| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 100,426 | 10,043 | 10,043 | 90,383 |
| Contractor | Explanation |
|---|---|
| WILLIAM MCDONOUGH & PARTNERS | |
| MENDOZA BERGER COMPANY LLP | |
| ANGLIN FLEWELLING RASUMSSEN | |
| AMERICAN CONSERVATION EXPERIENCE | |
| GLEN BERGSTEDT | COMPUTER HARDWARE SUPPORT |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AUTOMOBILES | 2011-09-30 | 136,182 | 55 | 20.00 % | 27,236 | ||||
| MACHINERY & EQUIPMENT | 2011-09-30 | 69,838 | 53 | 20.00 % | 13,968 | ||||
| AUTOMOBILES, STMT 2-A | 2009-01-01 | 89,220 | 38,777 | 55 | 19.20 % | 17,130 | |||
| MACHINERY & EQUIPMT, 2-A | 2009-01-01 | 1,431,705 | 387,830 | 57 | 17.49 % | 250,405 | |||
| BUILDING AND IMPT. 2-A | 2009-01-01 | 173,702 | 7,281 | 85 | 3.64 % | 6,316 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 130,220 | 130,220 | ||
| Land | 3,924,328 | 3,924,328 | ||
| Improvements | 577,072 | 485,748 | 91,324 | |
| Buildings | 7,383,496 | 4,447,985 | 2,935,511 | |
| Machinery and Equipment | 5,129,420 | 3,383,516 | 1,745,904 | |
| Furniture and Fixtures | 141,233 | 139,754 | 1,479 | |
| Auto./Transportation Equip. | 1,566,712 | 1,229,528 | 337,184 | 9,165,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 97,748 | 16,132 | 16,132 | 81,616 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSS ON INVESTMENT | 1,637,158 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 167,708 | 167,708 | ||
| Supplies | 339,321 | 339,321 | ||
| Staff Housing | 38,891 | 38,891 | ||
| Repairs & Maintenance | 614,498 | 614,498 | ||
| Rental Expenses | 365,074 | 365,074 | ||
| Rental Expenses | 365,074 | |||
| Recruiting Expense | 9,547 | 9,547 | ||
| Promotion | 213,987 | 213,987 | ||
| Professional Development | 9,580 | 9,580 | ||
| Overhead Expense | -150,525 | -61,449 | -61,449 | -4,195 |
| Outside Business Service | 336 | 336 | ||
| Investment Management Expense | 215,840 | 215,840 | 198,573 | |
| Insurance | 208,344 | 208,344 | ||
| In Kind Gifts | 802 | 802 | ||
| First Aid | 3,199 | 3,199 | ||
| Equipment Lease | 5,249 | 5,249 | ||
| Dues/Subscriptions | 24,557 | 24,557 | ||
| Doubtful Account Expense | 3,728 | 3,728 | ||
| Conservation | 2,514,373 | 2,514,373 | ||
| Computer Expense | 127,342 | 127,342 | ||
| Cash Over/Short | -2,101 | |||
| Building/Site Maintenance | 89,023 | 89,023 | ||
| Books & Gifts | 19,793 | 19,793 | ||
| Board/Committee Expense | 4,935 | 493 | 493 | 4,442 |
| Bison Expense | 5,078 | 5,078 | ||
| Advertising | 23,030 | 23,030 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER MISC. INCOME | 502,040 | ||
| Other Investment Income | 1,998 | ||
| MEMBERSHIP DUES | 255,275 | ||
| INTERIOR ACCESS | 545,976 | ||
| AIRPORT/BUS | 473,182 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL | 52,248 | 0 | 0 | 52,248 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 80,892 | 59,858 | 59,858 | 21,034 |
| PAYROLL TAXES | 333,032 | 73,970 | 73,970 | 259,062 |
| FEDERAL EXCISE TAX | 30,000 | 3,000 | 3,000 | 27,000 |