| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICALLY TRADED SECURITIES (800) | 2014-04 | Purchased | 2014-09 | 9,620 | 10,068 | FMV | -448 | |||
| PUBLICALLY TRADED SECURITIES (802) | 2014-04 | Purchased | 2014-09 | 10,131 | 10,221 | -90 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BOND ACCT 800 PLIMOUTH-BAYCOAST | 72,333 | 72,333 |
| CORPORATE BOND ACCT 802 PLIMOUTH-BAYCOAST | 223,200 | 223,200 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK ACCT 800 PLIMOUTH-BAYCOAST | 200,708 | 200,708 |
| CORPORATE STOCK ACCT 802 PLIMOUTH-BAYCOAST | 100,813 | 100,813 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 2,065,462 | 435,604 | 1,629,858 | |
| FURNITURE/EQUIPMENT | 135,556 | 62,072 | 73,484 | |
| LAND | 178,500 | 178,500 | ||
| LAND IMPROVEMENTS | 37,540 | 7,451 | 30,089 | |
| LOAN COSTS | 7,421 | 3,339 | 4,082 | |
| SEE ATTACHED SCHEDULE FOR DETAILS |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | BANK |
| Original Amount of Loan | |
| Balance Due | 224461 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | LINE OF CREDIT |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | BANK |
| Original Amount of Loan | |
| Balance Due | 18293 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | 452 DURFEE STREET LOAN |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & MARKETING | 2,519 | 1,802 | 306 | |
| AMORTIZATION EXPENSE | 371 | |||
| REPAIR & MAINTENANCE | 5,312 | 3,296 | 155 | |
| CLINIC SERVICES EXPENSE | 19,987 | 19,987 | ||
| PRINTER LEASE EXPENSE | 2,693 | 1,833 | 726 | |
| INSURANCE EXPENSE | 5,611 | 2,442 | 1,459 | |
| PROFESSIONAL LICENSURE | 1,246 | 742 | 4 | |
| PR- WORKMANS COMP | 3,053 | 2,137 | 763 | |
| POSTAGE | 1,215 | 826 | 295 | |
| SERVICE CHARGES | 5,158 | 3,547 | 432 | |
| SERVICES EXPENSE | 6,956 | 4,488 | 1,741 | |
| SUPPLIES EXPENSE | 14,384 | 3,035 | 10,670 | |
| TELEPHONE & INTERNET | 3,964 | 2,333 | 1,432 | |
| UTILITIES | 10,291 | 5,760 | 3,994 | |
| CASH DRAWER OVER/SHORT | -25 | -25 | ||
| DUES | 189 | 70 | 25 | |
| GIFTS -EMPLOYEE | 97 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLINIC SERVICES FEES | 306,277 | 306,277 | |
| FUNDRAISING INCOME | 28,043 | 28,043 | |
| SHELTER FEES | 8,397 | 8,876 | |
| INSURANCE SETTLEMENT-OLSON PR TO OFFFSET | 30,000 | 30,000 |
| Description | Amount |
|---|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LISA A BROWN & ASSOC OUTSOURCED BOOKKEEPING | 6,600 | 4,870 | 1,275 | |
| PLIMOUTH -BAYCOAST BANK INVESTMENT FEES | 3,340 | 3,340 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL SALES | 98,192 | 30,605 | 67,587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 31,324 | 22,447 | 5,424 | |
| BUSINESS TAXES | 865 | 283 | 283 |