| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CREMATORIUM LEASE | 2004-10-01 | 40,000 | 17,250 | 480.000000000000 | 1,000 | 0 | 1,000 | 18,250 |
| CREMATORIUM LEASE - ADDITIONAL | 2019-06-10 | 56,145 | 5,802 | 300.000000000000 | 2,246 | 0 | 2,246 | 8,048 |
| CREMATORIUM LEASE - ADDITIONAL | 2022-06-23 | 17,900 | 300.000000000000 | 358 | 0 | 358 | 358 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DIGITAL CAMERA/MEMORY CARD | 2007-03-29 | 466 | 466 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2007-05-17 | 8,341 | 8,341 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM | 2007-05-22 | 5,648 | 5,648 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| RICOH COPY MACHINE/CABINET | 2007-07-26 | 5,399 | 5,399 | ADS | 6.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2007-09-20 | 828 | 828 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE DECOR | 2007-10-18 | 1,005 | 1,005 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| TELEVISION | 2007-10-25 | 968 | 968 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2007-12-26 | 398 | 398 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER HARDWARE | 2008-01-17 | 345 | 345 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE COMPUTER | 2008-01-24 | 2,093 | 2,093 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| INTERCOM SYSTEM | 2008-02-07 | 1,525 | 1,525 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| MINI BLINDS | 2008-02-14 | 239 | 239 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| COMPUTER HARDWARE | 2008-03-06 | 470 | 470 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| ID CARD MACHINE | 2008-08-07 | 1,581 | 1,581 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| 2 COMPUTER MONITORS | 2008-08-14 | 368 | 368 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| FAX/SCANNER/PRINTER UNIT | 2011-06-09 | 249 | 249 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| PBX SYSTEM | 2011-11-03 | 1,995 | 1,995 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE COPIER | 2012-02-23 | 4,940 | 4,940 | ADS | 6.000000000000 | 0 | 0 | 0 | |
| MEDIA EQUIPMENT | 2012-06-07 | 5,980 | 5,980 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| REFURBISHED LAPTOP COMPUTER | 2012-06-27 | 200 | 200 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 2012-08-09 | 544 | 516 | ADS | 10.000000000000 | 28 | 0 | 28 | |
| OFFICE COMPUTER | 2012-12-05 | 1,007 | 1,007 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| FREEZER | 2014-12-04 | 897 | 640 | ADS | 10.000000000000 | 89 | 0 | 89 | |
| COMPUTER | 2015-07-16 | 1,738 | 1,738 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2015-08-13 | 1,714 | 1,714 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| 2020 FORD 250 MR CARGO RWD VAN | 2020-10-23 | 44,517 | 10,016 | ADS | 5.000000000000 | 8,903 | 0 | 8,903 | |
| TROY BUILT PUSH MOWER | 2005-03-15 | 279 | 279 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| BOLEN RIDING MOWER | 2005-06-15 | 849 | 849 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2007-04-12 | 2,771 | 2,009 | ADS | 20.000000000000 | 139 | 0 | 139 | |
| SPRINKLER SYSTEM | 2007-05-17 | 7,472 | 5,418 | ADS | 20.000000000000 | 373 | 0 | 373 | |
| PEN HANGERS | 2007-06-06 | 666 | 666 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2007-06-25 | 5,463 | 5,463 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| EXTERIOR & INTERIOR WALL SIGNS | 2007-06-26 | 5,250 | 5,250 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PERMANENT OUTDOOR SIGN | 2007-06-26 | 5,523 | 4,004 | ADS | 20.000000000000 | 276 | 0 | 276 | |
| NEW HOLLAND MOWER | 2007-06-28 | 2,395 | 2,395 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PORTABLE RADIOS | 2007-07-12 | 702 | 702 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| DOG RUN MATS | 2007-07-12 | 2,924 | 2,924 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| SINKS | 2007-07-26 | 2,895 | 2,895 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| CAGE PANELS | 2007-08-02 | 1,650 | 1,650 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PRESSURE WASHER | 2007-08-16 | 499 | 499 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| WINDOW COVERINGS | 2007-09-13 | 1,946 | 1,946 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2007-09-30 | 36,645 | 26,567 | ADS | 20.000000000000 | 1,832 | 0 | 1,832 | |
| GATE SIGN | 2007-10-25 | 578 | 578 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| WEED EATER | 2007-12-20 | 412 | 412 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| CREDIT CARD MACHINE | 2008-02-08 | 274 | 274 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| MORGAN BUILDING | 2008-03-20 | 1,396 | 943 | ADS | 20.000000000000 | 70 | 0 | 70 | |
| WATER HEATER | 2009-02-05 | 1,277 | 1,277 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| WASHER & DRYER | 2010-12-02 | 1,700 | 1,700 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| WASHING MACHINE | 2012-10-18 | 615 | 585 | ADS | 10.000000000000 | 30 | 0 | 30 | |
| SMALL SIGN - HWY 59 | 2013-07-17 | 640 | 536 | ADS | 10.000000000000 | 64 | 0 | 64 | |
| WHIRLPOOL WASHING MACHINE | 2014-03-20 | 837 | 660 | ADS | 10.000000000000 | 84 | 0 | 84 | |
| NEW SECURITY CAMERA SYSTEM | 2014-11-20 | 2,884 | 2,054 | ADS | 10.000000000000 | 288 | 0 | 288 | |
| ADDL CAMERA FOR SECURITY SYSTEM | 2015-07-16 | 340 | 217 | ADS | 10.000000000000 | 34 | 0 | 34 | |
| SCALE FOR WEIGHING ANIMALS | 2015-08-13 | 939 | 599 | ADS | 10.000000000000 | 94 | 0 | 94 | |
| FREEZER FOR CREMATIONS | 2015-12-10 | 811 | 496 | ADS | 10.000000000000 | 81 | 0 | 81 | |
| PORTABLE BUILDING | 2016-01-20 | 4,687 | 1,288 | ADS | 20.000000000000 | 234 | 0 | 234 | |
| 45' ROHN 25 TOWER | 2019-02-26 | 6,019 | 752 | ADS | 20.000000000000 | 301 | 0 | 301 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 765,621 | 286,801 | SL | 39.000000000000 | 19,631 | 0 | 19,631 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 598,251 | 224,104 | SL | 39.000000000000 | 15,340 | 0 | 15,340 | |
| DOG KENNELS & DOG RUNS | 2008-12-05 | 20,596 | 6,887 | SL | 39.000000000000 | 528 | 0 | 528 | |
| DOG KENNELS & DOG RUNS | 2009-12-31 | 98,549 | 32,323 | SL | 39.000000000000 | 2,527 | 0 | 2,527 | |
| SHELVING/DOORS | 2009-06-08 | 1,236 | 1,236 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| STEEL DOORS | 2010-12-23 | 1,182 | 334 | SL | 39.000000000000 | 30 | 0 | 30 | |
| EDUCATION BUILDING - PHASE I | 2011-05-03 | 21,100 | 5,748 | SL | 39.000000000000 | 541 | 0 | 541 | |
| DOOR | 2011-06-30 | 664 | 664 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2011-11-10 | 3,062 | 1,608 | ADS | 20.000000000000 | 153 | 0 | 153 | |
| DOOR | 2012-02-16 | 760 | 722 | ADS | 10.000000000000 | 38 | 0 | 13 | |
| EDUCATION BUILDING - PHASE II | 2012-05-21 | 79,840 | 19,704 | SL | 39.000000000000 | 2,047 | 0 | 2,047 | |
| WATER SYSTEM | 2012-11-08 | 6,655 | 3,162 | ADS | 20.000000000000 | 333 | 0 | 333 | |
| IMPROVEMENTS (DOG RUNS) | 2013-07-24 | 17,676 | 3,833 | SL | 39.000000000000 | 453 | 0 | 453 | |
| 2 METAL DOORS | 2013-12-16 | 660 | 536 | ADS | 10.000000000000 | 66 | 0 | 66 | |
| KENNEL DOORS | 2013-12-16 | 750 | 609 | ADS | 10.000000000000 | 75 | 0 | 75 | |
| FENCE & GATES | 2015-04-16 | 720 | 239 | ADS | 20.000000000000 | 36 | 0 | 36 | |
| KENNEL FAN | 2015-04-22 | 818 | 542 | ADS | 10.000000000000 | 82 | 0 | 82 | |
| PARKING LOT | 2015-09-23 | 21,441 | 6,834 | ADS | 20.000000000000 | 1,072 | 0 | 1,072 | |
| ISO BUILDING | 2019-05-03 | 168,279 | 11,326 | SL | 39.000000000000 | 4,315 | 0 | 4,315 | |
| ADDL ISO BUILDING | 2020-10-23 | 2,394 | 73 | SL | 39.000000000000 | 61 | 0 | 61 | |
| FLAG POLE | 2015-11-24 | 15,584 | 2,337 | ADS | 20.000000000000 | 779 | 0 | 779 | |
| PAVILION | 2015-11-24 | 16,190 | 4,959 | ADS | 20.000000000000 | 810 | 0 | 810 | |
| SIDEWALK | 2015-11-24 | 32,960 | 10,094 | ADS | 20.000000000000 | 1,648 | 0 | 1,648 | |
| CLEARING LAND/TOP SOIL | 2015-11-24 | 29,933 | 9,168 | ADS | 20.000000000000 | 1,497 | 0 | 1,497 | |
| WATER WELL | 2015-11-24 | 13,254 | 4,060 | ADS | 20.000000000000 | 663 | 0 | 663 | |
| FENCING | 2015-11-24 | 14,712 | 4,506 | ADS | 20.000000000000 | 736 | 0 | 736 | |
| PARKING/SIDEWALK | 2015-11-24 | 27,631 | 8,463 | ADS | 20.000000000000 | 1,382 | 0 | 1,382 | |
| IRRIGATION SYSTEM | 2015-11-24 | 13,900 | 4,257 | ADS | 20.000000000000 | 695 | 0 | 695 | |
| LANDSCAPING | 2015-11-24 | 77,462 | 23,722 | ADS | 20.000000000000 | 3,873 | 0 | 3,873 | |
| FOUNTAIN | 2015-11-24 | 1,750 | 537 | ADS | 20.000000000000 | 88 | 0 | 88 | |
| SIGN | 2015-11-24 | 8,470 | 2,595 | ADS | 20.000000000000 | 424 | 0 | 424 | |
| ELECTRICAL | 2015-11-24 | 28,465 | 8,717 | ADS | 20.000000000000 | 1,423 | 0 | 1,423 | |
| FENCE & GATES | 2014-10-16 | 3,060 | 1,090 | ADS | 20.000000000000 | 153 | 0 | 153 | |
| ADDL VAN WRAP 2020 FORD 250 CARGO VAN | 2021-06-22 | 4,250 | 425 | ADS | 5.000000000000 | 850 | 0 | 850 | |
| NEW ROOF - PET ADOPTION CENTER BUILDING | 2021-11-01 | 92,157 | 295 | SL | 39.000000000000 | 2,363 | 0 | 2,363 | |
| NEW AC - EDUCATION BUILDING | 2022-06-15 | 5,156 | SL | 39.000000000000 | 72 | 0 | 72 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE AND EQUIPMENT | 48,937 | 48,769 | 168 | 168 |
| AUTOS AND TRUCKS | 48,767 | 20,194 | 28,573 | 28,573 |
| MISCELLANEOUS EQUIPMENT | 101,336 | 79,787 | 21,549 | 21,549 |
| OFFICE BUILDINGS | 1,910,629 | 658,591 | 1,252,038 | 1,252,038 |
| LAND IMPROVEMENTS | 280,311 | 99,861 | 180,450 | 180,450 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PET MEMORIAL COLUMBARIUMS | 27,487 | 26,858 | 26,858 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARBAGE DISPOSAL | 1,604 | 0 | 419 | 1,185 |
| KENNEL SUPPLIES | 55,123 | 0 | 10,685 | 44,438 |
| UTILITIES | 20,459 | 0 | 5,413 | 15,046 |
| TELEPHONE | 4,410 | 0 | 1,079 | 3,331 |
| REPAIRS & MAINTENANCE | 29,102 | 0 | 5,286 | 23,816 |
| VEHICLE EXPENSES | 3,051 | 0 | 744 | 2,307 |
| MEDICINES/VACCINES | 30,115 | 0 | 5,838 | 24,277 |
| VETERINARY FEES | 61,315 | 0 | 11,885 | 49,430 |
| PEST CONTROL | 2,445 | 0 | 638 | 1,807 |
| INSURANCE | 36,562 | 0 | 9,339 | 27,223 |
| SIGNAGE | 12,870 | 0 | 3,150 | 9,720 |
| OFFICE EXPENSE | 12,166 | 0 | 2,978 | 9,188 |
| CREMATION EXPENSES | 16,136 | 0 | 5,925 | 10,211 |
| ADVERTISING FOR PUBLIC EDUCATION & PROMOTION | 36,522 | 0 | 14,432 | 22,090 |
| UNIFORMS | 1,451 | 0 | 366 | 1,085 |
| DUES AND SUBSCRIPTIONS | 380 | 0 | 93 | 287 |
| SECURITY | 2,371 | 0 | 619 | 1,752 |
| MICROCHIPS | 7,950 | 0 | 2,919 | 5,031 |
| CREDIT CARD FEES | 4,344 | 0 | 1,410 | 2,934 |
| FUNDRAISING EXPENSES | 765 | 0 | 765 | 0 |
| YARD MAINTENANCE & REPAIRS | 25,991 | 0 | 3,522 | 22,469 |
| KIDS CAMP EXPENSES | 1,638 | 0 | 688 | 950 |
| I.T. & WEBSITE EXPENSES | 8,780 | 0 | 2,213 | 6,567 |
| PET GROOMING | 103 | 0 | 20 | 83 |
| WASH & WAGS SUPPLIES | 285 | 0 | 285 | 0 |
| INTERNET EXPENSE | 3,911 | 0 | 957 | 2,954 |
| PET MEMORIAL EXPENSES | 2,676 | 0 | 14 | 2,662 |
| VACCINATION EVENT EXPENSES | 5,122 | 0 | 4,496 | 626 |
| AMORTIZATION | 3,604 | 0 | 1,323 | 2,281 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADOPTION FEES | 108,746 | 108,746 | |
| CREMATORY FEES | 30,205 | 30,205 | |
| MICROCHIPPING SERVICES | 3,796 | 3,796 | |
| NAIL TRIM SERVICES | 4,202 | 4,202 | |
| VACCINATION FEES | 9,128 | 9,128 | |
| WASH AND WAG | 6,581 | 6,581 | |
| MISCELLANEOUS INCOME | 13 | 13 | |
| CAMP REGISTRATION FEES | 5,640 | 5,640 | |
| PET MEMORIAL NICHE SALES | 235 | 235 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 3,000 | 3,000 |