| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,280 | 3,140 | 3,140 |
| Person Name | Explanation |
|---|---|
| SEE ATTACHED SCHEDULE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STAINLESS STEEL ANIMAL KENNEL | 2002-04-01 | 11,148 | 10,869 | S/L | 10.0000 | 279 | |||
| CANINE-POST MOUNT SCALE | 2002-04-01 | 820 | 800 | S/L | 10.0000 | 21 | |||
| EXAMINATION TABLE | 2002-04-01 | 670 | 653 | S/L | 10.0000 | 17 | |||
| FELINE SCALE | 2002-04-01 | 260 | 254 | S/L | 10.0000 | 7 | |||
| MAYTAG COMMERCIAL WASHER | 2002-04-01 | 5,814 | 5,669 | S/L | 10.0000 | 145 | |||
| MAYTAG COMMERCIAL DRYER | 2002-04-01 | 2,471 | 2,409 | S/L | 10.0000 | 62 | |||
| MAYTAG WASHER | 2002-04-01 | 572 | 558 | S/L | 10.0000 | 14 | |||
| MAYTAG DRYER | 2002-04-01 | 640 | 624 | S/L | 10.0000 | 16 | |||
| MAYTAG STACK WASHER/DRYER | 2002-04-01 | 1,050 | 1,024 | S/L | 10.0000 | 26 | |||
| DEXTER COMMERCIAL STACK | 2002-04-01 | 6,000 | 5,850 | S/L | 10.0000 | 150 | |||
| STEELCASE WOOD ARMCHAIR | 2002-04-01 | 1,170 | 1,141 | S/L | 10.0000 | 29 | |||
| CONFERENCE TABLE | 2002-04-01 | 286 | 279 | S/L | 10.0000 | 7 | |||
| FOLDING COAT RACK | 2002-04-01 | 1,358 | 1,324 | S/L | 10.0000 | 34 | |||
| RAPID EYE SECURITY SURVEILLANCE | 2002-04-01 | 5,924 | 5,776 | S/L | 10.0000 | 148 | |||
| OFFICE DESK SYSTEM & CHAIR | 2002-04-01 | 2,098 | 2,046 | S/L | 10.0000 | 52 | |||
| EPS SECURITY SYSTEM | 2002-04-01 | 2,771 | 2,702 | S/L | 10.0000 | 69 | |||
| STEELCASE OFFICE CHAIR | 2002-04-01 | 279 | 272 | S/L | 10.0000 | 7 | |||
| BED SYSTEM | 2002-04-01 | 499 | 487 | S/L | 10.0000 | 12 | |||
| FRIGIDAIRE RANGE | 2002-04-01 | 397 | 387 | S/L | 10.0000 | 10 | |||
| AMANA REFRIDGERATOR | 2002-04-01 | 1,053 | 1,027 | S/L | 10.0000 | 26 | |||
| MAYTAG DISHWASHER | 2002-04-01 | 648 | 632 | S/L | 10.0000 | 16 | |||
| BROGAN EXHAUST HOOD WITH | 2002-04-01 | 45 | 44 | S/L | 10.0000 | 1 | |||
| AMANA COUNTERTOP MICROWAVE | 2002-04-01 | 169 | 165 | S/L | 10.0000 | 4 | |||
| STEELCASE WOOD ARMCHAIR | 2002-04-01 | 390 | 380 | S/L | 10.0000 | 10 | |||
| STEREO SYSTEM | 2002-04-01 | 509 | 496 | S/L | 10.0000 | 13 | |||
| 16 PORT 10/100 HUM FOR THE S | 2002-04-01 | 159 | 159 | S/L | 5.0000 | ||||
| OFFICE DESK SYSTEM | 2002-04-01 | 2,294 | 2,237 | S/L | 10.0000 | 57 | |||
| STEELCASE OFFICE CHAIR | 2002-04-01 | 325 | 317 | S/L | 10.0000 | 8 | |||
| RECEPTION DESK | 2002-04-01 | 9,131 | 8,902 | S/L | 10.0000 | 229 | |||
| STEELCASE OFFICE CHAIR | 2002-04-01 | 279 | 272 | S/L | 10.0000 | 7 | |||
| FRIGIDAIRE RANGE | 2002-04-01 | 397 | 387 | S/L | 10.0000 | 10 | |||
| AMANA MICROWAVE | 2002-04-01 | 348 | 339 | S/L | 10.0000 | 9 | |||
| MAYTAG DISHWASHER | 2002-04-01 | 648 | 632 | S/L | 10.0000 | 16 | |||
| WHIRLPOOL REFRIDGERATOR | 2002-04-01 | 599 | 584 | S/L | 10.0000 | 15 | |||
| STEELCASE OFFICE CHAIR | 2002-04-01 | 279 | 272 | S/L | 10.0000 | 7 | |||
| 4 SNYDER 2D/2D | 2002-04-01 | 11,610 | 11,320 | S/L | 10.0000 | 290 | |||
| SHORE-LINE CEILING SURGERY | 2002-04-01 | 1,411 | 1,376 | S/L | 10.0000 | 35 | |||
| DANBY REFRIDGERATOR | 2002-04-01 | 139 | 136 | S/L | 10.0000 | 3 | |||
| MAYTAG DISHWASHER | 2002-04-01 | 648 | 632 | S/L | 10.0000 | 16 | |||
| DANBY REFRIDGERATOR | 2002-04-01 | 194 | 189 | S/L | 10.0000 | 5 | |||
| SNYDER DRYING UNIT | 2002-04-01 | 2,393 | 2,333 | S/L | 10.0000 | 60 | |||
| OFFICE TELEPHONE EQUIPMENT | 2002-04-01 | 23,655 | 23,063 | S/L | 10.0000 | 592 | |||
| ENCORE L-20 FLOOR WASHING | 2002-04-01 | 5,387 | 5,252 | S/L | 10.0000 | 135 | |||
| EUROCLEAN DRY CANISTER V | 2002-04-01 | 264 | 257 | S/L | 10.0000 | 7 | |||
| WINDSOR CARPET EXTRACTOR | 2002-04-01 | 1,792 | 1,747 | S/L | 10.0000 | 45 | |||
| WINDHANDLER DRYER | 2002-04-01 | 250 | 244 | S/L | 10.0000 | 6 | |||
| SATELLITE DISH SYSTEM | 2002-04-01 | 1,236 | 1,205 | S/L | 10.0000 | 31 | |||
| SET OF INTERERIOR ROOM SIGNS | 2002-04-01 | 1,331 | 1,298 | S/L | 10.0000 | 33 | |||
| STEELCASE MAX STACKER CHAIRS | 2002-04-01 | 3,835 | 3,739 | S/L | 10.0000 | 96 | |||
| YUKON | 2002-06-01 | 16,375 | 16,375 | S/L | 5.0000 | ||||
| FENCING | 2003-08-02 | 6,632 | 5,582 | S/L | 10.0000 | 663 | |||
| ADOPT-A-FRIEND SHELTER SO | 2005-05-03 | 1,950 | 1,950 | S/L | 5.0000 | ||||
| WALL MOUNTED MIRRORS | 2003-03-28 | 1,100 | 963 | S/L | 10.0000 | 110 | |||
| ACCOUSTIC PANELS | 2003-06-05 | 13,834 | 11,874 | S/L | 10.0000 | 1,383 | |||
| STATUE IN ENTRY | 2003-12-10 | 13,125 | 5,305 | S/L | 20.0000 | 656 | |||
| COPIER | 2006-12-31 | 4,446 | 2,223 | S/L | 10.0000 | 445 | |||
| STAINLESS STEEL CAT KENNEL | 2006-09-30 | 2,382 | 1,251 | S/L | 10.0000 | 238 | |||
| MICROSCOPE | 2007-09-14 | 1,206 | 747 | S/L | 7.0000 | 172 | |||
| AUTOCLAVE | 2007-11-14 | 2,555 | 1,521 | S/L | 7.0000 | 365 | |||
| RUG RACK | 2007-08-31 | 1,772 | 1,097 | S/L | 7.0000 | 253 | |||
| DELL LAPTOP | 2007-12-17 | 1,580 | 1,264 | S/L | 5.0000 | 316 | |||
| COURTYARD & DRAINS | 2007-09-30 | 12,455 | 3,529 | S/L | 15.0000 | 830 | |||
| DELL LASER PRINTER | 2008-02-15 | 460 | 361 | S/L | 5.0000 | 92 | |||
| DELL SERVER | 2008-02-15 | 3,098 | 2,427 | S/L | 5.0000 | 620 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 803 | S/L | 5.0000 | 205 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 803 | S/L | 5.0000 | 205 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 803 | S/L | 5.0000 | 205 | |||
| PERIMETER FENCE | 2008-04-21 | 19,227 | 7,050 | S/L | 10.0000 | 1,923 | |||
| IRRIGATION SYSTEM | 2008-06-05 | 4,223 | 1,513 | S/L | 10.0000 | 422 | |||
| WATER HEATER | 2008-07-01 | 24,800 | 8,680 | S/L | 10.0000 | 2,480 | |||
| COMPRESSORS FOR A/C 1 | 2008-10-30 | 4,128 | 1,307 | S/L | 10.0000 | 413 | |||
| ADDITIONAL FENCE | 2009-07-31 | 635 | 153 | S/L | 10.0000 | 64 | |||
| HONDA EM5000SX GENERATOR | 2009-12-31 | 2,699 | |||||||
| 2001 KUBOTA TRACTOR | 2010-05-20 | 18,800 | 2,977 | S/L | 10.0000 | 1,880 | |||
| ANIMAL SHELTER BUILDING | 2009-12-31 | 1,890,000 | 94,500 | S/L | 40.0000 | 47,250 | |||
| LAND | 2009-12-31 | 110,000 | |||||||
| SECURITY CAMERA UPGRADE | 2011-03-01 | 7,181 | 1,197 | S/L | 5.0000 | 1,436 | |||
| TAG MACHINE | 2011-03-01 | 2,845 | 474 | S/L | 5.0000 | 569 | |||
| SHELTER INSULLATION | 2011-04-01 | 15,000 | 1,125 | S/L | 10.0000 | 1,500 | |||
| LIFT STATION PUMP | 2011-12-01 | 3,210 | 38 | S/L | 7.0000 | 459 | |||
| 1997 CAR MATE TRAILER | 2011-07-01 | 1,025 | 103 | S/L | 5.0000 | 205 | |||
| AGILITY EQUIPMENT | 2011-07-01 | 2,882 | 288 | S/L | 5.0000 | 577 | |||
| YEATON GENERATOR | 2012-09-21 | 15,970 | S/L | 10.0000 | 399 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CANINE-POST MOUNT SCALE | 2002-04 | PURCHASE | 2012-12 | 820 | 820 | |||||
| EXAMINATION TABLE | 2002-04 | PURCHASE | 2012-12 | 670 | 670 | |||||
| FELINE SCALE | 2002-04 | PURCHASE | 2012-12 | 260 | 260 | |||||
| MAYTAG WASHER | 2002-04 | PURCHASE | 2012-12 | 572 | 572 | |||||
| MAYTAG DRYER | 2002-04 | PURCHASE | 2012-12 | 640 | 640 | |||||
| CONFERENCE TABLE | 2002-04 | PURCHASE | 2012-12 | 286 | 286 | |||||
| STEELCASE OFFICE CHAIR | 2002-04 | PURCHASE | 2012-12 | 279 | 279 | |||||
| BED SYSTEM | 2002-04 | PURCHASE | 2012-12 | 499 | 499 | |||||
| FRIGIDAIRE RANGE | 2002-04 | PURCHASE | 2012-12 | 397 | 397 | |||||
| MAYTAG DISHWASHER | 2002-04 | PURCHASE | 2012-12 | 648 | 648 | |||||
| BROGAN EXHAUST HOOD WITH | 2002-04 | PURCHASE | 2012-12 | 45 | 45 | |||||
| AMANA COUNTERTOP MICROWAVE | 2002-04 | PURCHASE | 2012-12 | 169 | 169 | |||||
| STEELCASE WOOD ARMCHAIR | 2002-04 | PURCHASE | 2012-12 | 390 | 390 | |||||
| STEREO SYSTEM | 2002-04 | PURCHASE | 2012-12 | 509 | 509 | |||||
| 16 PORT 10/100 HUM FOR THE S | 2002-04 | PURCHASE | 2012-12 | 159 | 159 | |||||
| STEELCASE OFFICE CHAIR | 2002-04 | PURCHASE | 2012-12 | 325 | 325 | |||||
| STEELCASE OFFICE CHAIR | 2002-04 | PURCHASE | 2012-12 | 279 | 279 | |||||
| FRIGIDAIRE RANGE | 2002-04 | PURCHASE | 2012-12 | 397 | 397 | |||||
| AMANA MICROWAVE | 2002-04 | PURCHASE | 2012-12 | 348 | 348 | |||||
| MAYTAG DISHWASHER | 2002-04 | PURCHASE | 2012-12 | 648 | 648 | |||||
| WHIRLPOOL REFRIDGERATOR | 2002-04 | PURCHASE | 2012-12 | 599 | 599 | |||||
| STEELCASE OFFICE CHAIR | 2002-04 | PURCHASE | 2012-12 | 279 | 279 | |||||
| DANBY REFRIDGERATOR | 2002-04 | PURCHASE | 2012-12 | 139 | 139 | |||||
| MAYTAG DISHWASHER | 2002-04 | PURCHASE | 2012-12 | 648 | 648 | |||||
| DANBY REFRIDGERATOR | 2002-04 | PURCHASE | 2012-12 | 194 | 194 | |||||
| EUROCLEAN DRY CANISTER V | 2002-04 | PURCHASE | 2012-12 | 264 | 264 | |||||
| WINDHANDLER DRYER | 2002-04 | PURCHASE | 2012-12 | 250 | 250 | |||||
| YUKON | 2002-06 | PURCHASE | 2012-03 | 2,700 | 16,375 | 2,700 | 16,375 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,890,000 | 141,750 | 1,748,250 | 1,748,250 |
| BUILDING IMPROVEMENTS | 43,928 | 15,505 | 28,423 | 28,423 |
| LAND IMPROVEMENTS | 16,677 | 6,294 | 10,383 | 10,383 |
| FURNITURE & EQUIPMENT | 199,963 | 144,134 | 55,829 | 55,829 |
| FENCING | 26,494 | 15,435 | 11,059 | 11,059 |
| VEHICLE | ||||
| COMPUTERS AND SOFTWARE | 10,164 | 10,054 | 110 | 110 |
| LAND | 110,000 | 110,000 | 110,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,886 | 1,943 | 1,943 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 29 |
| Description | Amount |
|---|---|
| DONATED LABOR & MATERIALS | 22,509 |
| DONATED VET SERVICES | 25,940 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANIMAL CARE EXPENSES | 30,455 | 30,455 | ||
| INSURANCE | 10,982 | 10,982 | ||
| BUILDING & GROUNDS MAINTENANC | 19,959 | 19,959 | ||
| ADVERTISING | 185 | 185 | ||
| OTHER MISCELLANEOUS EXPENSES | 2,079 | 2,079 | ||
| VEHICLE EXPENSE | 1,388 | 1,388 | ||
| UTILITIES | 38,529 | 38,529 | ||
| OFFICE SUPPLIES | 7,361 | 7,361 | ||
| TELEPHONE | 3,426 | 3,426 | ||
| SPECIAL EVENTS/FUNDRAISING | 4,431 | 4,431 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PET ADOPTION INCOME | 9,913 | 9,913 | |
| FUNDRAISING SPECIAL EVENTS | 16,702 | 16,702 | |
| OTHER SHELTER PROGRAM INCOME | 2,265 | 2,265 |
| Description | Amount |
|---|---|
| DONATED LABOR & MATERIALS | 22,509 |
| DONATED VET SERVICES | 25,940 |
| UNREALIZED GAIN ON INVESTMENTS | 18,884 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SPAY/NEUTER DEPOSITS | 250 | 100 |
| ACCRUED WAGES | 4,581 | 10,272 |
| ACCRUED PAYROLL TAXES | 5,588 | 3,979 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2,635 | 2,586 | 49 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL SALES | 2,794 | 710 | 2,084 |
| Name | Address |
|---|---|
| DANIELLE S MERRILL |
PO BOX 170 FREMONT,MI49412 |
| D SCOTT MERRILL TRUST |
3750 SUNRISE LANE KEY WEST,FL33040 |
| BEECHTREE PROPERTIES LLC |
PO BOX 475 FREMONT,MI49412 |