011-05-16 | 2,728 | 91 | 3.0000 | 455 | ||||
| Macbook Pro 13.3 | 2011-03-31 | 1,928 | 91 | 3.0000 | 322 | ||||
| iPad | 2011-03-31 | 805 | 91 | 3.0000 | 134 | ||||
| MacBrook Pro 15.4 | 2011-03-23 | 1,802 | 91 | 3.0000 | 301 | ||||
| DELL INSPIRON 15R | 2010-12-21 | 884 | 148 | 91 | 3.0000 | 295 | |||
| LENOVO THINKPAD T410 | 2010-09-30 | 1,262 | 211 | 91 | 3.0000 | 421 | |||
| DELL INSPIRON DESKTOP | 2010-03-19 | 1,080 | 180 | 91 | 3.0000 | 360 | |||
| MACBOOK AIR | 2010-02-28 | 959 | 160 | 91 | 3.0000 | 320 | |||
| APPLE iMAC | 2010-01-31 | 1,830 | 305 | 91 | 3.0000 | 610 | |||
| EPSON PROJECTOR | 2010-01-15 | 771 | 129 | 91 | 3.0000 | 257 | |||
| DELL LAPTOP | 2010-01-13 | 1,685 | 281 | 91 | 3.0000 | 281 | |||
| APPLE iMAC | 2010-01-08 | 2,050 | 342 | 91 | 3.0000 | 683 | |||
| MACBOOK PRO 2.4 GHZ | 2009-03-09 | 2,224 | 667 | 91 | 5.0000 | 445 | |||
| Dell LAPTOP | 2008-12-31 | 1,269 | 635 | 91 | 5.0000 | 254 | |||
| MacBook LAPTOP | 2008-07-02 | 2,735 | 1,367 | 91 | 5.0000 | 547 | |||
| I PHONE | 2007-12-31 | 397 | 277 | 91 | 5.0000 | 79 | |||
| LAPTOP | 2007-10-15 | 1,641 | 1,148 | 91 | 5.0000 | 328 | |||
| BACKUP SYSTEM HARD DRIVE | 2007-09-19 | 221 | 154 | 91 | 5.0000 | 44 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| IN REFERENCE TO PART VII-B, QUESTIONS 1a(4): THE FOUNDATION IS PAYING COMPENSATION TO A DISQUALIFIED PERSON FOR THE PERFORMANCE OF PERSONAL SERVICES. HOWEVER THE COMPENSATION IS REASONABLE AND NECESSARY TO CARRY OUT THE EXEMPT PURPOSE OF THE FOUNDATION, AND AS SUCH IS AN EXCEPTED ACT UNDER IRS REG 53-4941(D)-3. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 1,685 | 562 | 1,123 | |
| Machinery and Equipment | 46,101 | 30,294 | 15,807 | |
| Furniture and Fixtures | 14,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 4,119 | 0 | 0 | 3,457 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Trademarks | 4,994 | 4,994 | |
| Net Intangible Assets | 365,493 | 519,197 | 519,197 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESSING | 14,042 | 2,050 | 11,992 | |
| Other Content Maintenance | 5,034 | 5,034 | ||
| OFFICE EXPENSE | 68,871 | 1,414 | 65,245 | |
| MISCELLANEOUS | 470 | 220 | 67 | |
| MARKETING-TRAVEL & ENTERTAINMENT | 67,448 | 64,963 | 2,807 | |
| MARKETING-SELLING EXPENSES | 175,446 | 6,577 | 187,641 | |
| MARKETING-OTHER EXPENSE | 106,052 | 83,224 | 17,401 | |
| INSURANCE | 11,155 | 9,600 | ||
| Grant Refunded | 304,000 | 304,000 | ||
| CONTENT MAINTENANCE-WEBSITE | 1,840 | 1,840 | ||
| CONTENT MAINTENANCE-STANDARDS MAPPING | 13,975 | 13,975 | ||
| CONTENT MAINTENANCE-PROMOTION | 6,447 | 6,447 | ||
| CONTENT MAINTENANCE-DEVELOPER | 100,000 | 100,000 | ||
| CONTENT MAINTENANCE-CONTENT CREATION | 81,252 | 81,252 | ||
| CONTENT MAINTENANCE-BLOGS | 3,585 | 3,585 | ||
| Amortization | 37,471 | 37,471 | ||
| ADMINISTRATIVE OVERHEAD | 10,912 | 28,508 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NROC LIBRARY LICENSE | 82,167 | 82,167 | |
| Misc. Income | 100 | 100 | |
| MEMBERSHIPS | 613,975 | 613,975 | |
| CONTENT DISTRIBUTION | 25,000 | 25,000 | |
| ADVERTISING | 9 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTENT MAINTENANCE CONSULTANTS | 1,085,595 | 0 | 0 | 1,133,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 260 | 192 |