| 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 | 19,250 | 480.000000000000 | 1,000 | 0 | 1,000 | 20,250 |
| CREMATORIUM LEASE - ADDITIONAL | 2019-06-10 | 56,145 | 10,294 | 300.000000000000 | 2,246 | 0 | 2,246 | 12,540 |
| CREMATORIUM LEASE - ADDITIONAL | 2022-06-23 | 17,900 | 1,074 | 300.000000000000 | 716 | 0 | 716 | 1,790 |
| 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 | 819 | ADS | 10.000000000000 | 78 | 0 | 78 | |
| 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 | 27,822 | 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 | 2,287 | ADS | 20.000000000000 | 139 | 0 | 139 | |
| SPRINKLER SYSTEM | 2007-05-17 | 7,472 | 6,165 | 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 | 4,556 | 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 | 30,231 | 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 | 1,083 | ADS | 20.000000000000 | 70 | 0 | 70 | |
| WATER HEATER | 2009-02-05 | 1,277 | 1,277 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| SMALL SIGN - HWY 59 | 2013-07-17 | 640 | 640 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| WHIRLPOOL WASHING MACHINE | 2014-03-20 | 837 | 828 | ADS | 10.000000000000 | 9 | 0 | 9 | |
| NEW SECURITY CAMERA SYSTEM | 2014-11-20 | 2,884 | 2,630 | ADS | 10.000000000000 | 252 | 0 | 254 | |
| ADDL CAMERA FOR SECURITY SYSTEM | 2015-07-16 | 340 | 285 | ADS | 10.000000000000 | 34 | 0 | 34 | |
| SCALE FOR WEIGHING ANIMALS | 2015-08-13 | 939 | 787 | ADS | 10.000000000000 | 94 | 0 | 94 | |
| FREEZER FOR CREMATIONS | 2015-12-10 | 811 | 658 | ADS | 10.000000000000 | 81 | 0 | 81 | |
| PORTABLE BUILDING | 2016-01-20 | 4,687 | 1,756 | ADS | 20.000000000000 | 234 | 0 | 234 | |
| 45' ROHN 25 TOWER | 2019-02-26 | 6,019 | 1,354 | ADS | 20.000000000000 | 301 | 0 | 301 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 765,621 | 326,063 | SL | 39.000000000000 | 19,631 | 0 | 19,631 | |
| PET ADOPTION CENTER BUILDING | 2007-05-01 | 598,251 | 254,784 | SL | 39.000000000000 | 15,340 | 0 | 15,340 | |
| DOG KENNELS & DOG RUNS | 2008-12-05 | 20,596 | 7,943 | SL | 39.000000000000 | 528 | 0 | 528 | |
| DOG KENNELS & DOG RUNS | 2009-12-31 | 98,549 | 37,377 | 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 | 394 | SL | 39.000000000000 | 30 | 0 | 30 | |
| EDUCATION BUILDING - PHASE I | 2011-05-03 | 21,100 | 6,830 | SL | 39.000000000000 | 541 | 0 | 541 | |
| DOOR | 2011-06-30 | 664 | 664 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2011-11-10 | 3,062 | 1,914 | 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 | 23,798 | SL | 39.000000000000 | 2,047 | 0 | 2,047 | |
| WATER SYSTEM | 2012-11-08 | 6,655 | 3,828 | ADS | 20.000000000000 | 333 | 0 | 333 | |
| IMPROVEMENTS (DOG RUNS) | 2013-07-24 | 17,676 | 4,739 | SL | 39.000000000000 | 453 | 0 | 453 | |
| 2 METAL DOORS | 2013-12-16 | 660 | 660 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| KENNEL DOORS | 2013-12-16 | 750 | 750 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| FENCE & GATES | 2015-04-16 | 720 | 311 | ADS | 20.000000000000 | 36 | 0 | 36 | |
| KENNEL FAN | 2015-04-22 | 818 | 706 | ADS | 10.000000000000 | 82 | 0 | 82 | |
| PARKING LOT | 2015-09-23 | 21,441 | 8,978 | ADS | 20.000000000000 | 1,072 | 0 | 1,072 | |
| ISO BUILDING | 2019-05-03 | 168,279 | 19,956 | SL | 39.000000000000 | 4,315 | 0 | 4,315 | |
| ADDL ISO BUILDING | 2020-10-23 | 2,394 | 195 | SL | 39.000000000000 | 61 | 0 | 61 | |
| FLAG POLE | 2015-11-24 | 15,584 | 3,895 | ADS | 20.000000000000 | 779 | 0 | 779 | |
| PAVILION | 2015-11-24 | 16,190 | 6,578 | ADS | 20.000000000000 | 810 | 0 | 810 | |
| SIDEWALK | 2015-11-24 | 32,960 | 13,390 | ADS | 20.000000000000 | 1,648 | 0 | 1,648 | |
| CLEARING LAND/TOP SOIL | 2015-11-24 | 29,933 | 12,162 | ADS | 20.000000000000 | 1,497 | 0 | 1,497 | |
| WATER WELL | 2015-11-24 | 13,254 | 5,386 | ADS | 20.000000000000 | 663 | 0 | 663 | |
| FENCING | 2015-11-24 | 14,712 | 5,978 | ADS | 20.000000000000 | 736 | 0 | 736 | |
| PARKING/SIDEWALK | 2015-11-24 | 27,631 | 11,226 | ADS | 20.000000000000 | 1,382 | 0 | 1,382 | |
| IRRIGATION SYSTEM | 2015-11-24 | 13,900 | 5,647 | ADS | 20.000000000000 | 695 | 0 | 695 | |
| LANDSCAPING | 2015-11-24 | 77,462 | 31,468 | ADS | 20.000000000000 | 3,873 | 0 | 3,873 | |
| FOUNTAIN | 2015-11-24 | 1,750 | 713 | ADS | 20.000000000000 | 88 | 0 | 88 | |
| SIGN | 2015-11-24 | 8,470 | 3,443 | ADS | 20.000000000000 | 424 | 0 | 424 | |
| ELECTRICAL | 2015-11-24 | 28,465 | 11,563 | ADS | 20.000000000000 | 1,423 | 0 | 1,423 | |
| FENCE & GATES | 2014-10-16 | 3,060 | 1,396 | ADS | 20.000000000000 | 153 | 0 | 153 | |
| ADDL VAN WRAP 2020 FORD 250 CARGO VAN | 2021-06-22 | 4,250 | 2,125 | ADS | 5.000000000000 | 850 | 0 | 850 | |
| NEW ROOF - PET ADOPTION CENTER BUILDING | 2021-11-01 | 92,157 | 5,021 | SL | 39.000000000000 | 2,363 | 0 | 2,363 | |
| NEW AC - EDUCATION BUILDING | 2022-06-15 | 5,156 | 204 | SL | 39.000000000000 | 132 | 0 | 132 | |
| HOSE REEL ON WING D RUN | 2023-10-25 | 2,707 | 34 | ADS | 10.000000000000 | 271 | 0 | 271 | |
| DRAIN COVER | 2024-02-29 | 13,098 | SL | 39.000000000000 | 294 | 0 | 294 | ||
| NEW BARB WIRE FENCING & GATE | 2024-09-12 | 3,990 | ADS | 20.000000000000 | 100 | 0 | 100 | ||
| FRONT LIT ENTRANCE SIGN | 2024-12-03 | 6,934 | ADS | 15.000000000000 | 231 | 0 | 231 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE AND EQUIPMENT | 48,937 | 48,937 | 0 | |
| AUTOS AND TRUCKS | 48,767 | 39,701 | 9,066 | 9,066 |
| MISCELLANEOUS EQUIPMENT | 101,728 | 85,321 | 16,407 | 16,407 |
| OFFICE BUILDINGS | 1,934,651 | 758,935 | 1,175,716 | 1,175,716 |
| LAND IMPROVEMENTS | 280,310 | 127,892 | 152,418 | 152,418 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PET MEMORIAL COLUMBARIUMS | 26,018 | 25,389 | 25,389 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GARBAGE DISPOSAL | 1,797 | 0 | 393 | 1,404 |
| KENNEL SUPPLIES | 75,692 | 0 | 10,224 | 65,468 |
| UTILITIES | 25,800 | 0 | 5,641 | 20,159 |
| TELEPHONE | 6,471 | 0 | 1,334 | 5,137 |
| REPAIRS & MAINTENANCE | 16,749 | 0 | 2,519 | 14,230 |
| VEHICLE EXPENSES | 3,100 | 0 | 694 | 2,406 |
| MEDICINES/VACCINES | 20,260 | 0 | 2,736 | 17,524 |
| VETERINARY FEES | 43,386 | 0 | 5,860 | 37,526 |
| PEST CONTROL | 2,080 | 0 | 455 | 1,625 |
| INSURANCE | 36,098 | 0 | 7,830 | 28,268 |
| SIGNAGE | 13,260 | 0 | 2,733 | 10,527 |
| OFFICE EXPENSE | 15,580 | 0 | 3,211 | 12,369 |
| CREMATION EXPENSES | 16,509 | 0 | 6,745 | 9,764 |
| ADVERTISING FOR PUBLIC EDUCATION & PROMOTION | 26,905 | 0 | 8,231 | 18,674 |
| UNIFORMS | 1,101 | 0 | 240 | 861 |
| DUES AND SUBSCRIPTIONS | 400 | 0 | 82 | 318 |
| SECURITY | 1,935 | 0 | 423 | 1,512 |
| MICROCHIPS | 3,975 | 0 | 1,579 | 2,396 |
| CREDIT CARD FEES | 4,102 | 0 | 1,378 | 2,724 |
| FUNDRAISING EXPENSES | 4,956 | 0 | 4,956 | 0 |
| YARD MAINTENANCE & REPAIRS | 29,964 | 0 | 3,816 | 26,148 |
| KIDS CAMP EXPENSES | 1,844 | 0 | 568 | 1,276 |
| I.T. & WEBSITE EXPENSES | 9,960 | 0 | 1,999 | 7,961 |
| ADOPTION EVENT EXPENSES | 1,510 | 0 | 0 | 1,510 |
| WASH & WAGS SUPPLIES | 428 | 0 | 428 | 0 |
| INTERNET EXPENSE | 6,310 | 0 | 1,301 | 5,009 |
| PET MEMORIAL EXPENSES | 6,369 | 0 | 0 | 6,369 |
| VACCINATION EVENT EXPENSES | 3,518 | 0 | 2,236 | 1,282 |
| STEM PROGRAM EXPENSES | 1,007 | 0 | 0 | 1,007 |
| AMORTIZATION | 3,962 | 0 | 1,619 | 2,343 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADOPTION FEES | 68,086 | 68,086 | |
| CREMATORY FEES | 35,712 | 35,712 | |
| MICROCHIPPING SERVICES | 2,838 | 2,838 | |
| NAIL TRIM SERVICES | 5,139 | 5,139 | |
| VACCINATION FEES | 8,285 | 8,285 | |
| WASH AND WAG | 8,783 | 8,783 | |
| MISCELLANEOUS INCOME | 11 | 11 | |
| CAMP REGISTRATION FEES | 5,750 | 5,750 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 6,365 | 6,365 |