| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,605 | 3,303 | 3,302 |
| 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 | 11,148 | S/L | 10.0000 | ||||
| MAYTAG COMMERCIAL WASHER | 2002-04-01 | 5,814 | 5,814 | S/L | 10.0000 | ||||
| MAYTAG COMMERCIAL DRYER | 2002-04-01 | 2,471 | 2,471 | S/L | 10.0000 | ||||
| MAYTAG STACK WASHER/DRYER | 2002-04-01 | 1,050 | 1,050 | S/L | 10.0000 | ||||
| DEXTER COMMERCIAL STACK | 2002-04-01 | 6,000 | 6,000 | S/L | 10.0000 | ||||
| STEELCASE WOOD ARMCHAIR | 2002-04-01 | 1,170 | 1,170 | S/L | 10.0000 | ||||
| FOLDING COAT RACK | 2002-04-01 | 1,358 | 1,358 | S/L | 10.0000 | ||||
| RAPID EYE SECURITY SURVEILLANCE | 2002-04-01 | 5,924 | 5,924 | S/L | 10.0000 | ||||
| OFFICE DESK SYSTEM & CHAIR | 2002-04-01 | 2,098 | 2,098 | S/L | 10.0000 | ||||
| EPS SECURITY SYSTEM | 2002-04-01 | 2,771 | 2,771 | S/L | 10.0000 | ||||
| AMANA REFRIDGERATOR | 2002-04-01 | 1,053 | 1,053 | S/L | 10.0000 | ||||
| OFFICE DESK SYSTEM | 2002-04-01 | 2,294 | 2,294 | S/L | 10.0000 | ||||
| RECEPTION DESK | 2002-04-01 | 9,131 | 9,131 | S/L | 10.0000 | ||||
| 4 SNYDER 2D/2D | 2002-04-01 | 11,610 | 11,610 | S/L | 10.0000 | ||||
| SHORE-LINE CEILING SURGERY | 2002-04-01 | 1,411 | 1,411 | S/L | 10.0000 | ||||
| SNYDER DRYING UNIT | 2002-04-01 | 2,393 | 2,393 | S/L | 10.0000 | ||||
| OFFICE TELEPHONE EQUIPMENT | 2002-04-01 | 23,655 | 23,655 | S/L | 10.0000 | ||||
| ENCORE L-20 FLOOR WASHING | 2002-04-01 | 5,387 | 5,387 | S/L | 10.0000 | ||||
| WINDSOR CARPET EXTRACTOR | 2002-04-01 | 1,792 | 1,792 | S/L | 10.0000 | ||||
| SATELLITE DISH SYSTEM | 2002-04-01 | 1,236 | 1,236 | S/L | 10.0000 | ||||
| SET OF INTERERIOR ROOM SIGNS | 2002-04-01 | 1,331 | 1,331 | S/L | 10.0000 | ||||
| STEELCASE MAX STACKER CHAIRS | 2002-04-01 | 3,835 | 3,835 | S/L | 10.0000 | ||||
| ADOPT-A-FRIEND SHELTER SO | 2005-05-03 | 1,950 | 1,950 | S/L | 5.0000 | ||||
| DELL LAPTOP | 2007-12-17 | 1,580 | 1,580 | S/L | 5.0000 | ||||
| HONDA EM5000SX GENERATOR | 2009-12-31 | 2,699 | |||||||
| LAND | 2009-12-31 | 110,000 | |||||||
| DELL LASER PRINTER | 2008-02-15 | 460 | 453 | S/L | 5.0000 | 8 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 1,008 | S/L | 5.0000 | 17 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 1,008 | S/L | 5.0000 | 17 | |||
| DELL COMPUTER WORKSTATION | 2008-02-15 | 1,025 | 1,008 | S/L | 5.0000 | 17 | |||
| WALL MOUNTED MIRRORS | 2003-03-28 | 1,100 | 1,073 | S/L | 10.0000 | 28 | |||
| DELL SERVER | 2008-02-15 | 3,098 | 3,047 | S/L | 5.0000 | 51 | |||
| ADDITIONAL FENCE | 2009-07-31 | 635 | 217 | S/L | 10.0000 | 64 | |||
| MICROSCOPE | 2007-09-14 | 1,206 | 919 | S/L | 7.0000 | 172 | |||
| 1997 CAR MATE TRAILER | 2011-07-01 | 1,025 | 308 | S/L | 5.0000 | 205 | |||
| STAINLESS STEEL CAT KENNEL | 2006-09-30 | 2,382 | 1,489 | S/L | 10.0000 | 238 | |||
| RUG RACK | 2007-08-31 | 1,772 | 1,350 | S/L | 7.0000 | 254 | |||
| AUTOCLAVE | 2007-11-14 | 2,555 | 1,886 | S/L | 7.0000 | 365 | |||
| FENCING | 2003-08-02 | 6,632 | 6,245 | S/L | 10.0000 | 387 | |||
| COMPRESSORS FOR A/C 1 | 2008-10-30 | 4,128 | 1,720 | S/L | 10.0000 | 413 | |||
| IRRIGATION SYSTEM | 2008-06-05 | 4,223 | 1,935 | S/L | 10.0000 | 423 | |||
| COPIER | 2006-12-31 | 4,446 | 2,668 | S/L | 10.0000 | 444 | |||
| LIFT STATION PUMP | 2011-12-01 | 3,210 | 497 | S/L | 7.0000 | 458 | |||
| TAG MACHINE | 2011-03-01 | 2,845 | 1,043 | S/L | 5.0000 | 569 | |||
| AGILITY EQUIPMENT | 2011-07-01 | 2,882 | 865 | S/L | 5.0000 | 576 | |||
| ACCOUSTIC PANELS | 2003-06-05 | 13,834 | 13,257 | S/L | 10.0000 | 577 | |||
| STATUE IN ENTRY | 2003-12-10 | 13,125 | 5,961 | S/L | 20.0000 | 656 | |||
| COURTYARD & DRAINS | 2007-09-30 | 12,455 | 4,359 | S/L | 15.0000 | 830 | |||
| SECURITY CAMERA UPGRADE | 2011-03-01 | 7,181 | 2,633 | S/L | 5.0000 | 1,436 | |||
| SHELTER INSULLATION | 2011-04-01 | 15,000 | 2,625 | S/L | 10.0000 | 1,500 | |||
| YEATON GENERATOR | 2012-09-21 | 15,970 | 399 | S/L | 10.0000 | 1,597 | |||
| 2001 KUBOTA TRACTOR | 2010-05-20 | 18,800 | 4,857 | S/L | 10.0000 | 1,880 | |||
| PERIMETER FENCE | 2008-04-21 | 19,227 | 8,973 | S/L | 10.0000 | 1,923 | |||
| WATER HEATER | 2008-07-01 | 24,800 | 11,160 | S/L | 10.0000 | 2,480 | |||
| ANIMAL SHELTER BUILDING | 2009-12-31 | 1,890,000 | 141,750 | S/L | 40.0000 | 47,250 | |||
| 2002 GMC ENVOY | 2013-08-26 | 7,800 | S/L | 4.0000 | 650 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DELL LASER PRINTER | 2008-02 | PURCHASE | 2013-12 | 460 | 460 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,890,000 | 189,000 | 1,701,000 | 1,701,000 |
| BUILDING IMPROVEMENTS | 43,928 | 19,898 | 24,030 | 24,030 |
| LAND IMPROVEMENTS | 16,677 | 7,547 | 9,130 | 9,130 |
| FURNITURE & EQUIPMENT | 202,942 | 153,590 | 49,352 | 46,373 |
| FENCING | 26,494 | 17,807 | 8,687 | 8,686 |
| VEHICLE | 7,800 | 650 | 7,150 | 5,106 |
| COMPUTERS AND SOFTWARE | 9,704 | 9,704 | ||
| LAND | 110,000 | 110,000 | 110,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 8,952 | 4,476 | 4,476 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 565 |
| Description | Amount |
|---|---|
| DONATED LABOR & MATERIALS | 18,546 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANIMAL CARE EXPENSES | 56,443 | 56,443 | ||
| INSURANCE | 11,789 | 11,789 | ||
| BUILDING & GROUNDS MAINTENANC | 19,376 | 19,376 | ||
| ADVERTISING | 1,206 | 1,206 | ||
| OTHER MISCELLANEOUS EXPENSES | 1,153 | 1,153 | ||
| VEHICLE EXPENSE | 1,295 | 1,295 | ||
| UTILITIES | 41,714 | 41,714 | ||
| OFFICE SUPPLIES | 6,176 | 6,176 | ||
| EDUCATION/TRAINING | 36 | 36 | ||
| TELEPHONE | 3,416 | 3,416 | ||
| SPECIAL EVENTS/FUNDRAISING | 2,523 | 2,523 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PET ADOPTION INCOME | 7,363 | 7,363 | |
| FUNDRAISING SPECIAL EVENTS | 7,385 | 7,385 | |
| OTHER SHELTER PROGRAM INCOME | 2,722 | 2,722 |
| Description | Amount |
|---|---|
| DONATED LABOR & MATERIALS | 18,546 |
| UNREALIZED GAIN ON INVESTMENTS | 11,425 |
| DONATED ED SALARY | 50,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SPAY/NEUTER DEPOSITS | 100 | 25 |
| ACCRUED WAGES | 10,272 | 5,525 |
| ACCRUED PAYROLL TAXES | 3,979 | 3,639 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 12,609 | 4,362 | 8,248 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL SALES | 2,527 | 1,207 | 1,320 |
| 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 |