| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,739 | 0 | 18,739 | 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 | 763,508 | 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 | 8,358 | SL | 15.000000000000 | 1,173 | 0 | 1,173 | |
| SOUTHERN CROSS PROJECT | 2016-01-01 | 69,378 | 14,158 | SL | 39.000000000000 | 1,779 | 0 | 1,779 | |
| FORD VAN LTD | 2016-12-15 | 21,000 | 18,551 | SL | 5.000000000000 | 2,075 | 0 | 2,075 | |
| FARM EQUIPMENT | 2020-07-01 | 9,068 | 8,344 | SL | 5.000000000000 | 724 | 0 | 724 | |
| POLARIS RANGER CREW 570 UTV | 2021-05-04 | 13,247 | 8,831 | SL | 5.000000000000 | 2,649 | 0 | 2,649 | |
| BIZHUB C250I COPIER PRINTER | 2022-05-19 | 6,485 | 2,054 | SL | 5.000000000000 | 1,297 | 0 | 1,297 | |
| JOHN DEERE 3025E TRACTOR | 2023-04-27 | 23,154 | 3,087 | SL | 5.000000000000 | 4,631 | 0 | 4,631 | |
| FRONTIER RC2060 ROTARY CUTTER | 2023-04-27 | 2,115 | 282 | SL | 5.000000000000 | 423 | 0 | 423 | |
| BIG TBX TRAILERS 70PI | 2023-04-27 | 4,031 | 537 | SL | 5.000000000000 | 806 | 0 | 806 | |
| FRONTEIR BB5060 STD BOX BLADE | 2023-04-27 | 1,300 | 173 | SL | 5.000000000000 | 260 | 0 | 260 | |
| PROCESSING FEES FOR 4/27/23 PUCHASES | 2023-04-27 | 200 | 67 | SL | 2.000000000000 | 100 | 0 | 100 | |
| BUILDING (THE VILLAGES) | 2024-03-31 | 207,021 | ADS | 40.000000000000 | 4,097 | 0 | 4,097 | ||
| FENCING | 2024-03-31 | 26,519 | ADS | 20.000000000000 | 663 | 0 | 994 | ||
| CAMERAS | 2024-03-31 | 10,190 | ADS | 5.000000000000 | 1,019 | 0 | 1,529 |
| 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 | 853,775 | 2,666,628 | |
| XRAY SONOGRAM | 66,000 | 66,000 | 0 | |
| D'ANGELO BENCH | 1,075 | 1,075 | 0 | |
| FIBER OPTICS | 17,588 | 9,531 | 8,057 | |
| SOUTHERN CROSS PROJECT | 69,378 | 15,937 | 53,441 | |
| FORD VAN LTD | 21,000 | 20,626 | 374 | |
| FARM EQUIPMENT | 9,068 | 9,068 | 0 | |
| POLARIS RANGER CREW 570 UTV | 13,247 | 11,480 | 1,767 | |
| BIZHUB C250I COPIER PRINTER | 6,485 | 3,351 | 3,134 | |
| JOHN DEERE 3025E TRACTOR | 23,154 | 7,718 | 15,436 | |
| FRONTIER RC2060 ROTARY CUTTER | 2,115 | 705 | 1,410 | |
| BIG TBX TRAILERS 70PI | 4,031 | 1,343 | 2,688 | |
| FRONTEIR BB5060 STD BOX BLADE | 1,300 | 433 | 867 | |
| PROCESSING FEES FOR 4/27/23 PUCHASES | 200 | 167 | 33 | |
| BUILDING (THE VILLAGES) | 207,021 | 4,097 | 202,924 | |
| FENCING | 26,519 | 663 | 25,856 | |
| CAMERAS | 10,190 | 1,019 | 9,171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,462 | 0 | 1,462 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS ON ASSETS | 231,421 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 14,910 | 0 | 14,910 | 0 |
| ANIMAL OUTTAKES | 46,525 | 0 | 0 | 46,525 |
| BANK FEES | 5,535 | 5,535 | 0 | 0 |
| FACILITIES MAINTENANCE | 78,038 | 0 | 3,902 | 74,136 |
| INSURANCE | 49,841 | 0 | 4,600 | 37,561 |
| MEDICATIONS/VACCINATIONS | 97,711 | 0 | 0 | 97,711 |
| MISCELLANEOUS | 13,712 | 0 | 13,712 | 0 |
| PRINTING AND PUBLICATIONS | 12,858 | 0 | 12,858 | 0 |
| SUPPLIES | 54,136 | 0 | 7,384 | 46,752 |
| TELEPHONE | 4,083 | 0 | 204 | 3,879 |
| TRAVEL | 6,778 | 0 | 678 | 6,100 |
| UTILITIES | 37,847 | 0 | 1,892 | 35,955 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LIFE TIME CARE PROGRAM | 4,450 | 4,450 | |
| ANIMAL OUTTAKES INCOME | 3,287 | 3,287 | |
| WELLNESS CLINIC | 15,553 | 15,553 | |
| PET MEDICINE / SUPPLIES | 22,833 | 22,833 | |
| BOARDING | 162,669 | 162,669 | |
| ADOPTIONS | 2,300 | 2,300 | |
| OTHER INCOME | 10,385 | 10,385 | |
| OWNER SURRENDER | 2,000 | 2,000 | |
| DOGEVITY INCOME | 5,515 | 5,515 | |
| TOP DOG INCOME | 57,313 | 57,313 | |
| NEUTER | 560 | 560 | |
| SPAY | 341 | 341 | |
| BATHING | 15 | 15 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION DIFFERENCE | 3,175 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LIFE TIME CARE RESERVATION LIABILITY | 30,000 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 45,848 | 0 | 45,848 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,046 | 0 | 102 | 1,944 |
| PAYROLL TAXES | 38,325 | 0 | 3,833 | 34,492 |