| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 96,613 | 0 | 0 | 93,574 |
| 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 DEVELOPMENT | 2004-12-31 | 21,813 | 15,267 | 15.0000 | 1,454 | 16,721 | ||
| WEBSITE DEVELOPMENT | 2005-12-31 | 20,359 | 12,892 | 15.0000 | 1,357 | 14,249 | ||
| WEBSITE DEVELOPMENT | 2006-12-31 | 139,508 | 79,059 | 15.0000 | 9,301 | 88,360 | ||
| WEBSITE DEVELOPMENT | 2007-12-31 | 93,317 | 46,658 | 15.0000 | 6,221 | 52,879 | ||
| WEBSITE | 2008-01-01 | 3,378 | 1,534 | 15.0000 | 225 | 1,759 | ||
| WEBSITE | 2008-02-01 | 3,290 | 1,493 | 15.0000 | 219 | 1,712 | ||
| WEBSITE | 2008-03-01 | 7,215 | 3,279 | 15.0000 | 481 | 3,760 | ||
| WEBSITE | 2008-04-01 | 5,406 | 2,454 | 15.0000 | 360 | 2,814 | ||
| WEBSITE | 2008-05-01 | 3,406 | 1,548 | 15.0000 | 227 | 1,775 | ||
| WEBSITE | 2008-06-01 | 9,186 | 4,172 | 15.0000 | 612 | 4,784 | ||
| WEBSITE | 2008-07-01 | 9,986 | 4,207 | 15.0000 | 666 | 4,873 | ||
| WEBSITE | 2008-08-01 | 8,826 | 3,715 | 15.0000 | 588 | 4,303 | ||
| WEBSITE | 2008-09-01 | 12,126 | 5,104 | 15.0000 | 808 | 5,912 | ||
| WEBSITE | 2008-10-01 | 8,886 | 3,740 | 15.0000 | 592 | 4,332 | ||
| WEBSITE | 2008-11-01 | 9,246 | 3,892 | 15.0000 | 616 | 4,508 | ||
| WEBSITE | 2008-12-01 | 6,130 | 2,584 | 15.0000 | 409 | 2,993 | ||
| WEBSITE | 2009-12-31 | 36,692 | 13,453 | 15.0000 | 2,446 | 15,899 | ||
| WEBSITE | 2010-12-31 | 67,707 | 20,313 | 15.0000 | 4,514 | 24,827 | ||
| Website | 2011-12-31 | 191,175 | 44,608 | 15.0000 | 12,745 | 57,353 | ||
| Website | 2012-12-31 | 82,817 | 13,803 | 15.0000 | 5,521 | 19,324 | ||
| Website | 2013-07-01 | 22,245 | 2,225 | 15.0000 | 1,483 | 3,708 | ||
| Website | 2014-07-01 | 35,912 | 1,197 | 15.0000 | 2,394 | 3,591 | ||
| Website | 2015-12-31 | 25,254 | 15.0000 | 842 | 842 |
| Contractor | Explanation |
|---|---|
| Greg Hinkle | |
| Blue Marble Creative | Website design. |
| Cohen & Company Inc | Accounting. |
| Edify Software Consulting LTD | Software coding. |
| Questar Assessments Inc | Test Assessment Development |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Ipad | 2012-05-21 | 1,084 | 903 | SL | 3.0000 | 181 | |||
| iMac 21 5/2 5QC | 2012-05-29 | 1,568 | 1,308 | SL | 3.0000 | 260 | |||
| MacBook Pro 15.4 | 2012-07-27 | 2,580 | 2,150 | SL | 3.0000 | 430 | |||
| iPad | 2012-07-27 | 682 | 568 | SL | 3.0000 | 114 | |||
| iMac 21.5.2.7 G. QC | 2012-08-11 | 1,890 | 1,575 | SL | 3.0000 | 315 | |||
| MacBook Pro 13.3 | 2012-10-08 | 1,640 | 1,368 | SL | 3.0000 | 272 | |||
| iPad | 2013-01-11 | 774 | 387 | SL | 3.0000 | 258 | |||
| iMac 27..2.9 G. QC | 2013-02-08 | 1,799 | 900 | SL | 3.0000 | 600 | |||
| Dell XPS 12 | 2013-02-13 | 1,541 | 771 | SL | 3.0000 | 514 | |||
| Dell XPS 12 | 2013-02-27 | 1,624 | 812 | SL | 3.0000 | 541 | |||
| 15" MacBook Pro 239 | 2013-03-25 | 2,151 | 1,074 | SL | 3.0000 | 717 | |||
| 15" MacBook Pro 239 | 2013-03-25 | 2,150 | 1,076 | SL | 3.0000 | 717 | |||
| Dell Lattitude 6430u | 2013-09-08 | 1,588 | 794 | SL | 3.0000 | 529 | |||
| Dell Lattitude 6430u | 2013-09-08 | 1,344 | 672 | SL | 3.0000 | 448 | |||
| Dell | 2013-09-30 | 1,007 | 504 | SL | 3.0000 | 336 | |||
| iPad 4 Wifi | 2013-01-17 | 629 | 315 | SL | 3.0000 | 210 | |||
| Dell Lattitiude E7440 | 2014-07-01 | 1,348 | 225 | SL | 3.0000 | 449 | |||
| Macbook Pro 15 " Karen | 2014-07-01 | 2,153 | 359 | SL | 3.0000 | 718 | |||
| MacBook Pro 15.4 Jessica | 2014-07-01 | 2,281 | 380 | SL | 3.0000 | 760 | |||
| MacBook Pro 15 " Phil | 2014-07-01 | 2,518 | 420 | SL | 3.0000 | 839 | |||
| IMAC 27"/3.2QC/2X4GB/1TB | 2014-07-01 | 1,984 | 331 | SL | 3.0000 | 661 | |||
| Macbook Air 11" | 2015-01-31 | 1,131 | SL | 3.0000 | 189 | ||||
| Arrowhead Signs 8ft Curve | 2015-02-28 | 1,285 | SL | 3.0000 | 214 | ||||
| Dell XPS 13 Laptop | 2015-03-26 | 1,321 | SL | 3.0000 | 220 | ||||
| Macbook Pro 15" | 2015-08-24 | 2,119 | SL | 3.0000 | 333 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 58,645 | 46,171 | 12,474 | 12,475 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 525 | 0 | 0 | 289 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 511,420 | 482,593 | 482,587 |
| Rounding | -4 | -4 | |
| Trademarks | 6,694 | 6,694 | 6,694 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 54,081 | 54,083 | ||
| Content maintenance : Content Creation | 20,398 | 20,398 | ||
| Content Maintenance: Mapping | 9,500 | 9,500 | ||
| Content Maintenance: Other | 408,172 | 408,172 | ||
| Content Maintenance: Website Maint. | 2,121 | 2,121 | ||
| Insurance | 12,182 | 12,208 | ||
| Marketing: Other Expenses | 243,366 | 204,312 | 39,054 | |
| Marketing: Travel & Ent. | 86,745 | 86,745 | ||
| Miscellaneous | 303 | 228 | 75 | |
| Office Expense | 72,462 | 16,505 | 53,701 | |
| Payroll Processing | 16,775 | 6,244 | 10,701 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Consulting | 22,200 | 22,200 | |
| Memberships | 1,461,727 | 1,461,727 | |
| Misc. Income | 334 | ||
| NROC Library License | 2,250 | 2,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Content Maintenance Consultants | 159,512 | 0 | 0 | 314,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 151 | 29 | 119 |