| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,850 | 2,950 | 2,950 | 2,950 |
| Contractor | Explanation |
|---|---|
| MINNESOTA ZOO | CONSERVATION RANCHING PROGRAM |
| 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 - JESSE | 2015-07-06 | 1,639 | 1,476 | SL | 10.00 % | 163 | |||
| RICK COMPUTER & MONITORS | 2016-01-31 | 1,594 | 1,236 | SL | 20.00 % | 319 | |||
| RICK'S OFFICE CHAIR | 2016-01-31 | 791 | 612 | SL | 20.00 % | 158 | |||
| KEITH- LAPTOP & 3MONITORS | 2016-12-30 | 2,124 | 1,328 | SL | 20.00 % | 425 | |||
| HUB & ROUTER | 2016-12-30 | 2,246 | 1,403 | SL | 20.00 % | 449 | |||
| COMPUTER - MARY/KATHY | 2017-01-26 | 1,755 | 878 | SL | 20.00 % | 351 | |||
| COMPUTER & MONITOR- JESSE | 2017-10-13 | 1,371 | 685 | SL | 20.00 % | 274 | |||
| DELL FILE SERVER | 2018-02-28 | 3,071 | 921 | SL | 20.00 % | 614 | |||
| YAMAHA VIKING 700 | 2018-07-31 | 8,758 | 1,877 | SL | 14.29 % | 1,252 | |||
| ALUMA TRAILER | 2018-07-31 | 2,199 | 471 | SL | 14.29 % | 314 | |||
| BRENDA LAPTOP | 2019-10-31 | 1,077 | 108 | SL | 20.00 % | 215 | |||
| SHARP COPIER | 2019-02-26 | 6,555 | 656 | SL | 20.00 % | 1,311 | |||
| OFFICE LAPTOP | 2017-01-26 | 564 | 283 | SL | 20.00 % | 113 | |||
| LAPTOP - JESSE | 2020-04-30 | 1,680 | SL | 10.00 % | 168 | ||||
| LAPTOP - ERIC | 2020-06-30 | 3,716 | SL | 10.00 % | 372 | ||||
| OFFICE CHAIRS - ERIC & TERRY | 2020-08-31 | 2,256 | SL | 10.00 % | 226 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEI Investments | AT COST | 34,968,352 | 34,968,352 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 81,454 | 56,794 | 24,660 | 24,600 |
| Land | 122,000 | 122,000 | 122,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISALS/LAND ACQUISITION COSTS | 150,000 | 150,000 | ||
| Communications | 9,539 | 9,539 | ||
| EQUIPMENT LEASE & REPAIR | 240 | 240 | ||
| INSURANCE | 12,264 | 12,264 | ||
| LAND MANAGEMENT EXP | 399,079 | 399,079 | ||
| OFFICE EXPENSES | 8,442 | 8,442 | ||
| Seeding/Fencing | 1,518,432 | 1,518,432 | ||
| SPONSORSHIPS/DONATIONS | 10,064 | 10,064 | ||
| SUBS, DUES, & MEMBERSHIPs | 1,312 | 1,312 | ||
| Upland Rental | 207,459 | 207,459 | ||
| WETLAND RESTORATION/CREATION | 402,607 | 402,607 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXPENSE REIMBURSEMENT | 66,398 | ||
| Miscellaneous | 8,788 | ||
| Program related rent | 7,893 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ND State Withholding Tax | 1,223 | 1,836 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 140,696 | 140,696 | 0 | 0 |
| Other Contracted Services | 376,939 | 0 | 0 | 376,939 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 38,120 | 690 | 37,430 | |
| Tax on Investment Income | 22,674 |