| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 20,187 | 0 | 20,187 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2017-07-01 | 1,877 | 1,877 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DYCO WATER SYSTEM | 2016-10-13 | 3,265 | 2,984 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 2014-03-26 | 444,100 | L | 0 | 0 | 0 | |||
| BUILDING | 2015-07-01 | 3,520,403 | 673,241 | SL | 39.000000000000 | 90,267 | 0 | 90,267 | |
| XRAY SONOGRAM | 2015-07-01 | 66,000 | 66,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| D'ANGELO BENCH | 2015-07-01 | 1,075 | 1,075 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FIBER OPTICS | 2016-10-13 | 17,588 | 7,185 | SL | 15.000000000000 | 1,173 | 0 | 1,173 | |
| SOUTHERN CROSS PROJECT | 2016-01-01 | 69,378 | 12,379 | SL | 39.000000000000 | 1,779 | 0 | 1,779 | |
| FORD VAN LTD | 2016-12-15 | 21,000 | 16,476 | SL | 5.000000000000 | 2,075 | 0 | 2,075 | |
| FARM EQUIPMENT | 2020-07-01 | 9,068 | 6,530 | SL | 5.000000000000 | 1,814 | 0 | 1,814 | |
| POLARIS RANGER CREW 570 UTV | 2021-05-04 | 13,247 | 6,182 | SL | 5.000000000000 | 2,649 | 0 | 2,649 | |
| BIZHUB C250I COPIER PRINTER | 2022-05-19 | 6,485 | 757 | SL | 5.000000000000 | 1,297 | 0 | 1,297 | |
| JOHN DEERE 3025E TRACTOR | 2023-04-27 | 23,154 | SL | 5.000000000000 | 3,087 | 0 | 3,087 | ||
| FRONTIER RC2060 ROTARY CUTTER | 2023-04-27 | 2,115 | SL | 5.000000000000 | 282 | 0 | 282 | ||
| BIG TBX TRAILERS 70PI | 2023-04-27 | 4,031 | SL | 5.000000000000 | 537 | 0 | 537 | ||
| FRONTEIR BB5060 STD BOX BLADE | 2023-04-27 | 1,300 | SL | 5.000000000000 | 173 | 0 | 173 | ||
| PROCESSING FEES FOR 4/27/23 PUCHASES | 2023-04-27 | 200 | SL | 2.000000000000 | 67 | 0 | 67 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 1,877 | 1,877 | 0 | |
| DYCO WATER SYSTEM | 3,265 | 2,984 | 281 | |
| LAND | 444,100 | 0 | 444,100 | |
| BUILDING | 3,520,403 | 763,508 | 2,756,895 | |
| XRAY SONOGRAM | 66,000 | 66,000 | 0 | |
| D'ANGELO BENCH | 1,075 | 1,075 | 0 | |
| FIBER OPTICS | 17,588 | 8,358 | 9,230 | |
| SOUTHERN CROSS PROJECT | 69,378 | 14,158 | 55,220 | |
| FORD VAN LTD | 21,000 | 18,551 | 2,449 | |
| FARM EQUIPMENT | 9,068 | 8,344 | 724 | |
| POLARIS RANGER CREW 570 UTV | 13,247 | 8,831 | 4,416 | |
| BIZHUB C250I COPIER PRINTER | 6,485 | 2,054 | 4,431 | |
| JOHN DEERE 3025E TRACTOR | 23,154 | 3,087 | 20,067 | |
| FRONTIER RC2060 ROTARY CUTTER | 2,115 | 282 | 1,833 | |
| BIG TBX TRAILERS 70PI | 4,031 | 537 | 3,494 | |
| FRONTEIR BB5060 STD BOX BLADE | 1,300 | 173 | 1,127 | |
| PROCESSING FEES FOR 4/27/23 PUCHASES | 200 | 67 | 133 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,500 | 0 | 5,500 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS ON ASSETS | 0 | 231,421 | 231,421 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH CONVERSION | 4,356 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 10,658 | 0 | 10,658 | 0 |
| ANIMAL OUTTAKES | 56,916 | 0 | 0 | 56,916 |
| BANK FEES | 5,187 | 5,187 | 0 | 0 |
| FACILITIES MAINTENANCE | 68,336 | 0 | 3,417 | 64,919 |
| INSURANCE | 39,770 | 0 | 4,195 | 35,575 |
| MEDICATIONS/VACCINATIONS | 78,725 | 0 | 0 | 78,725 |
| MISCELLANEOUS | -18,921 | 0 | -18,921 | 0 |
| PRINTING AND PUBLICATIONS | 6,926 | 0 | 6,926 | 0 |
| PROGRAM EXPENSES | 35,145 | 0 | 2,448 | 32,697 |
| TELEPHONE | 2,453 | 0 | 123 | 2,330 |
| TRAVEL | 15,464 | 0 | 1,546 | 13,918 |
| UTILITIES | 33,285 | 0 | 1,664 | 31,621 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LIFE TIME CARE PROGRAM | 26,461 | 26,461 | |
| ANIMAL OUTTAKES INCOME | 4,092 | 4,092 | |
| WELLNESS CLINIC | 43,958 | 43,958 | |
| PET MEDICINE / SUPPLIES | 9,120 | 9,120 | |
| BOARDING | 94,870 | 94,870 | |
| ADOPTIONS | 13,017 | 13,017 | |
| OTHER INCOME | 12,310 | 12,310 | |
| OWNER SURRENDER | 2,200 | 2,200 | |
| DOGEVITY INCOME | 3,875 | 3,875 | |
| TOP DOG INCOME | 10,300 | 10,300 | |
| NEUTER | 598 | 598 | |
| SPAY | 350 | 350 | |
| HOSPITAL/VET SERVICES | 6,498 | 6,498 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LIFE TIME CARE RESERVATION LIABILITY | 41,376 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 70,530 | 0 | 70,530 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,906 | 0 | 95 | 1,811 |
| PAYROLL TAXES | 41,830 | 0 | 4,183 | 37,647 |