| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,182 | 4,091 | 8,182 | 4,091 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ANIMAL SHELTER BUILDING | 2009-12-31 | 1,890,000 | 614,250 | S/L | 40.0000 | 47,250 | 47,250 | ||
| FRONT SIGN | 2019-03-01 | 25,138 | 9,636 | S/L | 10.0000 | 2,514 | 2,514 | ||
| A/C UNIT | 2023-06-27 | 98,975 | S/L | 20.0000 | 2,474 | 2,474 | |||
| ROOFING | 2019-07-01 | 41,010 | 7,177 | S/L | 20.0000 | 2,050 | 2,050 | ||
| HVAC | 2020-08-01 | 27,896 | 3,371 | S/L | 20.0000 | 1,395 | 1,395 | ||
| STORAGE BUILDING | 2015-09-15 | 55,652 | 10,203 | S/L | 40.0000 | 1,391 | 1,391 | ||
| WASHER | 2021-02-11 | 7,168 | 1,374 | S/L | 10.0000 | 717 | 717 | ||
| STATUE IN ENTRY | 2003-12-10 | 13,125 | 12,523 | S/L | 20.0000 | 602 | 602 | ||
| 3 CAMERA INSTALLATION | 2022-07-12 | 2,420 | 242 | S/L | 5.0000 | 484 | 484 | ||
| COMPRESSOR AHU 3 | 2015-09-01 | 4,650 | 3,410 | S/L | 10.0000 | 465 | 465 | ||
| MEMORIAL GARDEN | 2015-01-01 | 4,829 | 2,575 | S/L | 15.0000 | 322 | 322 | ||
| MEMORIAL GARDEN | 2016-08-05 | 4,335 | 1,854 | S/L | 15.0000 | 289 | 289 | ||
| LAUNDRY ROOM FLOORING | 2019-05-28 | 5,000 | 896 | S/L | 20.0000 | 250 | 250 | ||
| COMPUTER (SARA) | 2021-12-31 | 1,088 | 218 | S/L | 5.0000 | 217 | 217 | ||
| COMPUTER (CARMEN) | 2020-04-29 | 1,038 | 553 | S/L | 5.0000 | 208 | 208 | ||
| INJECTOR SYSTEM | 2016-09-30 | 1,350 | 844 | S/L | 10.0000 | 135 | 135 | ||
| MAYTAG REFRIGERATOR | 2016-05-27 | 1,025 | 675 | S/L | 10.0000 | 102 | 102 | ||
| A/C FENCING | 2016-08-05 | 1,000 | 642 | S/L | 10.0000 | 100 | 100 | ||
| SIDING | 2021-09-30 | 1,401 | 88 | S/L | 20.0000 | 70 | 70 | ||
| PROPANE TANK | 2023-12-05 | 3,828 | S/L | 7.0000 | 46 | 46 | |||
| STAINLESS STEEL ANIMAL KENNEL UNITS | 2002-04-01 | 11,148 | 11,148 | S/L | 10.0000 | ||||
| MAYTAG COMMERCIAL WASHER/EXTRACTOR | 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 | ||||
| DEXTER COMMERCIAL STACK WASHER/DRYER | 2002-04-01 | 6,000 | 6,000 | S/L | 10.0000 | ||||
| STEELCASE WOOD ARMCHAIRS | 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 SURVELIANCE SYSTEM | 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 | ||||
| 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 | ||||
| SHOR-LINE CEILING SURGERY LIGHT | 2002-04-01 | 1,411 | 1,411 | 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 MACHINE | 2002-04-01 | 1,792 | 1,792 | S/L | 10.0000 | ||||
| SET OF INTERIOR ROOM SIGN UNITS | 2002-04-01 | 1,331 | 1,331 | S/L | 10.0000 | ||||
| STEELCASE MAX STACKER CHAIRS WITH DOLLY | 2002-04-01 | 3,835 | 3,835 | S/L | 10.0000 | ||||
| WALL MOUNTED MIRRORS | 2003-03-28 | 1,100 | 1,100 | S/L | 10.0000 | ||||
| ACCOUSTIC PANELS | 2003-06-05 | 13,834 | 13,834 | S/L | 10.0000 | ||||
| FENCING | 2003-08-02 | 6,632 | 6,632 | S/L | 10.0000 | ||||
| STAINLESS STEEL CAT KENNELS | 2006-09-30 | 2,382 | 2,382 | S/L | 10.0000 | ||||
| RUG RACK | 2007-08-31 | 1,772 | 1,772 | S/L | 7.0000 | ||||
| MICROSCOPE | 2007-09-14 | 1,206 | 1,206 | S/L | 7.0000 | ||||
| AUTOCLAVE | 2007-11-14 | 2,555 | 2,555 | S/L | 7.0000 | ||||
| PERIMETER FENCE | 2008-04-21 | 19,227 | 19,227 | S/L | 10.0000 | ||||
| IRRIGATION SYSTEM | 2008-06-05 | 4,223 | 4,223 | S/L | 10.0000 | ||||
| WATER HEATER | 2008-07-01 | 24,800 | 24,800 | S/L | 10.0000 | ||||
| COMPRESSORS FOR A/C1 | 2008-10-30 | 4,128 | 4,128 | S/L | 10.0000 | ||||
| ADDITIONAL FENCE | 2009-07-31 | 635 | 635 | S/L | 10.0000 | ||||
| LAND | 2009-12-31 | 110,000 | |||||||
| 2001 KUBOTA TRACTOR W/ SNOWBLOWER/ROTARY CUTT | 2010-05-20 | 18,800 | 18,800 | S/L | 10.0000 | ||||
| SECURITY CAMERA UPGRAD | 2011-03-01 | 7,181 | 7,181 | S/L | 5.0000 | ||||
| TAG MACHINE | 2011-03-01 | 2,845 | 2,845 | S/L | 5.0000 | ||||
| SHELTER INSULLATION | 2011-04-01 | 15,000 | 15,000 | S/L | 10.0000 | ||||
| 1997 CAR MATE TRAILER | 2011-07-01 | 1,025 | 1,025 | S/L | 5.0000 | ||||
| AGILITY EQUIPMENT | 2011-07-01 | 2,882 | 2,882 | S/L | 5.0000 | ||||
| LIFT STATION PUMP | 2011-12-01 | 3,210 | 3,210 | S/L | 7.0000 | ||||
| GRAND CARAVAN | 2015-03-01 | 20,000 | 20,000 | S/L | 5.0000 | ||||
| COMPUTER WORK STATION | 2015-08-15 | 1,150 | 1,150 | S/L | 5.0000 | ||||
| COMPUTER WORK STATION | 2015-08-15 | 1,150 | 1,150 | S/L | 5.0000 | ||||
| COMPUTER WORK STATION | 2015-08-15 | 1,150 | 1,150 | S/L | 5.0000 | ||||
| LAPTOP | 2015-08-15 | 1,500 | 1,500 | S/L | 5.0000 | ||||
| DEVELOPMENT COORD. COMPUTER | 2015-12-08 | 1,459 | 1,459 | S/L | 5.0000 | ||||
| DEVELOPMENT COORD. COMP. ADD | 2016-01-08 | 325 | 325 | S/L | 5.0000 | ||||
| SALT SPREADER | 2017-01-06 | 1,550 | 1,550 | S/L | 5.0000 | ||||
| LAND - 7595 W 48TH ST GARAGE | 2017-11-30 | 40,430 | |||||||
| A/C UPGRADE CIP | 2022-09-22 | 25,000 | |||||||
| COPY MACHINE | 2017-03-31 | 5,137 | 5,137 | S/L | 5.0000 | ||||
| MOWER WITH VACUUM AND DUMP CART | 2015-05-01 | 12,346 | 12,346 | S/L | 7.0000 | ||||
| COURTYARD & DRAINS | 2007-09-30 | 12,455 | 12,455 | S/L | 15.0000 | ||||
| YEATON GENERATOR | 2012-09-21 | 15,970 | 15,970 | S/L | 10.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| A/C UPGRADE CIP | 2022-09 | PURCHASE | 2023-06 | 25,000 | 25,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EMERALD GROWTH INSTITUTIONAL | 36,076 | 36,076 |
| HARDING LOEVNER INL EQUITY PORT INV | 67,942 | 67,942 |
| MFS VALUE FUND CL I | 66,142 | 66,142 |
| PIMCO INCOME FUND INSTITUTIONAL FUND | 189,552 | 189,552 |
| MFS NEW DISCOVERY VALUE FUND | 35,052 | 35,052 |
| FIDELITY GOVERNMNET CASH RESERVES | 21,089 | 21,089 |
| FIDELITY LARGE CAP GROWTH INDEX FUND | 68,298 | 68,298 |
| VANGUARD SHORT TERM INFLTN PROT SEC | 132,877 | 132,877 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,945,652 | 673,094 | 1,272,558 | 2,000,000 |
| BUILDING IMPROVEMENTS | 219,560 | 62,677 | 156,883 | 162,900 |
| LAND IMPROVEMENTS | 50,978 | 33,868 | 17,110 | 27,900 |
| FURNITURE & EQUIPMENT | 225,211 | 213,634 | 11,577 | 83,700 |
| FENCING | 27,494 | 27,235 | 259 | 21,250 |
| VEHICLE | 20,000 | 20,000 | 9,000 | |
| COMPUTERS AND SOFTWARE | 8,859 | 7,930 | 929 | 1,550 |
| LAND | 150,430 | 150,430 | 160,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 38,391 | 19,196 | 38,391 | 19,196 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 25,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 51,807 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,462 | 1,462 | 1,462 | |
| ANIMAL CARE EXPENSES | 41,675 | 41,675 | 41,675 | |
| BUILDING&GROUNDS MAINTENANCE | 27,638 | 27,638 | 27,638 | |
| EDUCATION | 889 | 889 | 889 | |
| INSURANCE | 12,977 | 12,977 | 12,977 | |
| OFFICE EXPENSES | 7,842 | 7,842 | 7,842 | |
| SPECIAL EVENTS/FUNDRAISING | 2,401 | 2,401 | 2,401 | |
| TELEPHONE | 4,361 | 4,361 | 4,361 | |
| UTILITIES | 43,852 | 43,852 | 43,852 | |
| VEHICLE EXPENSE | 2,525 | 2,525 | 2,525 | |
| OTHER MISC EXPENSES | 2,592 | 2,592 | 2,592 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PET ADOPTION INCOME | 5,493 | 5,493 | |
| FUNDRAISING SPECIAL EVENTS | 15,287 | 15,287 | |
| OTHER SHELTER PROGRAM INCOME | 9,557 | 9,557 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 3,472 | 5,613 |
| ACCRUED PAYROLL TAXES | 2,606 | 2,271 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 949 | 949 | 949 | |
| INVESTMENT FEES | 2,449 | 2,449 | 2,449 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL SALES | 2,235 | 4,765 | -2,530 |