| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,675 | 8,540 | 2,135 |
| 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 | 592,646 | S/L | 39.0000 | 107,754 | 36,956 | ||
| EXAM ROOM EQUIPMENT | 2017-07-07 | 4,458 | 3,502 | S/L | 7.0000 | 637 | |||
| REFRIGERATOR | 2017-06-07 | 1,300 | 1,037 | S/L | 7.0000 | 186 | |||
| COMPUTER SOFTWARE | 2017-06-21 | 1,000 | 786 | S/L | 7.0000 | 143 | |||
| SIGNAGE | 2017-07-07 | 1,000 | 786 | S/L | 7.0000 | 143 | |||
| BUILDING SIGN | 2017-05-26 | 975 | 778 | S/L | 7.0000 | 139 | |||
| WASHERS AND DRYERS | 2017-07-07 | 31,008 | 24,363 | S/L | 7.0000 | 4,430 | |||
| COMPUTER EQUIPMENT | 2017-07-07 | 4,799 | 3,770 | S/L | 7.0000 | 686 | |||
| COMPUTER MONITORS | 2017-07-07 | 1,161 | 912 | S/L | 7.0000 | 166 | |||
| REFRIGERATOR & 2 MICROWAVES | 2017-04-27 | 1,300 | 1,052 | S/L | 7.0000 | 186 | |||
| EQUIPMENT FROM PATTERSON | 2017-06-09 | 3,932 | 3,136 | S/L | 7.0000 | 562 | |||
| 2 SMALL REFRIGERATORS | 2017-09-26 | 647 | 485 | S/L | 7.0000 | 93 | |||
| PET POINT SOFTWARE | 2017-09-26 | 1,000 | 750 | S/L | 7.0000 | 143 | |||
| SWANN 24-CHANNEL CAMERAS | 2017-09-26 | 2,300 | 1,725 | S/L | 7.0000 | 329 | |||
| 2 DRAWER FIRE RESISTENT CABINET-BLACK | 2017-09-26 | 799 | 599 | S/L | 7.0000 | 114 | |||
| 36X24X78 HD STORAGE CABINET-BLACK | 2017-09-26 | 525 | 394 | S/L | 7.0000 | 75 | |||
| SMALL EQUIPMENT | 2017-09-26 | 2,483 | 1,862 | S/L | 7.0000 | 355 | |||
| CAMERA SYSTEM INSTALLATION | 2017-07-17 | 13,557 | 10,491 | S/L | 7.0000 | 1,936 | |||
| DOG GATES | 2017-07-07 | 450 | 353 | S/L | 7.0000 | 65 | |||
| OFFICE EQUIPMENT | 2017-07-07 | 986 | 775 | S/L | 7.0000 | 141 | |||
| EQUIPMENT | 2017-05-24 | 7,485 | 5,970 | S/L | 7.0000 | 1,069 | |||
| KENNELS | 2017-07-07 | 212,896 | 167,275 | S/L | 7.0000 | 30,414 | |||
| CLIPPING TABLE | 2017-04-27 | 1,268 | 1,026 | S/L | 7.0000 | 181 | |||
| FURNITURE | 2017-04-12 | 5,270 | 4,329 | S/L | 7.0000 | 753 | |||
| EQUIPMENT FROM PATTERSON | 2017-06-26 | 3,932 | 3,090 | S/L | 7.0000 | 561 | |||
| EQUIPMENT FROM PATTERSON | 2017-07-17 | 6,529 | 5,053 | S/L | 7.0000 | 932 | |||
| TABLES (18) | 2017-04-02 | 772 | 772 | S/L | 5.0000 | ||||
| CHAIRS | 2017-05-10 | 1,254 | 1,015 | S/L | 7.0000 | 180 | |||
| LAND | 2016-06-30 | 137,000 | |||||||
| FENCING | 2017-07-07 | 16,355 | 5,997 | S/L | 15.0000 | 1,090 | |||
| LANDSCAPING/GRAVEL | 2017-07-07 | 13,888 | 5,092 | S/L | 15.0000 | 926 | |||
| 8 SWANN CAMERAS/INSTALLATION | 2018-03-13 | 2,499 | 1,725 | S/L | 7.0000 | 357 | |||
| SPEAKERS/INSTALLATION | 2018-03-13 | 2,832 | 1,956 | S/L | 7.0000 | 404 | |||
| CONCRETE | 2019-06-12 | 1,800 | 430 | S/L | 15.0000 | 120 | |||
| DESKS | 2019-06-14 | 1,150 | 589 | S/L | 7.0000 | 164 | |||
| MARKETING COMPUTERS | 2019-06-14 | 1,572 | 1,127 | S/L | 5.0000 | 314 | |||
| TOOLCAT | 2019-10-23 | 60,455 | 27,349 | S/L | 7.0000 | 8,636 | |||
| TURF | 2020-07-07 | 149,493 | 24,915 | S/L | 15.0000 | 9,967 | |||
| LAWN MOWER | 2020-06-16 | 1,200 | 600 | S/L | 5.0000 | 120 | |||
| SNOWBLOWER | 2020-12-23 | 850 | 340 | S/L | 5.0000 | 170 | |||
| TOOLCAT ATTACHMENTS | 2020-01-31 | 6,153 | 3,589 | S/L | 5.0000 | 1,231 | |||
| VETERANS MEMORIAL | 2020-08-20 | 4,386 | 682 | S/L | 15.0000 | 293 | |||
| FENCE | 2000-07-12 | 12,352 | 2,470 | S/L | 15.0000 | 824 | |||
| KENNELS | 2020-05-19 | 20,441 | 3,520 | S/L | 15.0000 | 1,363 | |||
| CONCRETE PADS | 2021-06-13 | 13,772 | 1,454 | S/L | 15.0000 | 918 | |||
| KENNEL TOPS | 2022-02-08 | 4,068 | 533 | S/L | 7.0000 | 581 | |||
| LAVENO MINI DESKTOP | 2022-03-29 | 715 | 179 | S/L | 3.0000 | 238 | |||
| CAMERAS | 2022-04-13 | 11,131 | 1,670 | S/L | 5.0000 | 2,226 | |||
| HP MINI DESKTOPS (2) | 2022-05-12 | 1,780 | 396 | S/L | 3.0000 | 593 | |||
| POWER VENT TANK HEATER | 2022-01-07 | 4,826 | 689 | S/L | 7.0000 | 690 | |||
| FLOOR/WALL COVERING | 2022-02-15 | 17,785 | 1,087 | S/L | 15.0000 | 1,186 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LAWN MOWER | 2020-06 | PURCHASE | 2023-06 | 1,200 | -480 | 720 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STIFEL INVESTMENTS | FMV | 3,535,861 | 3,535,861 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,863,789 | 1,109,185 | 3,754,604 | ||
| 137,000 | 137,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 15,849 | 4,755 | 11,094 | |
| BUSINESS EXPENSES | 200 | 200 | ||
| DUES AND SUBSCRIPTIONS | 2,616 | 2,616 | ||
| POSTAGE AND FREIGHT | 657 | 263 | 394 | |
| BANK FEES | 8,825 | 8,825 | ||
| MISCELLANEOUS | 7,292 | 7,292 | ||
| SUPPLIES | 30,704 | 3,070 | 27,634 | |
| VETERINARY | 40,144 | 40,144 | ||
| INSURANCE | 45,745 | 27,447 | 18,298 | |
| FUNDRAISING | 19,238 | 19,238 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM | 319,101 | 319,101 | |
| OTHER INCOME | 8,029 | 8,029 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 342,293 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 25,452 | 23,279 |
| ACCRUED VACATION | 18,750 | 11,174 |
| SALES TAX PAYABLE | 1,668 | 1,670 |
| DEFERRED INCOME TAX LIABILITY | 1,462 | 6,236 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,148 | 2,148 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 6,347 | 6,347 |