| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,400 | 1,800 | 1,800 | 1,800 |
| Contractor | Explanation |
|---|---|
| SEI INVESTMENTS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LINDAS COMPUTER | 2012-06-29 | 1,007 | 54 | 10.00 % | 101 | ||||
| TELEPHONE SYSTEM | 2012-02-29 | 4,220 | 54 | 10.00 % | 422 | ||||
| 3 IPHONES & CASES, 5 CAR | 2012-02-21 | 899 | 54 | 10.00 % | 90 | ||||
| SHARP COPY MACHINE | 2011-12-28 | 6,907 | 691 | 54 | 20.00 % | 1,381 | |||
| COMPUTER - KAREN | 2011-02-15 | 1,324 | 132 | 54 | 20.00 % | 265 | |||
| COMPUTER-TERRY | 2010-09-16 | 932 | 279 | 54 | 20.00 % | 186 | |||
| COMPUTER - KEITH | 2010-05-19 | 1,871 | 561 | 54 | 20.00 % | 374 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEI Investments | AT COST | 24,760,568 | 24,760,568 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 122,000 | 122,000 | ||
| Machinery and Equipment | 45,395 | 32,717 | 12,678 | |
| Furniture and Fixtures | 135,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 6,864 | 0 | 0 | 6,864 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WETLANDS PMTS/LOSS OF PROD PMTS | 33,959 | 33,959 | ||
| WETLAND RESTORATION/CREATION | 131,266 | 131,266 | ||
| SUBS, DUES, & MEMBERSHIPs | 3,200 | 3,200 | ||
| SPONSORSHIPS/DONATIONS | 3,425 | 3,425 | ||
| Seeding/Fencing | 62,312 | 62,312 | ||
| OFFICE EXPENSES | 8,520 | 8,520 | ||
| LAND ACQUISITION ASSISTANCE | 1,362,275 | 1,362,275 | ||
| INSURANCE | 3,599 | 3,599 | ||
| EQUIPMENT LEASE & REPAIR | 993 | 993 | ||
| Communications | 18,199 | 18,199 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program related rent | 10,942 | ||
| Miscellaneous | 20,006 | ||
| EXPENSE REIMBURSEMENT | 66,314 |
| Description | Amount |
|---|---|
| Unrealized Loss on Investments | 1,414,444 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ND State Withholding Tax | 1,148 | 1,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Contracted Services | 144,873 | 0 | 0 | 144,873 |
| Investment Fees | 81,612 | 81,612 | 0 | 0 |
| Closing/Title Costs | 15,387 | 0 | 0 | 15,387 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on Investment Income | 11,723 | 11,723 | ||
| Payroll Taxes | 24,392 | 445 | 23,947 |