| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,210 | 7,210 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2017-07-07 | 4,202,400 | 377,138 | S/L | 39.0000 | 107,754 | 107,754 | ||
| EXAM ROOM EQUIPMENT | 2017-07-07 | 4,458 | 2,229 | S/L | 7.0000 | 637 | 637 | ||
| REFRIGERATOR | 2017-06-07 | 1,300 | 665 | S/L | 7.0000 | 186 | 186 | ||
| COMPUTER SOFTWARE | 2017-06-21 | 1,000 | 500 | S/L | 7.0000 | 143 | 143 | ||
| SIGNAGE | 2017-07-07 | 1,000 | 500 | S/L | 7.0000 | 143 | 143 | ||
| BUILDING SIGN | 2017-05-26 | 975 | 499 | S/L | 7.0000 | 139 | 139 | ||
| WASHERS AND DRYERS | 2017-07-07 | 31,008 | 15,504 | S/L | 7.0000 | 4,430 | 4,430 | ||
| COMPUTER EQUIPMENT | 2017-07-07 | 4,799 | 2,399 | S/L | 7.0000 | 686 | 686 | ||
| COMPUTER MONITORS | 2017-07-07 | 1,161 | 580 | S/L | 7.0000 | 166 | 166 | ||
| REFRIGERATOR & 2 MICROWAVES | 2017-04-27 | 1,300 | 681 | S/L | 7.0000 | 186 | 186 | ||
| EQUIPMENT FROM PATTERSON | 2017-06-09 | 3,932 | 2,013 | S/L | 7.0000 | 562 | 562 | ||
| 2 SMALL REFRIGERATORS | 2017-09-26 | 647 | 300 | S/L | 7.0000 | 93 | 93 | ||
| PET POINT SOFTWARE | 2017-09-26 | 1,000 | 464 | S/L | 7.0000 | 143 | 143 | ||
| SWANN 24-CHANNEL CAMERAS | 2017-09-26 | 2,300 | 1,068 | S/L | 7.0000 | 328 | 328 | ||
| 2 DRAWER FIRE RESISTENT CABINET-BLACK | 2017-09-26 | 799 | 371 | S/L | 7.0000 | 114 | 114 | ||
| 36X24X78 HD STORAGE CABINET-BLACK | 2017-09-26 | 525 | 244 | S/L | 7.0000 | 75 | 75 | ||
| SMALL EQUIPMENT | 2017-09-26 | 2,483 | 1,153 | S/L | 7.0000 | 354 | 354 | ||
| CAMERA SYSTEM INSTALLATION | 2017-07-17 | 13,557 | 6,617 | S/L | 7.0000 | 1,937 | 1,937 | ||
| DOG GATES | 2017-07-07 | 450 | 225 | S/L | 7.0000 | 64 | 64 | ||
| OFFICE EQUIPMENT | 2017-07-07 | 986 | 493 | S/L | 7.0000 | 141 | 141 | ||
| EQUIPMENT | 2017-05-24 | 7,485 | 3,832 | S/L | 7.0000 | 1,069 | 1,069 | ||
| KENNELS | 2017-07-07 | 212,896 | 106,448 | S/L | 7.0000 | 30,413 | 30,413 | ||
| CLIPPING TABLE | 2017-04-27 | 1,268 | 664 | S/L | 7.0000 | 181 | 181 | ||
| FURNITURE | 2017-04-12 | 5,270 | 2,823 | S/L | 7.0000 | 753 | 753 | ||
| EQUIPMENT FROM PATTERSON | 2017-06-26 | 3,932 | 1,966 | S/L | 7.0000 | 562 | 562 | ||
| EQUIPMENT FROM PATTERSON | 2017-07-17 | 6,529 | 3,187 | S/L | 7.0000 | 933 | 933 | ||
| TABLES (18) | 2017-04-02 | 772 | 579 | S/L | 5.0000 | 154 | 154 | ||
| CHAIRS | 2017-05-10 | 1,254 | 657 | S/L | 7.0000 | 179 | 179 | ||
| LAND | 2016-06-30 | 137,000 | |||||||
| FENCING | 2017-07-07 | 16,355 | 3,816 | S/L | 15.0000 | 1,090 | 1,090 | ||
| LANDSCAPING/GRAVEL | 2017-07-07 | 13,888 | 3,241 | S/L | 15.0000 | 925 | 925 | ||
| 8 SWANN CAMERAS/INSTALLATION | 2018-03-13 | 2,499 | 1,011 | S/L | 7.0000 | 357 | 357 | ||
| SPEAKERS/INSTALLATION | 2018-03-13 | 2,832 | 1,146 | S/L | 7.0000 | 405 | 405 | ||
| CONCRETE | 2019-06-12 | 1,800 | 190 | S/L | 15.0000 | 120 | 120 | ||
| DESKS | 2019-06-14 | 1,150 | 260 | S/L | 7.0000 | 164 | 164 | ||
| MARKETING COMPUTERS | 2019-06-14 | 1,572 | 498 | S/L | 5.0000 | 314 | 314 | ||
| TOOLCAT | 2019-10-23 | 60,455 | 10,076 | S/L | 7.0000 | 8,636 | 8,636 | ||
| TURF | 2020-07-07 | 149,493 | 4,983 | S/L | 15.0000 | 9,966 | 9,966 | ||
| LAWN MOWER | 2020-06-16 | 1,200 | 120 | S/L | 5.0000 | 240 | 240 | ||
| SNOWBLOWER | 2020-12-23 | 850 | S/L | 5.0000 | 170 | 170 | |||
| TOOLCAT ATTACHMENTS | 2020-01-31 | 6,153 | 1,128 | S/L | 5.0000 | 1,231 | 1,231 | ||
| VETERANS MEMORIAL | 2020-08-20 | 4,386 | 97 | S/L | 15.0000 | 293 | 293 | ||
| FENCE | 2000-07-12 | 12,352 | 823 | S/L | 15.0000 | 824 | 824 | ||
| KENNELS | 2020-05-19 | 20,441 | 795 | S/L | 15.0000 | 1,363 | 1,363 | ||
| CONCRETE PADS | 2021-06-13 | 13,772 | S/L | 15.0000 | 536 | 536 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STIFEL INVESTMENTS | FMV | 3,838,710 | 3,838,710 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,824,684 | 741,142 | 4,083,542 | ||
| 137,000 | 137,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 7,519 | 3,008 | 4,511 | |
| PERMITS AND FEES | 195 | 195 | ||
| DUES AND SUBSCRIPTIONS | 623 | 623 | ||
| POSTAGE AND FREIGHT | 577 | 57 | 520 | |
| BANK FEES | 5,071 | 5,071 | ||
| MISCELLANEOUS | 2,272 | 2,272 | ||
| SUPPLIES | 88,743 | 8,874 | 79,869 | |
| VETERINARY | 8,735 | 8,735 | ||
| INSURANCE | 38,851 | 18,027 | 20,824 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM | 233,146 | 233,146 | |
| OTHER INCOME | 1,455 | 1,455 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 273,233 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 165 | |
| ACCRUED WAGES | 14,309 | 17,492 |
| ACCRUED VACATION | 12,033 | 12,006 |
| SALES TAX PAYABLE | 323 | 1,693 |
| DEFERRED INCOME TAX LIABILITY | 5,033 | 8,888 |
| EXCISE TAX LIABILITY | 893 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 19,422 | 19,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 6,348 | 6,348 |