| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,410 | 2,137 | 2,137 | 2,136 |
| 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 | 1,683 | SL | 10.00 % | 188 | |||
| SHARP COPY MACHINE | 2011-12-28 | 6,907 | 4,834 | SL | 20.00 % | 1,381 | |||
| TELEPHONE SYSTEM | 2012-02-29 | 4,220 | 2,110 | SL | 20.00 % | 844 | |||
| LINDAS COMPUTER | 2012-06-29 | 1,007 | 503 | SL | 20.00 % | 201 | |||
| OFFICE CHAIR - KEITH | 2013-02-28 | 759 | 228 | SL | 20.00 % | 152 | |||
| 8 CONFERENCE ROOM CHAIRS | 2013-02-28 | 2,218 | 666 | SL | 20.00 % | 444 | |||
| LAPTOP COMPUTER - KAREN | 2013-09-16 | 1,165 | 350 | SL | 20.00 % | 117 | |||
| LEASEHOLD IMPR/REMODEL | 2013-12-31 | 19,197 | 3,839 | SL | 20.00 % | 3,839 | |||
| COMPUTER - TERRY | 2014-08-29 | 1,112 | 111 | SL | 20.00 % | 222 | |||
| 1 IPHONE | 2012-02-21 | 300 | 150 | SL | 20.00 % | 150 | |||
| COMPUTER - JESSE | 2015-07-06 | 1,639 | SL | 10.00 % | 164 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEI Investment | 2011-01 | Purchase | 2015-12 | 1,527,212 | 1,589,741 | Cost | -62,529 | |||
| SEI Investment | 2011-01 | Purchase | 2015-12 | 92,723 | 96,559 | Cost | -3,836 | |||
| SECURITIES | 2011-01 | Purchase | 2015-12 | 258,375 | 270,329 | Cost | -11,954 | |||
| Capital Gain Distribution | 2011-01 | Purchase | 2015-12 | 578,808 | Cost | 578,808 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEI Investments | AT COST | 25,691,469 | 25,691,469 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 52,060 | 34,540 | 17,520 | |
| Land | 122,000 | 122,000 | ||
| Miscellaneous | 139,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,549 | 0 | 0 | 1,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Communications | 15,601 | 15,601 | ||
| EQUIPMENT LEASE & REPAIR | 264 | 264 | ||
| INSURANCE | 4,362 | 4,362 | ||
| LAND MANAGEMENT EXP | 3,597 | 3,597 | ||
| OFFICE EXPENSES | 6,931 | 6,931 | ||
| Seeding/Fencing | 151,266 | 151,266 | ||
| SPONSORSHIPS/DONATIONS | 10,825 | 10,825 | ||
| SUBS, DUES, & MEMBERSHIPs | 4,712 | 4,712 | ||
| Upland Rental | 16,787 | 16,787 | ||
| WETLAND RESTORATION/CREATION | 344,800 | 344,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXPENSE REIMBURSEMENT | 51,094 | ||
| Miscellaneous | 9,040 | ||
| Program related rent | 14,571 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ND State Withholding Tax | 1,161 | 969 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Appraisals | 1,800 | 0 | 0 | 1,800 |
| Investment Fees | 132,562 | 132,562 | 0 | 0 |
| Other Contracted Services | 145,455 | 0 | 0 | 145,455 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 27,282 | 518 | 26,764 | |
| Tax on Investment Income | 38,314 |