| 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 | 18,250 | 480.000000000000 | 1,000 | 0 | 1,000 | 19,250 |
| CREMATORIUM LEASE - ADDITIONAL | 2019-06-10 | 56,145 | 8,048 | 300.000000000000 | 2,246 | 0 | 2,246 | 10,294 |
| CREMATORIUM LEASE - ADDITIONAL | 2022-06-23 | 17,900 | 358 | 300.000000000000 | 716 | 0 | 716 | 1,074 |
| 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 | 544 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| OFFICE COMPUTER | 2012-12-05 | 1,007 | 1,007 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| FREEZER | 2014-12-04 | 897 | 729 | ADS | 10.000000000000 | 90 | 0 | 90 | |
| 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 | 18,919 | 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 | 2,148 | ADS | 20.000000000000 | 139 | 0 | 139 | |
| SPRINKLER SYSTEM | 2007-05-17 | 7,472 | 5,791 | ADS | 20.000000000000 | 374 | 0 | 374 | |
| 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 | 4,280 | 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 | 28,399 | 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 | 1,013 | 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 | 615 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| SMALL SIGN - HWY 59 | 2013-07-17 | 640 | 600 | ADS | 10.000000000000 | 40 | 0 | 37 | |
| WHIRLPOOL WASHING MACHINE | 2014-03-20 | 837 | 744 | ADS | 10.000000000000 | 84 | 0 | 84 | |
| NEW SECURITY CAMERA SYSTEM | 2014-11-20 | 2,884 | 2,342 | ADS | 10.000000000000 | 288 | 0 | 288 | |
| ADDL CAMERA FOR SECURITY SYSTEM | 2015-07-16 | 340 | 251 | ADS | 10.000000000000 | 34 | 0 | 34 | |
| SCALE FOR WEIGHING ANIMALS | 2015-08-13 | 939 | 693 | ADS | 10.000000000000 | 94 | 0 | 94 | |
| FREEZER FOR CREMATIONS | 2015-12-10 | 811 | 577 | ADS | 10.000000000000 | 81 | 0 | 81 | |
| PORTABLE BUILDING | 2016-01-20 | 4,687 | 1,522 | ADS | 20.000000000000 | 234 | 0 | 234 | |
| 45' ROHN 25 TOWER | 2019-02-26 | 6,019 | 1,053 | ADS | 20.000000000000 | 301 | 0 | 301 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 765,621 | 306,432 | SL | 39.000000000000 | 19,631 | 0 | 19,631 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 598,251 | 239,444 | SL | 39.000000000000 | 15,340 | 0 | 15,340 | |
| DOG KENNELS & DOG RUNS | 2008-12-05 | 20,596 | 7,415 | SL | 39.000000000000 | 528 | 0 | 528 | |
| DOG KENNELS & DOG RUNS | 2009-12-31 | 98,549 | 34,850 | 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 | 364 | SL | 39.000000000000 | 30 | 0 | 30 | |
| EDUCATION BUILDING - PHASE I | 2011-05-03 | 21,100 | 6,289 | SL | 39.000000000000 | 541 | 0 | 541 | |
| DOOR | 2011-06-30 | 664 | 664 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2011-11-10 | 3,062 | 1,761 | ADS | 20.000000000000 | 153 | 0 | 153 | |
| DOOR | 2012-02-16 | 760 | 760 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| EDUCATION BUILDING - PHASE II | 2012-05-21 | 79,840 | 21,751 | SL | 39.000000000000 | 2,047 | 0 | 2,047 | |
| WATER SYSTEM | 2012-11-08 | 6,655 | 3,495 | ADS | 20.000000000000 | 333 | 0 | 333 | |
| IMPROVEMENTS (DOG RUNS) | 2013-07-24 | 17,676 | 4,286 | SL | 39.000000000000 | 453 | 0 | 453 | |
| 2 METAL DOORS | 2013-12-16 | 660 | 602 | ADS | 10.000000000000 | 58 | 0 | 58 | |
| KENNEL DOORS | 2013-12-16 | 750 | 684 | ADS | 10.000000000000 | 66 | 0 | 66 | |
| FENCE & GATES | 2015-04-16 | 720 | 275 | ADS | 20.000000000000 | 36 | 0 | 36 | |
| KENNEL FAN | 2015-04-22 | 818 | 624 | ADS | 10.000000000000 | 82 | 0 | 82 | |
| PARKING LOT | 2015-09-23 | 21,441 | 7,906 | ADS | 20.000000000000 | 1,072 | 0 | 1,072 | |
| ISO BUILDING | 2019-05-03 | 168,279 | 15,641 | SL | 39.000000000000 | 4,315 | 0 | 4,315 | |
| ADDL ISO BUILDING | 2020-10-23 | 2,394 | 134 | SL | 39.000000000000 | 61 | 0 | 61 | |
| FLAG POLE | 2015-11-24 | 15,584 | 3,116 | ADS | 20.000000000000 | 779 | 0 | 779 | |
| PAVILION | 2015-11-24 | 16,190 | 5,769 | ADS | 20.000000000000 | 809 | 0 | 809 | |
| SIDEWALK | 2015-11-24 | 32,960 | 11,742 | ADS | 20.000000000000 | 1,648 | 0 | 1,648 | |
| CLEARING LAND/TOP SOIL | 2015-11-24 | 29,933 | 10,665 | ADS | 20.000000000000 | 1,497 | 0 | 1,497 | |
| WATER WELL | 2015-11-24 | 13,254 | 4,723 | ADS | 20.000000000000 | 663 | 0 | 663 | |
| FENCING | 2015-11-24 | 14,712 | 5,242 | ADS | 20.000000000000 | 736 | 0 | 736 | |
| PARKING/SIDEWALK | 2015-11-24 | 27,631 | 9,845 | ADS | 20.000000000000 | 1,381 | 0 | 1,381 | |
| IRRIGATION SYSTEM | 2015-11-24 | 13,900 | 4,952 | ADS | 20.000000000000 | 695 | 0 | 695 | |
| LANDSCAPING | 2015-11-24 | 77,462 | 27,595 | ADS | 20.000000000000 | 3,873 | 0 | 3,873 | |
| FOUNTAIN | 2015-11-24 | 1,750 | 625 | ADS | 20.000000000000 | 88 | 0 | 88 | |
| SIGN | 2015-11-24 | 8,470 | 3,019 | ADS | 20.000000000000 | 424 | 0 | 424 | |
| ELECTRICAL | 2015-11-24 | 28,465 | 10,140 | ADS | 20.000000000000 | 1,423 | 0 | 1,423 | |
| FENCE & GATES | 2014-10-16 | 3,060 | 1,243 | ADS | 20.000000000000 | 153 | 0 | 153 | |
| ADDL VAN WRAP 2020 FORD 250 CARGO VAN | 2021-06-22 | 4,250 | 1,275 | ADS | 5.000000000000 | 850 | 0 | 850 | |
| NEW ROOF - PET ADOPTION CENTER BUILDING | 2021-11-01 | 92,157 | 2,658 | SL | 39.000000000000 | 2,363 | 0 | 2,363 | |
| NEW AC - EDUCATION BUILDING | 2022-06-15 | 5,156 | 72 | SL | 39.000000000000 | 132 | 0 | 132 | |
| HOSE REEL ON WING D RUN | 2023-10-25 | 2,707 | ADS | 10.000000000000 | 34 | 0 | 45 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE AND EQUIPMENT | 48,937 | 48,859 | 78 | 78 |
| AUTOS AND TRUCKS | 48,767 | 29,948 | 18,819 | 18,819 |
| MISCELLANEOUS EQUIPMENT | 101,728 | 81,352 | 20,376 | 20,376 |
| OFFICE BUILDINGS | 1,910,629 | 708,513 | 1,202,116 | 1,202,116 |
| LAND IMPROVEMENTS | 280,310 | 113,876 | 166,434 | 166,434 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PET MEMORIAL COLUMBARIUMS | 26,858 | 26,018 | 26,018 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARBAGE DISPOSAL | 1,757 | 0 | 457 | 1,300 |
| KENNEL SUPPLIES | 62,259 | 0 | 11,564 | 50,695 |
| UTILITIES | 21,854 | 0 | 5,679 | 16,175 |
| TELEPHONE | 4,850 | 0 | 1,206 | 3,644 |
| REPAIRS & MAINTENANCE | 28,095 | 0 | 5,354 | 22,741 |
| VEHICLE EXPENSES | 3,340 | 0 | 769 | 2,571 |
| MEDICINES/VACCINES | 33,739 | 0 | 6,267 | 27,472 |
| VETERINARY FEES | 58,209 | 0 | 10,812 | 47,397 |
| PEST CONTROL | 1,760 | 0 | 457 | 1,303 |
| INSURANCE | 36,035 | 0 | 9,243 | 26,792 |
| SIGNAGE | 12,870 | 0 | 3,200 | 9,670 |
| OFFICE EXPENSE | 15,947 | 0 | 3,965 | 11,982 |
| CREMATION EXPENSES | 16,402 | 0 | 5,839 | 10,563 |
| ADVERTISING FOR PUBLIC EDUCATION & PROMOTION | 33,992 | 0 | 13,936 | 20,056 |
| UNIFORMS | 1,221 | 0 | 315 | 906 |
| DUES AND SUBSCRIPTIONS | 538 | 0 | 134 | 404 |
| SECURITY | 1,660 | 0 | 431 | 1,229 |
| MICROCHIPS | 3,975 | 0 | 1,920 | 2,055 |
| CREDIT CARD FEES | 4,602 | 0 | 1,491 | 3,111 |
| FUNDRAISING EXPENSES | 3,937 | 0 | 3,937 | 0 |
| YARD MAINTENANCE & REPAIRS | 25,912 | 0 | 3,724 | 22,188 |
| KIDS CAMP EXPENSES | 1,397 | 0 | 819 | 578 |
| I.T. & WEBSITE EXPENSES | 10,007 | 0 | 2,466 | 7,541 |
| ADOPTION EVENT EXPENSES | 533 | 0 | 0 | 533 |
| WASH & WAGS SUPPLIES | 156 | 0 | 156 | 0 |
| INTERNET EXPENSE | 5,058 | 0 | 1,258 | 3,800 |
| PET MEMORIAL EXPENSES | 1,309 | 0 | 14 | 1,295 |
| VACCINATION EVENT EXPENSES | 5,060 | 0 | 4,254 | 806 |
| K-1: ESTATE OF DONNA JEAN SHINDLER INCOME REPORTED ON LINE 1 - CONTRIBUTIONS | 5,735 | 0 | 0 | 0 |
| AMORTIZATION | 3,962 | 0 | 1,410 | 2,552 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1: ESTATE OF DONNA JEAN SHINDLER - OTHER PORTFOLIO & NONBUSINESS INCOME | 4,698 | 0 | 0 |
| K-1: ESTATE OF DONNA JEAN SHINDLER - NET RENTAL REAL ESTATE INCOME | 36 | 0 | 0 |
| ADOPTION FEES | 103,307 | 103,307 | |
| CREMATORY FEES | 30,940 | 30,940 | |
| MICROCHIPPING SERVICES | 3,311 | 3,311 | |
| NAIL TRIM SERVICES | 5,557 | 5,557 | |
| VACCINATION FEES | 9,363 | 9,363 | |
| WASH AND WAG | 8,642 | 8,642 | |
| MISCELLANEOUS INCOME | 11 | 11 | |
| CAMP REGISTRATION FEES | 5,590 | 5,590 | |
| PET MEMORIAL NICHE SALES | 520 | 520 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 9,001 | 9,001 |