| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PREPARATION | 518 | 518 | ||
| ACCOUNTING | 4,495 | 4,495 |
| 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 | 4,562 | 200DB | 7.0000 | 685 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK INVESTMENTS | 17,691,361 | 19,066,926 |
| 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 | 1,022,560 | 1,022,560 |
| RED BRIDGE CAPITAL II, LLC | AT COST | 1,802,983 | 1,802,983 |
| PURE PREDICTIVE, INC. | AT COST | 3,101,500 | 3,101,500 |
| PELION VENTURES, LP | AT COST | 491,608 | 491,608 |
| MERCATO PARTNERS GROWTH II | AT COST | 712,784 | 899,358 |
| ROC FUND II | AT COST | 692,680 | 1,142,799 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 28,568 | 26,857 | 1,711 | ||
| LAND, AMERICAN FORK, UT | 1,352,340 | 1,352,340 | 1,352,340 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW FOR LAND IMPROVEMENTS |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES | 10,656 | 10,656 | ||
| TELEPHONE | 2,843 | 2,843 | ||
| MEALS | 5,413 | |||
| LIABILITY INSURANCE | 280 | 280 | ||
| POSTAGE | 595 | 595 | ||
| BANK CHARGES | 80 | 80 | ||
| DUES & SUBSCRIPTIONS | 4,664 | 4,664 | ||
| BOARD REIMBURSEMENTS | 7,071 | 7,071 | ||
| WORKER'S COMPENSATION | 499 | 499 | ||
| PROGRAM EXPENSE | 1,594 | 1,594 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RED BRDIDGE CAPITAL II (K-1) | 249,843 | 249,843 | |
| ROC FUND (K-1) | -69,025 | -69,025 | |
| YIELD PLUS FUND | 69 | 69 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSIT | 1,050 | |
| PAYROLL TAX LIABILITIES | 4,137 | 8,882 |
| 401(K) PAYABLE | 991 | 583 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
|
436,452 |
|
|
196,477 |
|
|
150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLIANCE BENEFIT GROUP | 350 | 350 | ||
| SOLTIS | 50,084 | 50,084 | ||
| RIGGS | 30,188 | 30,188 | ||
| MERCATO PARTNERS GROWTH II | 25,294 | 25,294 | ||
| PELION VENTURES V | 20,524 | 20,524 | ||
| ZANE BENEFITS | 359 | 359 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 4,299 | 4,299 | ||
| PROPERTY TAXES | 2,690 | 2,690 | ||
| ESTIMATED TAXES - 6/30/15 | 52,600 | |||
| TAXES - BALANCE DUE - 6/30/14 | 20,942 | |||
| LICENSE | 13 | 13 |