| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,617 | 0 | 13,617 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NON COMPETE AGREEMENT | 2018-05-01 | 100,000 | 21,111 | SL | 15.000000000000 | 6,667 | 0 | 6,667 | |
| FURNITURE & FIXTURES | 2018-05-03 | 105,940 | 66,685 | SL | 5.000000000000 | 21,188 | 0 | 21,188 | |
| SIGNS | 2021-06-30 | 14,770 | SL | 7.000000000000 | 2,110 | 0 | 2,110 | ||
| TRAINED WORKFORCE COSTS | 2018-05-01 | 175,000 | 36,944 | SL | 15.000000000000 | 11,667 | 0 | 11,667 | |
| GOODWILL | 2018-05-01 | 54,339 | 11,472 | SL | 15.000000000000 | 3,623 | 0 | 3,623 | |
| CLINIC SIGNS | 2021-11-05 | 5,157 | SL | 7.000000000000 | 491 | 0 | 491 | ||
| CLINIC SIGNS | 2022-06-30 | 5,157 | SL | 7.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NON COMPETE AGREEMENT | 100,000 | 27,778 | 72,222 | 72,222 |
| FURNITURE & FIXTURES | 105,940 | 87,873 | 18,067 | 18,067 |
| SIGNS | 14,770 | 2,110 | 12,660 | 12,660 |
| TRAINED WORKFORCE COSTS | 175,000 | 48,611 | 126,389 | 126,389 |
| GOODWILL | 54,339 | 15,095 | 39,244 | 39,244 |
| CLINIC SIGNS | 5,157 | 491 | 4,666 | 4,666 |
| CLINIC SIGNS | 5,157 | 0 | 5,157 | 5,157 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 10,593 | 0 | 10,593 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM SHELBY REALTY INC | 5,166 | 45,457 | 45,457 |
| Description | Amount |
|---|---|
| CORRECTION TO NOTES PAYABLE BALANCE | 973,821 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 9,828 | 0 | 9,828 | 0 |
| INSURANCE | 375,389 | 0 | 0 | 375,389 |
| SUPPLIES | 217,330 | 0 | 0 | 217,330 |
| MEDICAL WASTE DISPOSAL | 2,965 | 0 | 0 | 2,965 |
| AUTO EXPENSE | 55,288 | 0 | 0 | 55,288 |
| BANK CHARGES | 155 | 0 | 155 | 0 |
| CHARITABLE DONATIONS | 525 | 0 | 525 | 0 |
| DUES & SUBSCRIPTIONS | 4,161 | 0 | 4,161 | 0 |
| OTHER BUSINESS EXPENSE | 15,623 | 0 | 15,623 | 0 |
| MISC. | 8,068 | 0 | 8,068 | 0 |
| CHRONIC CARE | 25,305 | 0 | 0 | 25,305 |
| MAINT. & REPAIRS | 100,180 | 0 | 0 | 100,180 |
| COMPUTER EPENSE | 89,133 | 0 | 39,133 | 50,000 |
| POSTAGE | 932 | 0 | 932 | 0 |
| RENT | 231,099 | 0 | 0 | 231,099 |
| CONTRACT LABOR | 38,568 | 0 | 0 | 38,568 |
| LICENSES & PERMITS | 20,893 | 0 | 20,893 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATIENT SERVICE REVENUE | 3,590,358 | 3,590,358 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO DELTA MEDICAL MANAGEMENT | 486,725 | 955,928 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 626,970 | 0 | 0 | 626,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 109,504 | 0 | 0 | 109,504 |