| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 24,499 | 17,572 | 6,927 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| NONCOMPETE AGREEMENT | 2018-05-01 | 100,000 | 1,111 | 15.0000 | 6,667 | 6,667 | 7,778 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND FIXTURES | 2018-05-03 | 105,940 | 3,121 | S/L | 5.0000 | 21,188 | 21,188 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 435,279 | 49,924 | 385,355 | 385,355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 13,611 | 9,763 | 3,848 |
| Item No. | 1 |
|---|---|
| Lender's Name | WARRINGTON CLINIC PA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 685,000 |
| Balance Due | 510,000 |
| Date of Note | 2018-05 |
| Maturity Date | 2028-05 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | EQUIPMENT AND FIXTURES |
| Purpose of Loan | TO PURCHASE MEDICAL PRACTICE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DELTA REAL ESTATE INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 170,000 |
| Balance Due | 170,000 |
| Date of Note | 2019-06 |
| Maturity Date | 2020-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | BUSINESS LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM EMPLOYEES | -1,651 | 1,000 | 1,000 |
| DUE FROM DREI | 20,000 | 20,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT LABO | 1,323,140 | 949,052 | 374,088 | |
| SUPPLIES | 411,478 | 295,142 | 116,336 | |
| ADVERTISING | 3,980 | 2,855 | 1,125 | |
| RENT-EQUIPMENT | 13,897 | 9,968 | 3,929 | |
| AUTO EXPENSE | 541 | 388 | 153 | |
| BANK CHARGES | 2,494 | 1,789 | 705 | |
| COMPUTER EXPENSE | 182,834 | 131,142 | 51,692 | |
| INSURANCE | 252,719 | 181,268 | 71,451 | |
| OFFICE EXPENSES | 14,722 | 10,560 | 4,162 | |
| POSTAGE | 6,244 | 4,478 | 1,766 | |
| MISCELLANEOUS | 5,732 | 4,111 | 1,621 | |
| REPAIRS AND MAINTENANCE | 71,389 | 51,205 | 20,184 | |
| MEDICAL WASTE DISPOSAL | 29,894 | 21,442 | 8,452 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT SERVICE REVENUE | 3,182,474 | 3,182,474 |
| Description | Amount |
|---|---|
| CAPITAL CONTRIBUTIONS | 5,905 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT PAYABLE | 40,833 | 35,633 |
| DUE TO DRF | -14,867 | |
| DUE TO EMPLOYEES | 215,000 | 1,174,500 |
| DUE TO WARRINGTON CLINIC | 1,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 219,514 | 157,451 | 62,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 7,518 | 5,392 | 2,126 |