| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 17,575 | 0 | 17,575 | 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 | 853,775 | 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 | 9,531 | SL | 15.000000000000 | 1,173 | 0 | 1,173 | |
| SOUTHERN CROSS PROJECT | 2016-01-01 | 69,378 | 15,937 | SL | 39.000000000000 | 1,779 | 0 | 1,779 | |
| FORD VAN LTD | 2016-12-15 | 21,000 | 20,626 | SL | 5.000000000000 | 374 | 0 | 374 | |
| FARM EQUIPMENT | 2020-07-01 | 9,068 | 9,068 | SL | 5.000000000000 | 0 | 0 | 0 | |
| POLARIS RANGER CREW 570 UTV | 2021-05-04 | 13,247 | 11,480 | SL | 5.000000000000 | 221 | 0 | 221 | |
| BIZHUB C250I COPIER PRINTER | 2022-05-19 | 6,485 | 3,351 | SL | 5.000000000000 | 1,297 | 0 | 1,297 | |
| JOHN DEERE 3025E TRACTOR | 2023-04-27 | 23,154 | 7,718 | SL | 5.000000000000 | 4,631 | 0 | 4,631 | |
| FRONTIER RC2060 ROTARY CUTTER | 2023-04-27 | 2,115 | 705 | SL | 5.000000000000 | 423 | 0 | 423 | |
| BIG TBX TRAILERS 70PI | 2023-04-27 | 4,031 | 1,343 | SL | 5.000000000000 | 806 | 0 | 806 | |
| FRONTEIR BB5060 STD BOX BLADE | 2023-04-27 | 1,300 | 433 | SL | 5.000000000000 | 260 | 0 | 260 | |
| PROCESSING FEES FOR 4/27/23 PUCHASES | 2023-04-27 | 200 | 167 | SL | 2.000000000000 | 33 | 0 | 33 | |
| BUILDING (THE VILLAGES) | 2024-03-31 | 207,021 | 4,097 | ADS | 40.000000000000 | 5,176 | 0 | 5,176 | |
| FENCING | 2024-03-31 | 26,519 | 663 | ADS | 20.000000000000 | 1,326 | 0 | 1,326 | |
| CAMERAS | 2024-03-31 | 10,190 | 1,019 | ADS | 5.000000000000 | 2,038 | 0 | 2,038 | |
| 2025 KAWASAKI ATV | 2025-02-01 | 17,837 | SL | 5.000000000000 | 1,784 | 0 | 3,270 |
| 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 | 944,042 | 2,576,361 | |
| XRAY SONOGRAM | 66,000 | 66,000 | 0 | |
| D'ANGELO BENCH | 1,075 | 1,075 | 0 | |
| FIBER OPTICS | 17,588 | 10,704 | 6,884 | |
| SOUTHERN CROSS PROJECT | 69,378 | 17,716 | 51,662 | |
| FORD VAN LTD | 21,000 | 21,000 | 0 | |
| BIZHUB C250I COPIER PRINTER | 6,485 | 4,648 | 1,837 | |
| JOHN DEERE 3025E TRACTOR | 23,154 | 12,349 | 10,805 | |
| FRONTIER RC2060 ROTARY CUTTER | 2,115 | 1,128 | 987 | |
| BIG TBX TRAILERS 70PI | 4,031 | 2,149 | 1,882 | |
| FRONTEIR BB5060 STD BOX BLADE | 1,300 | 693 | 607 | |
| PROCESSING FEES FOR 4/27/23 PUCHASES | 200 | 200 | 0 | |
| BUILDING (THE VILLAGES) | 207,021 | 9,273 | 197,748 | |
| FENCING | 26,519 | 1,989 | 24,530 | |
| CAMERAS | 10,190 | 3,057 | 7,133 | |
| 2025 KAWASAKI ATV | 17,837 | 1,784 | 16,053 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,770 | 0 | 1,770 | 0 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION DIFFERENCE | 3,175 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 30,129 | 0 | 30,129 | 0 |
| ANIMAL OUTTAKES | 47,115 | 0 | 0 | 47,115 |
| BANK FEES | 4,996 | 4,996 | 0 | 0 |
| FACILITIES MAINTENANCE | 139,377 | 0 | 6,969 | 132,408 |
| INSURANCE | 46,661 | 0 | 4,843 | 41,818 |
| MEDICATIONS/VACCINATIONS | 35,297 | 0 | 0 | 35,297 |
| MISCELLANEOUS | 2,505 | 0 | 2,505 | 0 |
| PRINTING AND PUBLICATIONS | 12,476 | 0 | 12,476 | 0 |
| SUPPLIES | 69,317 | 0 | 3,229 | 66,088 |
| TELEPHONE | 8,276 | 0 | 414 | 7,862 |
| TRAVEL | 6,901 | 0 | 690 | 6,211 |
| UTILITIES | 34,832 | 0 | 1,742 | 33,090 |
| EQUIPMENT RENTAL AND REPAIR | 4,397 | 0 | 440 | 3,957 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 35 | 35 | |
| BATHING | 980 | 980 | |
| ADOPTIONS | 1,100 | 1,100 | |
| ANIMAL OUTTAKES INCOME | 2,572 | 2,572 | |
| PET MEDICINE / SUPPLIES | 5,000 | 5,000 | |
| TOP DOG INCOME | 18,822 | 18,822 | |
| BOARDING | 110,509 | 110,509 | |
| LIFE TIME CARE PROGRAM | 111,460 | 111,460 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LIFE TIME CARE RESERVATION LIABILITY | 30,000 | 95,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 36,523 | 0 | 36,523 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,167 | 0 | 108 | 2,059 |
| PAYROLL TAXES | 44,672 | 0 | 4,467 | 40,205 |