| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,425 | 1,142 | 1,142 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 8,544,367 | 10,595,630 |
| WELLCZAR | AT COST | 30,000 | 0 |
| PRIVATE EQUITY INVESTMENTS | FMV | 2,770,502 | 4,421,635 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN - NEIGHBORWORKS | 275,000 | 275,000 | 275,000 |
| ND MINERAL INTEREST | 0 | 0 | 14,685,161 |
| NORTH DAKOTA TAX WITHHOLDING | 17,280 | 31,453 | 31,453 |
| TAX ESTIMATES | 22,086 | 19,599 | 19,599 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES - PRIVATE EQUITY | 343 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES & FEES | 326 | 108 | 0 | |
| NET ORDINARY BUSINESS INCOME LOSS - PRIVATE EQUITY INVESTMENTS | 2,355 | 2,355 | 0 | |
| OTHER DEDUCTIONS - PRIVATE EQUITY INVESTMENTS | 126,992 | 126,871 | 0 | |
| TECHNOLOGY EXP - WEBSITE | 20,937 | 3,141 | 14,656 | |
| TECHNOLOGY EXP | 22,133 | 3,320 | 15,493 | |
| TRUSTEE EXPENSES | 3,031 | 1,010 | 1,010 | |
| LIABILITY INSURANCE | 707 | 236 | 236 | |
| PAYROLL EXPENSES | 14,966 | 8,979 | 2,993 | |
| PRIVATE EQUITY NET RENTAL LOSS | 7,579 | 7,579 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET ROYALTY INCOME | 659,799 | 659,799 | 659,799 |
| NET OTHER INCOME LOSS - PRIVATE EQUITY | 79,995 | 79,995 | 79,995 |
| PRIVATE EQUITY ST CAPITAL GAIN | -14 | -14 | |
| PRIVATE EQUITY LT CAPITAL GAIN | -70 | -70 | |
| PRIVATE EQUITY | -5,095 | -5,095 |
| Description | Amount |
|---|---|
| DEPLETION | 164,670 |
| TAX EXEMPT INCOME - PRIVATE EQUITY | 435 |
| NONDIVIDEND DISTIBUTIONS - MUTUAL FUNDS | 5,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - MUTUAL FUNDS | 38,248 | 38,248 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - MUTUAL FUNDS | 4,605 | 4,605 | 0 | |
| EXCISE TAX | 16,887 | 0 | 0 | |
| FOREIGN TAXES - PRIVATE EQUITY | 782 | 782 | 0 |