| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,875 | 4,625 | 4,625 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 8,882,455 | 10,070,534 |
| WELLCZAR | AT COST | 30,000 | 0 |
| PRIVATE EQUITY INVESTMENTS | FMV | 2,618,058 | 4,000,357 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY | 1,105 | 663 | 221 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NORTH DAKOTA TAX WITHHOLDING | 24,405 | 17,280 | 17,280 |
| TAX ESTIMATES | 28,800 | 22,086 | 22,086 |
| LOAN - NEIGHBORWORKS | 275,000 | 275,000 | 275,000 |
| ND MINERAL INTERESTS | 0 | 0 | 14,685,161 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES - PRIVATE EQUITY | 417 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES & FEES | 304 | 101 | 0 | |
| GIFTS GIVEN | 665 | 399 | 133 | |
| INVESTMENT FEES - MUTUAL FUNDS | 37,690 | 37,690 | 0 | |
| NET ORDINARY BUSINESS INCOME LOSS - PRIVATE EQUITY INVESTMENTS | 9,193 | 9,193 | 0 | |
| OTHER DEDUCTIONS - PRIVATE EQUITY INVESTMENTS | 112,241 | 112,013 | 0 | |
| TECHNOLOGY EXP - WEBSITE | 19,956 | 2,993 | 13,969 | |
| TRUSTEE EXPENSES | 7,027 | 2,342 | 2,342 | |
| LIABILITY INSURANCE | 719 | 240 | 240 | |
| APPRAISAL FEE | 8,427 | 7,584 | 0 | |
| PAYROLL EXPENSES | 12,235 | 7,341 | 2,447 | |
| NET OTHER INCOME LOSS - PRIVATE EQUITY INVESTMENTS | 20,840 | 20,840 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET ROYALTY INCOME | 979,625 | 979,625 | 979,625 |
| OTHER INCOME - PRIVATE EQUITY | 5 | 5 | 5 |
| PRIVATE EQUITY ST CAPITAL GAIN | -386 | -386 | |
| PRIVATE EQUITY LT CAPITAL GAIN | -35 | -35 | |
| PRIVATE EQUITY | -20,069 | -20,069 |
| Description | Amount |
|---|---|
| DEPLETION | 226,922 |
| TAX EXEMPT INCOME - PRIVATE EQUITY | 1,031 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 25,000 | 15,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - MUTUAL FUNDS | 3,655 | 3,655 | 0 | |
| EXCISE TAX | 21,714 | 0 | 0 | |
| FOREIGN TAXES - PRIVATE EQUITY | 1,034 | 1,034 | 0 |