| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,102 | 4,102 |
| Person Name | Explanation |
|---|---|
| LAWRENCE D BEALL | |
| LARRY ODOM | |
| W MARK RUSSELL | |
| CHRISTINE S RASMUSSEN |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 2,779 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 38,528 | 28,464 | 10,064 | 10,064 |
| LEASEHOLD IMPROVEMENTS | 5,445 | 3,027 | 2,418 | 2,418 |
| Item No. | 1 |
|---|---|
| Lender's Name | LAWRENCE BEALL |
| Lender's Title | PRESIDENT & BD CHAIRMAN |
| Original Amount of Loan | 60587 |
| Balance Due | 54058 |
| Date of Note | 2012-12 |
| Maturity Date | 2016-06 |
| Repayment Terms | MONTHLY PAYMENTS OF 1,000 |
| Interest Rate | 0.0250 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | WORKING CAPITAL |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND PROMOTION | 830 | 830 | ||
| BAD DEBTS | -8,000 | -8,000 | ||
| BANK CHARGES | 1,741 | 1,741 | ||
| COLLECTION EXPENSE | 25 | 25 | ||
| CONTINUING EDUCATION | 806 | 806 | ||
| DUES AND SUBSCRIPTIONS | 1,766 | 1,766 | ||
| EQUIPMENT REPAIRS | 2,618 | 2,618 | ||
| INSURANCE | 3,007 | 3,007 | ||
| MEALS AND ENTERTAINMENT | 482 | 482 | ||
| OFFICE EXPENSES | 1,141 | 1,141 | ||
| OFFICE SUPPLIES | 5,644 | 5,644 | ||
| TELEPHONE AND INTERNET FEES | 5,092 | 5,092 | ||
| THERAPY TOOLS AND SUPPLIES | -46 | -46 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT AND CONSULTING FEES | 299,252 | 299,252 | |
| UTAH STATE GOVN. AGENCIES | 99,656 | 99,656 | |
| OTHER EXEMPT FUNCTION INCOME | 898 | 898 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 1,075 | 298 |
| ACCRUED INTEREST | 2,768 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 8,676 | 8,676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 1,256 | 1,256 |