| 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 | 983,999 | 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 | 81,492 | 0 % | 8,247 | 0 | 8,247 | ||
| FURNITURE | 2008-09-24 | 58,606 | 39,511 | 0 % | 7,725 | 0 | 7,725 | ||
| EQUIPMENT | 2006-05-19 | 83,739 | 61,457 | 0 % | 7,618 | 0 | 7,618 | ||
| EQUIPMENT | 2015-01-01 | 2,100 | 0 % | 0 | 0 | 0 | |||
| LEASEHOLD IMPROVEM | 2015-01-01 | 32,827 | 0 % | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CAPITALIZED LEASE | 1,200,000 | 1,031,999 | 168,001 | |
| BUILDING IMPROVEME | 23,001 | 23,001 | 0 | |
| LEASEHOLD IMPROVEM | 99,626 | 89,739 | 9,887 | |
| FURNITURE | 58,606 | 47,236 | 11,370 | |
| EQUIPMENT | 83,739 | 69,075 | 14,664 | |
| EQUIPMENT | 2,100 | 0 | 2,100 | |
| LEASEHOLD IMPROVEM | 32,827 | 0 | 32,827 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,565 | 0 | 1,565 | 1,565 |
| 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 | 1,200,000 |
| Balance Due | 509,000 |
| 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 MISC ADMINSITRATIVE EXPENSE | 2,783 | 0 | 2,783 | 2,783 |
| EMPLOYEE RECRUITMENT & BACKGRUND CHECKS | 2,950 | 0 | 2,950 | 2,950 |
| DUES AND SUBSCRIPTIONS | 10,437 | 0 | 10,437 | 10,437 |
| INSURANCE | 27,952 | 0 | 27,952 | 27,952 |
| MISC EXPENSE | 6,332 | 0 | 6,332 | 6,332 |
| MANAGEMENT FEES | 317,013 | 0 | 317,013 | 317,013 |
| REPAIR AND MAINTENANCE | 75,986 | 0 | 75,986 | 75,986 |
| UTILITIES | 48,810 | 0 | 48,810 | 48,810 |
| RENTAL EXPENSE | 105,664 | 0 | 105,664 | 105,664 |
| SUPPLIES | 61,612 | 0 | 61,612 | 61,612 |
| GROCERIES AND MEALS | 57,842 | 0 | 57,842 | 57,842 |
| CONSULTANTS | 105,096 | 0 | 105,096 | 105,096 |
| DAY SERVICE PROVIDERS | 94,436 | 0 | 94,436 | 94,436 |
| TEMPORARY LABOR | 13,299 | 0 | 13,299 | 13,299 |
| WAGES PAID TO THIRD PARTIES | 1,116,208 | 0 | 1,116,208 | 1,116,208 |
| BENEFITS PAID TO THIRD PARTIES | 113,374 | 0 | 113,374 | 113,374 |
| ADVERTISING | 1,265 | 0 | 1,265 | 1,265 |
| LOSS ON DISPOSAL OF FIXED ASSETS | 541 | 0 | 541 | 541 |
| BANK SERVICE CHARGES | 2,742 | 0 | 2,742 | 2,742 |
| TRANSPORATION EXPENSE | 9,573 | 0 | 9,573 | 9,573 |
| COMMUNICATIONS | 13,859 | 0 | 13,859 | 13,859 |
| PAYROLL SERVICES | 3,084 | 0 | 3,084 | 3,084 |
| PEST CONTROL | 7,472 | 0 | 7,472 | 7,472 |
| MISC RECREATION | 12,029 | 0 | 12,029 | 12,029 |
| POSTAGE & OVERNIGHT DELIVERY | 2,304 | 0 | 2,304 | 2,304 |
| SECURITY EXPENSE | 709 | 0 | 709 | 709 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT SERVICE REVENUE | 2,418,320 | 2,418,320 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PATIENTS CUSTODIAL LIABILITY | 23,601 | 23,601 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES PAID TO THIRD PA | 86,892 | 0 | 86,892 | 86,892 |
| REAL PROPERTY TAXES | 8,965 | 0 | 8,965 | 8,965 |
| PROVIDER TAXES | 133,599 | 0 | 133,599 | 133,599 |
| TRANSPORTATION TAXES | 359 | 0 | 359 | 359 |
| PERSONAL PROPERTY TAXES | 629 | 0 | 629 | 629 |