| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROWN & BROWN ACCOUNTING INC ACCOUNTING & BOOKKEEPING | 16,400 | 11,480 | 4,100 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Clinic Renovations | 1998-03-19 | 5,554 | 2,777 | SL | 39.00 | 142 | |||
| New Shelter | 1995-09-06 | 536,436 | 303,751 | SL | 39.00 | 13,755 | |||
| Land | 1950-01-01 | 178,500 | 0 | 0.00 | |||||
| Original Building | 1950-01-01 | 54,400 | SL | 0.00 | |||||
| Danforth | 2001-11-13 | 12,690 | 5,179 | SL | 39.00 | 325 | |||
| Clinic Renovations | 2007-02-09 | 95,681 | 26,169 | SL | 39.00 | 2,453 | |||
| Annex | 2008-03-10 | 111,640 | 27,433 | SL | 39.00 | 2,863 | |||
| Storage Building | 2007-08-08 | 2,070 | 540 | SL | 39.00 | 53 | |||
| 452 Durfee St. Improvements | 2007-11-01 | 4,800 | 1,221 | SL | 39.00 | 123 | |||
| 452 Durfee St. Improvements | 2007-11-14 | 15,311 | 3,893 | SL | 39.00 | 393 | |||
| Clinic Alterations | 2008-02-26 | 6,750 | 1,659 | SL | 39.00 | 173 | |||
| Shelter Alterations | 2008-02-26 | 6,750 | 1,659 | SL | 39.00 | 173 | |||
| Parking Lot Improvements | 2008-09-30 | 21,150 | 12,690 | SL | 15.00 | 1,410 | |||
| Shelter Alterations | 2008-09-26 | 18,304 | 4,224 | SL | 39.00 | 469 | |||
| Annex Improvements | 2008-09-30 | 19,400 | 4,477 | SL | 39.00 | 497 | |||
| Main Building Roof Repairs | 2008-05-23 | 6,400 | 1,532 | SL | 39.00 | 164 | |||
| Clinic Alterations | 2008-05-14 | 1,430 | 345 | SL | 39.00 | 37 | |||
| Annex Land Improvements | 2008-07-23 | 20,600 | 12,589 | SL | 15.00 | 1,373 | |||
| Annex Electric Improvements | 2008-10-24 | 3,100 | 709 | SL | 39.00 | 79 | |||
| Shelter Alterations Land Improvements | 2008-10-25 | 3,800 | 2,259 | SL | 15.00 | 253 | |||
| Lockers For Lunch Room | 2010-03-18 | 2,135 | 1,830 | SL | 5.00 | ||||
| 452 Durfee St. Improve-Architect & Permits | 2010-03-23 | 9,675 | 1,861 | SL | 39.00 | 248 | |||
| Shelter Improvements - Roof | 2009-10-02 | 4,100 | 841 | SL | 39.00 | 105 | |||
| Shelter Improvements - Kennel | 2009-09-30 | 520 | 107 | SL | 39.00 | 13 | |||
| Shelter Improvements - Patio | 2009-05-26 | 13,200 | 7,333 | SL | 15.00 | 880 | |||
| Clinic Improvements | 2009-11-20 | 69,613 | 13,982 | SL | 39.00 | 1,785 | |||
| Annex Improvements - Gates & Fences | 2009-07-14 | 2,300 | 1,265 | SL | 15.00 | 153 | |||
| Annex Improvements | 2010-03-31 | 15,618 | 3,003 | SL | 39.00 | 400 | |||
| Danforth Land Improvements | 2010-01-19 | 3,700 | 1,891 | SL | 15.00 | 247 | |||
| Annex 80LB Water Tank | 2010-03-19 | 1,500 | 1,286 | SL | 7.00 | ||||
| Shelter Improvements - Break Room | 2010-03-11 | 66,500 | 12,931 | SL | 39.00 | 1,705 | |||
| Clinic Improvements | 2010-08-12 | 60,000 | 11,026 | SL | 39.00 | 1,538 | |||
| Clinic Improvements | 2010-10-08 | 18,314 | 3,287 | SL | 39.00 | 470 | |||
| 425 Durfee St. Improvements | 2010-12-21 | 41,518 | 7,186 | SL | 39.00 | 1,065 | |||
| 425 Durfee St. Improvements | 2010-09-30 | 260,000 | 46,667 | SL | 39.00 | 6,667 | |||
| Light Fixtures - Clinic & Shelter | 2010-12-02 | 2,990 | 2,919 | SL | 7.00 | 71 | |||
| Finance Fees | 2010-04-01 | 7,421 | 5,566 | SL | 10.00 | 742 | |||
| Refrigerators for Shelter | 2011-10-17 | 517 | 517 | SL | 5.00 | ||||
| Hydraulic lift table - Noahs Bark | 2011-12-21 | 385 | 385 | SL | 5.00 | ||||
| Idexx In-House Diagnostic Machine | 2011-12-26 | 20,747 | 20,747 | SL | 5.00 | ||||
| Telephone System Shelter | 2012-02-27 | 2,690 | 2,690 | SL | 5.00 | ||||
| Air Purification System | 2012-02-27 | 500 | 500 | SL | 5.00 | ||||
| Stairway Awning | 2012-03-16 | 11,000 | 1,551 | SL | 39.00 | 282 | |||
| Window Replacement | 2012-01-19 | 1,033 | 150 | SL | 39.00 | 26 | |||
| 452 Durfee St. Improvements | 2012-01-25 | 111,000 | 16,128 | SL | 39.00 | 2,846 | |||
| Telephone System - 452 Durfee St. | 2011-12-07 | 2,734 | 2,734 | SL | 5.00 | ||||
| 452 Durfee St improvements | 2012-06-21 | 10,000 | 1,346 | SL | 39.00 | 256 | |||
| 452 Durfee St improvements | 2012-06-22 | 10,000 | 1,346 | SL | 39.00 | 256 | |||
| 452 Durfee St improvements | 2012-06-29 | 10,000 | 1,346 | SL | 39.00 | 256 | |||
| 452 Durfee St improvements | 2012-08-16 | 7,000 | 912 | SL | 39.00 | 179 | |||
| 452 Durfee St improvements | 2013-02-21 | 3,000 | 353 | SL | 39.00 | 77 | |||
| Annex Improvements | 2012-04-04 | 6,000 | 846 | SL | 39.00 | 154 | |||
| Annex Improvements | 2012-05-23 | 8,000 | 1,094 | SL | 39.00 | 205 | |||
| Annex Improvements | 2012-07-20 | 4,000 | 530 | SL | 39.00 | 103 | |||
| Annex Improvements | 2012-08-30 | 3,200 | 417 | SL | 39.00 | 82 | |||
| Annex Improvements | 2012-09-18 | 20,000 | 2,564 | SL | 39.00 | 513 | |||
| Annex Improvements | 2013-02-07 | 3,000 | 359 | SL | 39.00 | 77 | |||
| Drain Grate | 2012-09-19 | 9,000 | 3,000 | SL | 15.00 | 600 | |||
| Clinic Improvements | 2012-12-11 | 4,000 | 496 | SL | 39.00 | 103 | |||
| Clinic Improvements | 2012-12-11 | 5,000 | 620 | SL | 39.00 | 128 | |||
| Clinic Improvements | 2012-12-11 | 5,000 | 620 | SL | 39.00 | 128 | |||
| Clinic Improvements | 2013-02-21 | 1,250 | 147 | SL | 39.00 | 32 | |||
| Residential House | 2013-01-04 | 1,173 | 143 | SL | 39.00 | 30 | |||
| Residential House | 2013-01-09 | 5,000 | 609 | SL | 39.00 | 128 | |||
| Residential House | 2013-01-16 | 4,200 | 503 | SL | 39.00 | 108 | |||
| Phone System | 2012-05-01 | 1,923 | 1,923 | SL | 5.00 | ||||
| Phone System | 2012-07-11 | 549 | 549 | SL | 5.00 | ||||
| Air Purfication System | 2012-08-06 | 2,400 | 2,400 | SL | 5.00 | ||||
| Cage Rack System | 2011-03-31 | 800 | 743 | SL | 7.00 | 57 | |||
| Chain Link Fence | 2011-03-31 | 1,905 | 826 | SL | 15.00 | 127 | |||
| Condensing Unit | 2011-03-31 | 4,348 | 725 | SL | 39.00 | 111 | |||
| Lift Table W/ Dig Scale | 2011-03-31 | 2,550 | 2,368 | SL | 7.00 | 182 | |||
| Salter Brecknell Industrial Animal Scale | 2011-03-31 | 549 | 510 | SL | 7.00 | 39 | |||
| Surgery Table | 2011-03-31 | 2,744 | 2,548 | SL | 7.00 | 196 | |||
| Tub Table W/ Rack | 2011-03-31 | 1,329 | 1,234 | SL | 7.00 | 95 | |||
| Ventilator System | 2011-03-31 | 6,995 | 1,166 | SL | 39.00 | 179 | |||
| 2013 Clinic Improvements | 2013-03-31 | 37,235 | 4,296 | SL | 39.00 | 955 | |||
| 2013 Shelter Alterations | 2013-03-31 | 45,925 | 5,299 | SL | 39.00 | 1,178 | |||
| 2013 452 Durfee Improvement | 2013-03-31 | 35,599 | 4,108 | SL | 39.00 | 913 | |||
| 2013 Building Repairs | 2013-03-31 | 98,020 | 11,310 | SL | 39.00 | 2,513 | |||
| Clinic Repairs | 2014-05-02 | 5,000 | 438 | SL | 39.00 | 128 | |||
| Clinic Repairs | 2014-05-02 | 5,000 | 438 | SL | 39.00 | 128 | |||
| Kennels | 2014-07-25 | 21,735 | 1,765 | SL | 39.00 | 557 | |||
| RAM Heating | 2014-05-07 | 10,250 | 898 | SL | 39.00 | 263 | |||
| Kennels | 2014-04-04 | 7,666 | 688 | SL | 39.00 | 197 | |||
| Final Clinic Repairs | 2014-05-07 | 10,250 | 898 | SL | 39.00 | 263 | |||
| Kennel | 2014-04-04 | 7,800 | 700 | SL | 39.00 | 200 | |||
| Clinic Plumbing | 2014-07-21 | 3,000 | 244 | SL | 39.00 | 77 | |||
| Kennel Concrete Floor Cutting | 2014-04-04 | 2,000 | 179 | SL | 39.00 | 51 | |||
| Clinic Plumbing | 2014-08-12 | 4,500 | 365 | SL | 39.00 | 115 | |||
| Kennel | 2014-05-07 | 10,000 | 876 | SL | 39.00 | 256 | |||
| Clinic Plumbing | 2014-09-12 | 2,000 | 158 | SL | 39.00 | 51 | |||
| Roof Repair - Panels | 2014-05-22 | 3,000 | 256 | SL | 39.00 | 77 | |||
| shelter repairs | 2014-06-06 | 10,000 | 855 | SL | 39.00 | 256 | |||
| Underground Pipe | 2014-06-06 | 10,000 | 855 | SL | 39.00 | 256 | |||
| Underground Pipe | 2014-07-21 | 5,000 | 406 | SL | 39.00 | 128 | |||
| Kennel Paint | 2014-07-21 | 1,200 | 97 | SL | 39.00 | 31 | |||
| Kennel Piping | 2014-07-21 | 469 | 38 | SL | 39.00 | 12 | |||
| Kennel Paint | 2014-07-21 | 150 | 12 | SL | 39.00 | 4 | |||
| Kennel Flooring | 2014-08-07 | 7,000 | 568 | SL | 39.00 | 179 | |||
| Painting in the Shelter | 2014-08-15 | 200 | 16 | SL | 39.00 | 5 | |||
| Kennels | 2014-09-15 | 3,500 | 277 | SL | 39.00 | 90 | |||
| RAM Heating | 2014-09-10 | 900 | 71 | SL | 39.00 | 23 | |||
| Two Refrigerators, one stove | 2014-04-18 | 1,540 | 1,001 | SL | 5.00 | 308 | |||
| Driveway Repair | 2014-11-03 | 4,700 | 914 | SL | 15.00 | 313 | |||
| Flood repairs | 2015-08-26 | 5,000 | 267 | SL | 39.00 | 128 | |||
| HVAC | 2014-11-24 | 400 | 29 | SL | 39.00 | 10 | |||
| HVAC | 2014-10-06 | 2,000 | 154 | SL | 39.00 | 51 | |||
| HVAC Deposit | 2014-11-24 | 2,000 | 145 | SL | 39.00 | 51 | |||
| HVAC Replacement | 2015-05-18 | 2,404 | 144 | SL | 39.00 | 62 | |||
| HVAC Replacement | 2015-05-18 | 2,404 | 144 | SL | 39.00 | 62 | |||
| Kennel | 2015-01-22 | 1,200 | 82 | SL | 39.00 | 31 | |||
| Kennel | 2014-11-12 | 650 | 65 | SL | 39.00 | 17 | |||
| Kennel | 2014-11-17 | 300 | 22 | SL | 39.00 | 8 | |||
| Kennel | 2014-11-20 | 9,000 | 654 | SL | 39.00 | 231 | |||
| Kennel | 2014-11-20 | 6,000 | 436 | SL | 39.00 | 154 | |||
| Kennel | 2014-11-25 | 295 | 29 | SL | 39.00 | 8 | |||
| kennel | 2014-11-28 | 5,693 | 414 | SL | 39.00 | 146 | |||
| kennel | 2014-12-15 | 6,000 | 436 | SL | 39.00 | 154 | |||
| Kennel | 2014-12-19 | 2,000 | 141 | SL | 39.00 | 51 | |||
| Kennel | 2015-01-05 | 3,800 | 268 | SL | 39.00 | 97 | |||
| Kennel | 2015-01-30 | 3,847 | 263 | SL | 39.00 | 99 | |||
| Kennel | 2015-02-17 | 1,200 | 79 | SL | 39.00 | 31 | |||
| Kennel | 2015-02-27 | 5,000 | 331 | SL | 39.00 | 128 | |||
| Kennel | 2015-02-27 | 5,000 | 331 | SL | 39.00 | 128 | |||
| Kennel | 2015-03-26 | 7,000 | 449 | SL | 39.00 | 179 | |||
| Kennel | 2015-03-27 | 2,800 | 179 | SL | 39.00 | 72 | |||
| Kennel | 2015-03-27 | 4,000 | 256 | SL | 39.00 | 103 | |||
| Kennel | 2015-03-27 | 3,200 | 205 | SL | 39.00 | 82 | |||
| Kennel | 2015-04-27 | 4,292 | 266 | SL | 39.00 | 110 | |||
| Kennel | 2015-05-20 | 12,875 | 770 | SL | 39.00 | 330 | |||
| Kennel | 2015-08-12 | 6,000 | 333 | SL | 39.00 | 154 | |||
| Kennel | 2015-05-28 | 7,481 | 448 | SL | 39.00 | 192 | |||
| Kennel Painting | 2015-06-26 | 800 | 46 | SL | 39.00 | 21 | |||
| Kennels | 2014-10-03 | 10,000 | 769 | SL | 39.00 | 256 | |||
| Kennels | 2014-10-06 | 6,500 | 500 | SL | 39.00 | 167 | |||
| Kennels | 2014-10-10 | 10,000 | 769 | SL | 39.00 | 256 | |||
| Kennels | 2014-10-17 | 10,000 | 748 | SL | 39.00 | 256 | |||
| Kennels | 2014-10-24 | 7,500 | 561 | SL | 39.00 | 192 | |||
| Kennels | 2014-10-30 | 10,000 | 1,004 | SL | 39.00 | 256 | |||
| Kennels | 2015-06-05 | 1,400 | 84 | SL | 39.00 | 36 | |||
| Renovation | 2015-06-05 | 1,200 | 72 | SL | 39.00 | 31 | |||
| Renovation | 2015-02-28 | 8,000 | 530 | SL | 39.00 | 205 | |||
| Renovation | 2015-02-28 | 8,000 | 530 | SL | 39.00 | 205 | |||
| Renovation | 2015-02-28 | 8,000 | 530 | SL | 39.00 | 205 | |||
| Renovation | 2015-03-13 | 1,800 | 119 | SL | 39.00 | 46 | |||
| Renovation | 2015-09-11 | 3,000 | 160 | SL | 39.00 | 77 | |||
| Renovation | 2015-09-18 | 2,300 | 118 | SL | 39.00 | 59 | |||
| Renovation | 2014-10-20 | 5,500 | 411 | SL | 39.00 | 141 | |||
| Renovation | 2014-10-28 | 9,000 | 673 | SL | 39.00 | 231 | |||
| Renovation | 2014-10-28 | 8,000 | 513 | SL | 39.00 | 205 | |||
| repairs clinic | 2015-07-15 | 516 | 258 | SL | 5.00 | 103 | |||
| Building Roof | 2015-12-02 | 64,500 | 3,286 | SL | 39.00 | 1,632 | |||
| Shelter & Kennel Renovations | 2015-10-09 | 97,241 | 29,172 | SL | 5.00 | 19,448 | |||
| Annex Renovations & Driveway Repairs | 2016-03-09 | 12,400 | 1,625 | SL | 15.00 | 798 | |||
| 452 Durfee Street Building Repairs | 2016-02-23 | 60,000 | 3,057 | SL | 39.00 | 1,518 | |||
| Vet Surgical Svces - Clinic | 2016-08-02 | 3,800 | 1,044 | SL | 7.00 | 501 | |||
| Camera System Installation | 2015-12-07 | 3,000 | 824 | SL | 7.00 | 396 | |||
| Dell Office Printer | 2015-12-11 | 2,383 | 900 | SL | 5.00 | 424 | |||
| Server & Desktop Computers | 2017-06-30 | 5,441 | 544 | SL | 5.00 | 1,088 | |||
| Alarm System | 2016-11-22 | 5,375 | 384 | SL | 7.00 | 768 | |||
| Roof Improvements | 2017-09-14 | 4,700 | 60 | SL | 39.00 | 121 | |||
| Generator - Rooftop | 2017-09-20 | 22,155 | 284 | SL | 39.00 | 568 | |||
| New Fence | 2017-11-16 | 6,000 | SL | 39.00 | 77 | ||||
| Convert to 2 BDRM Apartment - 1st Fl 462 Durfee | 2018-04-16 | 46,426 | SL | 39.00 | 595 | ||||
| FY 2017 Improvements & Pipe Repair | 2018-06-15 | 64,013 | SL | 5.00 | 6,401 | ||||
| Fence, Roof | 2018-01-15 | 6,000 | SL | 39.00 | 77 |
| 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) | 2017-10 | Purchased | 2018-09 | 40,419 | FMV | 25,662 | 14,757 | |||
| PUBLICALLY TRADED SECURITIES (802) | 2017-10 | Purchased | 2018-09 | 35,164 | FMV | 20,478 | 14,686 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BOND ACCT 800 PLIMOUTH-BAYCOAST | 105,468 | 105,468 |
| CORPORATE BOND ACCT 802 PLIMOUTH-BAYCOAST | 150,954 | 150,954 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK ACCT 800 PLIMOUTH-BAYCOAST | 169,845 | 169,845 |
| CORPORATE STOCK ACCT 802 PLIMOUTH-BAYCOAST | 240,376 | 240,376 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 2,632,564 | 697,076 | 1,935,488 | |
| FURNITURE/EQUIPMENT | 68,581 | 52,885 | 15,696 | |
| LAND | 178,500 | 178,500 | ||
| LAND IMPROVEMENTS | 92,755 | 50,547 | 42,208 | |
| LOAN COSTS | 7,421 | 6,307 | 1,114 | |
| SEE ATTACHED SCHEDULE FOR DETAILS |
| Item No. | 1 |
|---|---|
| Lender's Name | BAYCOAST BANK LOC - 3071 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 248,915 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & MARKETING | 1,549 | |||
| REPAIR & MAINTENANCE | 5,467 | 1,274 | 730 | |
| CLINIC SERVICES EXPENSE | 86,687 | 86,650 | ||
| PRINTER LEASE EXPENSE | 23,424 | 12,204 | 3,534 | |
| DUES | 499 | |||
| Amortization | 742 | |||
| GIFTS | 500 | |||
| INSURANCE EXPENSE | 19,381 | 13,763 | 4,682 | |
| PROFESSIONAL LICENSURE | 956 | 881 | ||
| POSTAGE | 1,317 | 338 | 396 | |
| SERVICE CHARGES | 18,909 | 11,864 | 3 | |
| OPERATING SERVICES EXPENSE | 15,119 | 9,878 | 3,528 | |
| SUPPLIES EXPENSE | 34,902 | 13,646 | 12,777 | |
| SUBSCRIPTIONS | 20 | |||
| TELEPHONE & INTERNET | 9,109 | 5,600 | 3,053 | |
| UTILITIES | 19,031 | 9,780 | 8,149 | |
| CASH DRAWER OVER/SHORT | -58 | -58 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLINIC SERVICES FEES | 656,365 | ||
| FUNDRAISING INCOME | 96,488 | ||
| SHELTER FEES | 30,121 | ||
| INSURANCE CLAIM-FLOOD | 51,939 |
| Description | Amount |
|---|---|
| DEPRECIATION ADJ | 10,825 |
| NET CHANGE UNREALIZED G/L - INVESTMENTS | 7,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAYCOAST-PLIMOUTH INVESTMENT FEES | 6,889 | 6,889 | ||
| BAYCOAST-PLIMOUTH FOREIGN TAX-INVESTMENTS | 169 | 169 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL SALES | 118,992 | 20,524 | 98,468 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 54,583 | 37,454 | 12,976 | |
| BUSINESS TAXES | 454 |