| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 40,584 | 0 | 0 | 40,584 |
| Contractor | Explanation |
|---|---|
| Community Link Consulting | accounting services |
| feldesman tucker leifer fidell llp | legal |
| North Idaho Family Physician LLC | Billing |
| Tanya Flek | operation consultant |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 583,264 | 129,003 | 454,261 | 454,261 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 111,455 | 0 | 0 | 111,455 |
| Item No. | 1 |
|---|---|
| Lender's Name | Wichita Financial Services |
| Lender's Title | |
| Relationship to Insider | owned by CEO |
| Original Amount of Loan | 556061 |
| Balance Due | 473697 |
| Date of Note | 2010-01 |
| Maturity Date | 2017-01 |
| Repayment Terms | 2yrs interest only, 9.5% after |
| Interest Rate | 4.0000 |
| Security Provided by Borrower | Asset purchase agreement |
| Purpose of Loan | Asset Purchase Agreement |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | catholic healthcare west |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 900000 |
| Balance Due | 964042 |
| Date of Note | 2012-03 |
| Maturity Date | 2016-03 |
| Repayment Terms | due and payable on March 2016 |
| Interest Rate | 5.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | operations |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCUMULATED AMORTIZATION | -165,829 | ||
| DEPOSIT | 6,305 | 6,305 | 6,305 |
| FQHC Contract | 185,338 | 292,639 | 126,810 |
| Net Intangible Assets | 382,662 | 371,662 | 371,662 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 69,528 | |||
| bank charges | 2,417 | 2,417 | ||
| computer consulting | 57,268 | 57,268 | ||
| computer supplies | 124,139 | 124,139 | ||
| contract services | 156,768 | 156,768 | ||
| insurance | 265,527 | 265,527 | ||
| medical supplies | 179,817 | 179,817 | ||
| medical waste | 3,947 | 3,947 | ||
| miscellaneous | 5,860 | 5,860 | ||
| office supplies | 77,492 | 77,492 | ||
| outreach | 65,924 | 65,924 | ||
| payroll taxes | 216,710 | 216,710 | ||
| postage and printing | 2,971 | 2,971 | ||
| Recruitment & Retention | 5,258 | 5,258 | ||
| repairs and maintenance | 18,321 | 18,321 | ||
| storage | 4,370 | 4,370 | ||
| taxes and licenses | 8,214 | 8,214 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| patient fees | 3,949,647 | ||
| quality assurance bonus | 58,426 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 503,948 | 0 | 0 | 503,948 |
| Name | Address |
|---|---|
| Sutter Health Foundation |
1321 Garden Highway Sacramento,CA95833 |
| Dignity Health |
3033 North Third Ave Phoenix,AZ85013 |
| Kaiser Family Foundation |
2400 Sand Hill Road Menlo Park,CA24025 |
| Serotonin Surge Charities |
1955 Cowell Blvd Davis,CA95618 |