| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PREPARATION | 150 | 150 | ||
| ACCOUNTING | 5,245 | 5,245 |
| 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 | 5,247 | 200DB | 7.0000 | 489 | |||
| DESK CHAIR | 2016-02-17 | 508 | 200DB | 7.0000 | 290 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2007-01 | PURCHASE | 2016-01 | 6,138 | 6,138 | |||||
| COMPUTER SOFTWARE | 2007-06 | PURCHASE | 2016-01 | 4,027 | 4,027 | |||||
| COMPUTER EQUIPMENT | 2008-04 | PURCHASE | 2016-01 | 9,254 | 9,254 | |||||
| COMPPUTER EQUIPMENT | 2008-02 | PURCHASE | 2016-01 | 1,116 | 1,116 | |||||
| ROYAL BANK OF CANADA | 2014-08 | PURCHASE | 2015-07 | 29,613 | 34,931 | -5,318 | ||||
| PARKER HANNIFIN CORP | 2014-08 | PURCHASE | 2015-07 | 27,654 | 27,222 | 432 | ||||
| MARATHON OIL CORP | 2009-03 | PURCHASE | 2015-11 | 8,785 | 10,282 | -1,497 | ||||
| STATOIL ASA | 2014-10 | PURCHASE | 2015-11 | 7,720 | 11,940 | -4,220 | ||||
| HONEYWELL INTERNATIONAL | 2014-03 | PURCHASE | 2015-12 | 24,390 | 24,138 | 252 | ||||
| MARATHON OIL CORP | 2009-03 | PURCHASE | 2015-12 | 7,080 | 10,282 | -3,202 | ||||
| STATOIL ASA | 2014-10 | PURCHASE | 2015-12 | 6,920 | 11,940 | -5,020 | ||||
| GOPRO INC | 2015-11 | PURCHASE | 2016-01 | 5,460 | 9,970 | -4,510 | ||||
| HONEYWELL INTERNATIONAL | 2015-03 | PURCHASE | 2016-01 | 14,562 | 15,720 | -1,158 | ||||
| JOHNSON & JOHNSON | 2008-03 | PURCHASE | 2016-01 | 9,724 | 6,468 | 3,256 | ||||
| RAYTHEON CO | 2014-09 | PURCHASE | 2016-01 | 30,122 | 25,498 | 4,624 | ||||
| ROYAL BANK OF CANADA | 2015-03 | PURCHASE | 2016-01 | 9,270 | 12,686 | -3,416 | ||||
| 3M COMPANY | 2008-10 | PURCHASE | 2016-01 | 13,969 | 6,941 | 7,028 | ||||
| TRINITY INDUSTRIES | 2015-03 | PURCHASE | 2016-01 | 4,833 | 8,625 | -3,792 | ||||
| GOPRO INC | 2015-11 | PURCHASE | 2016-05 | 5,436 | 9,970 | -4,534 | ||||
| RIGGS | PURCHASE | 2,205,384 | 2,514,257 | -308,873 | ||||||
| RIGGS | PURCHASE | 68,131 | 65,171 | 2,960 | ||||||
| SOLTIS | PURCHASE | 300,355 | 318,726 | -18,371 | ||||||
| SOLTIS | PURCHASE | 4,644,241 | 4,337,667 | 306,574 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK INVESTMENTS | 14,320,684 | 14,840,987 |
| 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 | 986,680 | 986,680 |
| RED BRIDGE CAPITAL II, LLC | AT COST | 1,836,650 | 1,836,650 |
| PURE PREDICTIVE, INC. | AT COST | 4,351,500 | 4,351,500 |
| PELION VENTURES, LP | AT COST | 575,493 | 575,493 |
| MERCATO PARTNERS GROWTH II | AT COST | 794,659 | 1,169,626 |
| MERCATO PARTNERS GROWTH III | AT COST | 178,844 | 170,464 |
| ROC FUND II | AT COST | 401,109 | 1,030,602 |
| GPB AUTOMOTIVE | AT COST | 238,078 | 238,078 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 8,541 | 7,101 | 1,440 | ||
| LAND, AMERICAN FORK, UT | 1,352,340 | 1,352,340 | 2,047,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 374 | 374 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES | 4,174 | 4,174 | ||
| TELEPHONE | 2,271 | 2,271 | ||
| MEALS | 4,860 | |||
| LIABILITY INSURANCE | 280 | 280 | ||
| POSTAGE | 252 | 252 | ||
| BANK CHARGES | 100 | 100 | ||
| DUES & SUBSCRIPTIONS | 4,270 | 4,270 | ||
| BOARD REIMBURSEMENTS | 1,630 | 1,630 | ||
| WORKER'S COMPENSATION | 889 | 889 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RED BRDIDGE CAPITAL II (K-1) | 192,635 | 192,635 | |
| ROC FUND (K-1) | -69,635 | -69,635 | |
| GPB AUTOMOTIVE (K-1) | 1,310 | 1,310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 8,882 | |
| 401(K) PAYABLE | 583 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NR AMERICAN HERITAGE SCHOOL |
412,670 |
|
NR JOHN HANCOCK CHARTER SCHOOL |
188,953 |
|
LOAN REC - SUTHERLAND INSTITUTE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLIANCE BENEFIT GROUP | 550 | 550 | ||
| SOLTIS | 33,749 | 33,749 | ||
| RIGGS | 22,999 | 22,999 | ||
| MERCATO PARTNERS GROWTH II | 21,983 | 21,983 | ||
| MERCATO PARTNERS GROWTH III | 29,792 | 29,792 | ||
| PELION VENTURES V | 26,617 | 26,617 | ||
| ZANE BENEFITS | 312 | 312 | ||
| GPB AUTOMOTIVE | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 3,274 | 3,274 | ||
| PROPERTY TAXES | 3,184 | 3,184 | ||
| ESTIMATED TAXES - 6/30/16 | 52,000 | |||
| LICENSE | 13 | 13 |