| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,987 | 3,987 |
| 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 | 3,917 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 36,758 | 31,589 | 5,169 | |
| LEASEHOLD IMPROVEMENTS | 5,445 | 3,754 | 1,691 |
| Item No. | 1 |
|---|---|
| Lender's Name | LAWRENCE BEALL |
| Lender's Title | PRESIDENT & BD CHAIRMAN |
| Original Amount of Loan | 60587 |
| Balance Due | 10211 |
| 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 | 1,551 | 1,551 | ||
| BANK CHARGES | 3,369 | 3,369 | ||
| BPS/TATC ERROR | 1,815 | 1,815 | ||
| CONTINUING EDUCATION | 2,303 | 2,303 | ||
| DUES AND SUBSCRIPTIONS | 1,235 | 1,235 | ||
| EQUIPMENT REPAIRS | 1,435 | 1,435 | ||
| INSURANCE | 3,191 | 3,191 | ||
| MEALS AND ENTERTAINMENT | 35 | 35 | ||
| OFFICE EXPENSES | 2,415 | 2,415 | ||
| OFFICE SUPPLIES | 1,407 | 1,407 | ||
| OFFICERS LIFE INSURANCE | 4,051 | 4,051 | ||
| TELEPHONE AND INTERNET FEES | 5,496 | 5,496 | ||
| TESTING MATERIALS | 2,856 | 2,856 | ||
| THERAPY TOOLS AND SUPPLIES | 307 | 307 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT AND CONSULTING FEES | 386,187 | 386,187 | |
| UTAH STATE GOVN. AGENCIES | 61,637 | 61,637 | |
| OTHER EXEMPT FUNCTION INCOME | 1,984 | 1,984 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL TAXES | 1,008 | 1,032 |
| ACCRUED SALARIES AND WAGES | 9,537 | 13,258 |
| SIMPLE IRA PAYABLE | 2,946 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 76,271 | 76,271 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 356 | 356 |