| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,700 | 2,233 | 2,233 | 2,233 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER - KEITH | 2010-05-19 | 1,871 | 935 | 54 | 20.00 % | 374 | |||
| COMPUTER-TERRY | 2010-09-16 | 932 | 465 | 54 | 20.00 % | 186 | |||
| COMPUTER - KAREN | 2011-02-15 | 1,324 | 397 | 54 | 20.00 % | 927 | |||
| SHARP COPY MACHINE | 2011-12-28 | 6,907 | 2,072 | 54 | 20.00 % | 1,381 | |||
| 3 IPHONES & CASES, 5 CAR | 2012-02-21 | 899 | 90 | 54 | 20.00 % | 180 | |||
| TELEPHONE SYSTEM | 2012-02-29 | 4,220 | 422 | 54 | 20.00 % | 844 | |||
| LINDAS COMPUTER | 2012-06-29 | 1,007 | 101 | 54 | 20.00 % | 201 | |||
| OFFICE CHAIR - KEITH | 2013-02-28 | 759 | 54 | 10.00 % | 76 | ||||
| 8 CONFERENCE ROOM CHAIRS | 2013-02-28 | 2,218 | 54 | 10.00 % | 222 | ||||
| LAPTOP COMPUTER - KAREN | 2013-09-16 | 1,165 | 54 | 10.00 % | 117 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEI Investments | AT COST | 26,450,240 | 26,450,240 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 134,000 | |||
| Machinery and Equipment | 49,537 | 37,225 | 12,312 | |
| Land | 122,000 | 122,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 4,574 | 0 | 0 | 4,574 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Communications | 19,129 | 19,129 | ||
| EQUIPMENT LEASE & REPAIR | 589 | 589 | ||
| INSURANCE | 3,826 | 3,826 | ||
| LAND ACQUISITION ASSISTANCE | 135,370 | 135,370 | ||
| LAND MANAGEMENT EXP/RENT | 8,475 | 8,475 | ||
| OFFICE EXPENSES | 4,810 | 4,810 | ||
| Seeding/Fencing | 158,829 | 158,829 | ||
| SUBS, DUES, & MEMBERSHIPs | 6,517 | 6,517 | ||
| WETLAND RESTORATION/CREATION | 102,789 | 102,789 | ||
| WETLANDS PMTS/LOSS OF PROD PMTS | 23,945 | 23,945 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXPENSE REIMBURSEMENT | 92,061 | ||
| Miscellaneous | 4,611 | ||
| Program related rent | 16,543 |
| Description | Amount |
|---|---|
| Unrealized Loss on Investments | 670,874 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ND State Withholding Tax | 1,323 | 1,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Closing/Title Costs | 4,996 | 0 | 0 | 4,996 |
| Investment Fees | 161,206 | 161,206 | 0 | 0 |
| Other Contracted Services | 132,277 | 0 | 0 | 132,277 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 25,152 | 474 | 24,678 | |
| Tax on Investment Income | 1,766 | 1,766 |