| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL & ACCOUNTING SERVICES | 3,105 | 0 | 3,105 | 0 |
| Contractor | Explanation |
|---|---|
| SAKINA VALINKA | |
| TOMAS DOCKUS |
| 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 | 2007-07-19 | 2,559 | 1,982 | 91 | 7.0000 | 366 | |||
| EQUIPMENT | 2007-12-26 | 4,763 | 3,400 | 91 | 7.0000 | 680 | |||
| EQUIPMENT | 2008-02-29 | 5,526 | 3,814 | 91 | 7.0000 | 789 | |||
| EQUIPMENT | 2009-03-23 | 7,743 | 4,148 | 91 | 7.0000 | 1,106 | |||
| EQUIPMENT | 2009-06-02 | 6,310 | 3,229 | 91 | 7.0000 | 901 | |||
| GEIGER MACHINE | 2009-08-24 | 33,990 | 16,187 | 91 | 7.0000 | 4,856 | |||
| INNOVENTOR THERASTRIDE | 2009-08-24 | 38,107 | 18,147 | 91 | 7.0000 | 5,444 | |||
| THERASTRIDE | 2009-11-03 | 40,087 | 18,135 | 91 | 7.0000 | 5,727 | |||
| BUILD OUT CARPET/GLASS | 2009-11-30 | 5,414 | 3,511 | 57 | 10.04 % | 544 | |||
| BUILDING | 2010-06-11 | 579,800 | 37,797 | 87 | 2.56 % | 14,866 | |||
| IMPROVEMENTS | 2010-07-01 | 3,750 | 2,110 | 57 | 12.49 % | 468 | |||
| BLOOD PRESSURE MACHINE | 2010-07-01 | 3,236 | 1,820 | 57 | 12.49 % | 404 | |||
| ELEC STIM BIKE | 2010-02-05 | 16,410 | 9,234 | 57 | 12.49 % | 2,050 | |||
| COPY MACHINE | 2010-03-01 | 2,252 | 1,268 | 57 | 12.49 % | 281 | |||
| CEILING FANS | 2010-05-22 | 2,565 | 1,444 | 57 | 12.49 % | 320 | |||
| CARDIAC CHAIR | 2010-08-30 | 1,635 | 920 | 57 | 12.49 % | 204 | |||
| RTI ARM BIKE | 2010-10-01 | 9,500 | 5,347 | 57 | 12.49 % | 1,187 | |||
| VITAGLIDE PRO WHEELCHAIR | 2010-06-01 | 2,314 | 1,303 | 57 | 12.49 % | 289 | |||
| CRAWLING-ASSIST MACHINE | 2012-03-31 | 3,271 | 818 | 57 | 21.43 % | 701 | |||
| COMPUTER | 2012-05-31 | 948 | 169 | 57 | 23.47 % | 222 | |||
| CRAWLING-ASSIST MACHINE | 2012-06-30 | 2,000 | 357 | 57 | 23.47 % | 469 | |||
| RTI BIKE UPGRADE | 2012-07-31 | 2,195 | 235 | 57 | 25.51 % | 560 | |||
| ELECTRIC STIM PADS | 2012-07-31 | 1,009 | 108 | 57 | 25.51 % | 257 | |||
| COMPUTER | 2012-08-31 | 1,969 | 211 | 57 | 25.51 % | 502 | |||
| ELECTRIC STIM PADS | 2012-10-31 | 1,135 | 41 | 57 | 27.55 % | 313 | |||
| RTI BIKE ACCESS | 2012-10-31 | 1,476 | 53 | 57 | 27.55 % | 407 | |||
| STEP WALKER | 2012-11-30 | 3,395 | 121 | 57 | 27.55 % | 935 | |||
| ELECTRIC STIM PADS | 2012-12-01 | 577 | 21 | 57 | 27.55 % | 159 | |||
| WEIGHT SET | 2012-12-01 | 2,000 | 71 | 57 | 27.55 % | 551 | |||
| RTI BIKE | 2012-12-01 | 26,876 | 959 | 57 | 27.55 % | 7,404 | |||
| WALKING TRACK EQUIP | 2012-12-01 | 10,450 | 373 | 57 | 27.55 % | 2,879 | |||
| FURNITURE | 2012-12-01 | 1,732 | 62 | 57 | 27.55 % | 477 | |||
| EXPAND PARKING LOT | 2012-11-01 | 3,390 | 42 | 66 | 9.88 % | 335 | |||
| CARPENTRY BUILDOUT | 2012-12-01 | 12,215 | 13 | 87 | 2.56 % | 313 | |||
| HEATING/AIR | 2012-12-01 | 8,950 | 112 | 66 | 9.88 % | 884 | |||
| 4 DESKS WITH CHAIRS | 2013-10-31 | 1,988 | 58 | 7.14 % | 142 | ||||
| WALKING TRACK REPAIRS | 2013-01-31 | 1,353 | 54 | 10.00 % | 135 | ||||
| BOWFLEX GYM EQUIP | 2013-01-31 | 3,186 | 58 | 7.14 % | 227 | ||||
| LENOVO THINKPAD | 2013-01-31 | 953 | 54 | 10.00 % | 95 | ||||
| RTI BIKE | 2013-03-31 | 5,109 | 57 | 14.29 % | 730 | ||||
| RTI BIKE UPGRADE | 2013-05-31 | 7,196 | 57 | 14.29 % | 1,028 | ||||
| LENOVO THINKPAD | 2013-07-31 | 925 | 54 | 10.00 % | 93 | ||||
| REWALK EXOSKELETON | 2013-03-31 | 50,000 | 65 | 5.00 % | 2,500 | ||||
| COVE BASE | 2013-01-31 | 500 | 65 | 5.00 % | 25 | ||||
| BUILD OUT & MATERIALS | 2013-03-31 | 4,277 | 67 | 3.33 % | 142 | ||||
| AIR KING HEATERS | 2013-11-30 | 4,341 | 67 | 3.33 % | 145 | ||||
| LIGHTING | 2013-01-31 | 749 | 67 | 3.33 % | 25 | ||||
| SKIK CONSTRUCTION | 2013-06-30 | 1,100 | 67 | 3.33 % | 37 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 3,720 | 681 | 3,039 | 3,039 |
| Machinery and Equipment | 530,998 | 366,608 | 164,390 | 164,390 |
| Buildings | 579,800 | 52,663 | 527,137 | 527,137 |
| Improvements | 44,686 | 8,706 | 35,980 | 35,980 |
| Land | 50,000 | 50,000 | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| THOMAS TULLY LTD. | 7,521 | 0 | 7,521 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,825 | 1,825 | ||
| AUTO EXPENSE | 459 | 459 | ||
| BANK CHARGES | 515 | 515 | ||
| CREDIT CARD CHARGES | 4,633 | 4,633 | ||
| DUES & SUBSCRIPTIONS | 6,858 | 6,858 | ||
| INSURANCE | 7,638 | 7,638 | ||
| INSURANCE BILLING SERVICE | 89,227 | 89,227 | ||
| LICENSES & FEES | 15 | 15 | ||
| LOKOMAT SERV AGREEMENT | 12,350 | 12,350 | ||
| MAINTENANCE | 14,403 | 14,403 | ||
| MEDICAL BILLING | 6,960 | 6,960 | ||
| POSTAGE | 230 | 230 | ||
| SALES EXPENSE | 1,322 | 1,322 | ||
| SUBCONTRACTORS | 160,949 | 160,949 | ||
| SUPPLIES | 17,224 | 17,224 | ||
| TRAINING | 15,196 | 15,196 | ||
| UNIFORMS | 636 | 636 | ||
| UTILITIES | 6,874 | 6,874 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REHAB SERVICE FEES | 1,214,735 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 45,694 | 45,694 | ||
| PROPERTY TAXES | 60,392 | 60,392 |