| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PREPARATION | 140 | 140 | ||
| ACCOUNTING | 4,475 | 4,475 |
| Person Name | Explanation |
|---|---|
| LAURALYN B SWIM | |
| PAUL T MERO | |
| BRENT MCKINLEY |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2007-01-09 | 6,138 | 6,138 | 200DB | 5.0000 | ||||
| COMPUTER SOFTWARE | 2007-06-14 | 4,027 | 4,027 | 3.0000 | |||||
| OFFICE FURNITURE | 2006-07-01 | 1,075 | 1,075 | S/L | 7.0000 | ||||
| COMPUTER EQUIPMENT | 2008-04-07 | 9,254 | 9,254 | 200DB | 5.0000 | ||||
| COMPPUTER EQUIPMENT | 2008-02-13 | 1,116 | 1,116 | 200DB | 5.0000 | ||||
| OFFICE CABINETS | 2013-04-24 | 6,958 | 3,603 | 200DB | 7.0000 | 959 |
| Employee | Explanation |
|---|---|
| STANFORD SWIM |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK INVESTMENTS | 21,054,971 | 24,264,716 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CBO FINANCIAL | AT COST | 10,000 | 10,000 |
| LOAN RECEIVABLE | AT COST | 1,052,920 | 1,052,920 |
| RED BRIDGE CAPITAL II, LLC | AT COST | 1,742,784 | 1,742,784 |
| PURE PREDICTIVE, INC. | AT COST | 2,101,500 | 2,101,500 |
| PELION VENTURES, LP | AT COST | 339,875 | 339,875 |
| MERCATO PARTNERS GROWTH II | AT COST | 398,808 | 469,015 |
| ROC FUND II | AT COST | 626,087 | 736,318 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 28,568 | 26,172 | 2,396 | ||
| LAND, AMERICAN FORK, UT | 1,352,340 | 1,352,340 | 1,352,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,484 | 1,484 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW FOR LAND IMPROVEMENTS | 32,342 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| LICENSES | ||||
| OFFICE SUPPLIES | 8,347 | 8,347 | ||
| TELEPHONE | 1,856 | 1,856 | ||
| MEALS | 2,072 | 1,036 | ||
| LIABILITY INSURANCE | ||||
| POSTAGE | 451 | 451 | ||
| MEDIA PRODUCTION EXPENSES | ||||
| BANK CHARGES | ||||
| DUES & SUBSCRIPTIONS | 3,908 | 3,908 | ||
| COMPUTER REPAIRS | ||||
| COMPUTER SOFTWARE | ||||
| BOARD REIMBURSEMENTS | 2,610 | 2,610 | ||
| WORKER'S COMPENSATION | ||||
| COMPLIANCE | 390 | 390 | ||
| BANK CHARGES | 473 | 473 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RED BRDIDGE CAPITAL II (K-1) | 208,669 | 208,669 | |
| ROC FUND (K-1) | -54,534 | -54,534 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSIT | 1,050 | 1,050 |
| PAYROLL TAX LIABILITIES | 2,680 | 4,137 |
| 401(K) PAYABLE | 991 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NR AMERICAN HERITAGE SCHOOL |
446,337 |
|
NR JOHN HANCOCK CHARTER SCHOOL |
215,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLIANCE BENEFIT GROUP | 175 | 175 | ||
| SOLTIS | 56,971 | 56,971 | ||
| RIGGS | 38,776 | 38,776 | ||
| OTHER | ||||
| MERCATO PARTNERS GROWTH II | 31,623 | 31,623 | ||
| PELION VENTURES V | 22,337 | 22,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 2,837 | 2,837 | ||
| PROPERTY TAXES | 2,319 | 2,319 | ||
| ESTIMATED TAXES - 6/30/14 | 32,000 | |||
| TAXES - BALANCE DUE - 6/30/13 | 12,661 |