| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,000 | 0 | 18,000 | 18,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CAPITALIZED LEASE | 1994-06-15 | 1,200,000 | 887,999 | 0 % | 48,000 | 0 | 48,000 | ||
| BUILDING IMPROVEME | 2001-04-25 | 23,001 | 23,001 | 0 % | 0 | 0 | 0 | ||
| LEASEHOLD IMPROVEM | 2009-01-26 | 99,626 | 63,866 | 0 % | 9,329 | 0 | 9,329 | ||
| FURNITURE | 2008-09-24 | 57,934 | 0 % | 7,520 | 0 | 7,520 | |||
| EQUIPMENT | 2006-05-19 | 79,343 | 49,447 | 0 % | 9,064 | 0 | 9,064 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAPITALIZED LEASE | 1,200,000 | 935,999 | 264,001 | |
| BUILDING IMPROVEME | 23,001 | 23,001 | 0 | |
| LEASEHOLD IMPROVEM | 99,626 | 73,195 | 26,431 | |
| FURNITURE | 57,934 | 7,520 | 50,414 | |
| EQUIPMENT | 79,343 | 58,511 | 20,832 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,941 | 0 | 1,941 | 1,941 |
| Item No. | 1 |
|---|---|
| Lender's Name | CLARK EVANS & TATE INC |
| Lender's Title | |
| Relationship to Insider | ENTITY IS OWNED BY A FORMER DIRECTOR |
| Original Amount of Loan | 1200000 |
| Balance Due | 696737 |
| Date of Note | 1994-07 |
| Maturity Date | 2019-06 |
| Repayment Terms | $15,834 MONTHLY PAYMENTS |
| Interest Rate | 15.720000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | CAPITALIZED LEASE FOR REAL ESTATE USED IN OPERATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEMINARS AND TRAINING | 2,361 | 0 | 2,361 | 2,361 |
| EMPLOYEE RECRUITMENT & BACKGRUND CHECKS | 7,134 | 0 | 7,134 | 7,134 |
| DUES AND SUBSCRIPTIONS | 6,500 | 0 | 6,500 | 6,500 |
| INSURANCE | 23,772 | 0 | 23,772 | 23,772 |
| MISC EXPENSE | 17,004 | 0 | 17,004 | 17,004 |
| MANAGEMENT FEES | 317,113 | 0 | 317,113 | 317,113 |
| REPAIR AND MAINTENANCE | 45,222 | 0 | 45,222 | 45,222 |
| UTILITIES | 45,828 | 0 | 45,828 | 45,828 |
| TELEPHONE | 16,488 | 0 | 16,488 | 16,488 |
| RENTAL EXPENSE | 108,139 | 0 | 108,139 | 108,139 |
| SUPPLIES | 22,801 | 0 | 22,801 | 22,801 |
| DRUGS AND PRESCRIPTIONS | 6,379 | 0 | 6,379 | 6,379 |
| GROCERIES AND MEALS | 87,559 | 0 | 87,559 | 87,559 |
| CONSULTANTS | 83,335 | 0 | 83,335 | 83,335 |
| DAY SERVICE PROVIDERS | 91,174 | 0 | 91,174 | 91,174 |
| TEMPORARY LABOR | 51,830 | 0 | 51,830 | 51,830 |
| WAGES PAID TO THIRD PARTIES | 1,105,407 | 0 | 1,105,407 | 1,105,407 |
| BENEFITS PAID TO THIRD PARTIES | 109,153 | 0 | 109,153 | 109,153 |
| ADVERTISING | 816 | 0 | 816 | 816 |
| LOSS ON DISPOSAL OF FIXED ASSETS | 173 | 0 | 173 | 173 |
| BANK SERVICE CHARGES | 2,585 | 0 | 2,585 | 2,585 |
| TRANSPORATION EXPENSE | 4,654 | 0 | 4,654 | 4,654 |
| LONG DISTANCE COMMUNICATIONS | 7,423 | 0 | 7,423 | 7,423 |
| PAYROLL SERVICES | 3,201 | 0 | 3,201 | 3,201 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT SERVICE REVENUE | 2,436,652 | 2,436,652 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PATIENTS CUSTODIAL LIABILITY | 19,071 | 23,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES PAID TO THIRD PA | 90,433 | 0 | 90,433 | 90,433 |
| REAL PROPERTY TAXES | 12,100 | 0 | 12,100 | 12,100 |
| PROVIDER TAXES | 129,499 | 0 | 129,499 | 129,499 |
| TRANSPORTATION TAXES | 532 | 0 | 532 | 532 |
| BUSINESS TAXES AND LICENSES | 300 | 0 | 300 | 300 |