Totals
- Total revenue
- $202,952
- Total expenses
- $252,329
- Contributions and grants received
- $26,629
- Grants paid
- $530
- Program service revenue
- $170,080
- Investment income
- $0
- Other revenue
- $6,243
- Total assets, end of year
- $368,655
- Total liabilities, end of year
- $521
- Net assets or fund balances, end of year
- $368,134
- Program services expenses (Part IX)
- $252,329
- Management and general expenses
- $0
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $252,329
Program services were 100.0% of total expenses calculated — Part IX's program-services column over total expenses, both as filed.
Line items
Every line the filer filed in Parts VIII, IX and X, as filed and in filed order. Blank columns are left out, and the lines are not forced to add up to the totals above.
Revenue
Part VIII, the statement of revenue.
-
1f · All other contributions, gifts and grants
$26,629
-
2a · Program service revenue: LOW COST SPAY/NUETER CLINIC
total $170,080 · related or exempt $170,080
-
11a · Other revenue: REFUNDS
total $2,858 · related or exempt $2,858
-
11b · Other revenue: SUPPLIES & SMALL EQUIPMENT
total $2,185 · related or exempt $2,185
-
11c · Other revenue: CREDIT CARD CASHBACK
total $1,200 · related or exempt $1,200
-
11e · Other revenue, total
$6,243
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $530 · program services $530
-
5 · Compensation of officers, directors and key employees
total $44,841 · program services $44,841
-
7 · Other salaries and wages
total $69,069 · program services $69,069
-
9 · Other employee benefits
total $1,223 · program services $1,223
-
10 · Payroll taxes
total $8,406 · program services $8,406
-
12 · Advertising and promotion
total $10 · program services $10
-
13 · Office expenses
total $5,936 · program services $5,936
-
16 · Occupancy
total $36,680 · program services $36,680
-
17 · Travel
total $1,646 · program services $1,646
-
22 · Depreciation, depletion and amortization
total $22,650 · program services $22,650
-
23 · Insurance
total $6,502 · program services $6,502
-
24a · Other expenses: SUPPLIES
total $24,939 · program services $24,939
-
24b · Other expenses: REIMBURSEMENTS
total $15,016 · program services $15,016
-
24c · Other expenses: VETERINARY FEES
total $3,263 · program services $3,263
-
24d · Other expenses: EQUIPMENT
total $2,815 · program services $2,815
-
24e · All other expenses
total $8,803 · program services $8,803
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $175,611 · end of year $136,959
-
10a · Land, buildings and equipment: cost or other basis
$327,099
-
10b · Land, buildings and equipment: accumulated depreciation
$95,403
-
10c · Land, buildings and equipment, net
beginning of year $254,346 · end of year $231,696
-
17 · Accounts payable and accrued expenses
beginning of year $7,854 · end of year $521
-
25 · Other liabilities
beginning of year $4,592
-
27 · Net assets without donor restrictions
beginning of year $417,511 · end of year $368,134
Mission and programs · 2022
Mission
PROVIDE HIGH QUALITY LOW COST SPAY/NUETER CLINIC FOR COMPANION ANIMALS IN WISCONSIN
Activities or mission (Part I)
PROVIDES QUALITY LOW COST SPAY NEUTER SERVICES TO COMPANION ANIMALS IN WISCONSIN
-
LOW COST SPAY/NEUTER CLINIC, APPROXIMATELY 2,435 SPAYED OR NEUTERED DURING 2022 42,495 TO DATE
Expenses $252,329 · Grants $530 · Revenue $170,080
As filed on the 2022 return.
Listed in Part VII
-
Melissa GallMELISSA GALL
VETERINARIAN
- Total calculated
- $44,841
- From this org
- $44,841
- From related orgs
- $0
- Other
- $0
- Hours/week
- 36
-
Rebecca BuzenskiREBECCA BUZENSKI
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 1
-
Karla OrtmanKARLA ORTMAN
VICE PRESIDE
- Total calculated
- $0
- Hours/week
- 10
-
Sue OtisSUE OTIS
TREASURER
- Total calculated
- $0
- Hours/week
- 1
-
Bree RichardsonBREE RICHARDSON
PRESIDENT
- Total calculated
- $0
- Hours/week
- 10
Compensation is as filed in Part VII: reportable pay from this organization and from related organizations, other compensation, and hours per week. The total, marked calculated, is our sum of the three dollar columns, with a blank column counted as $0; the form itself has no total. On a Form 990-EZ the columns are Part IV's instead, and on a Form 990-PF Part VIII's — compensation, contributions to benefit plans, and expense account — and the total sums those.
Grants on this return
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 11 May 2023
- IRS schema version
- 2022v5.0
- Source object
- 202301359349303695
Check it against the return as filed: the GivingTuesday Data Lake hosts a public copy of the original XML.
The source document this was parsed from is served over the API, which is where bulk and document access live.