| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 2,502 | 0 | 0 | 2,502 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Goodwill | 2012-08-15 | 182,605 | 126,809 | 180.000000000000 | 12,174 | 0 | 12,174 | 138,983 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Clean Room | 2017-12-31 | 131,752 | 90,505 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Leasehold Improvements | 2014-10-28 | 82,467 | 64,599 | SL | 15.000000000000 | 2,599 | 0 | 2,599 | |
| Laptop | 2015-03-10 | 2,325 | 1,162 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Amalgatome Kit | 2015-07-09 | 13,498 | 6,749 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 2nd Amalgatome Kit | 2015-07-09 | 13,498 | 6,749 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Cryo-Med Controlled Rate Freezer | 2017-12-31 | 5,705 | 5,705 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| So-Low Undercounter Refrigerator | 2017-12-31 | 1,004 | 502 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| So-Low Chest Freezer | 2017-12-31 | 879 | 439 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Magic Chef Chest Freezer | 2017-12-31 | 47 | 23 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Fisher Scientific HH Thermometer | 2017-12-31 | 267 | 133 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Rees Temp Monitoring System | 2017-12-31 | 7,866 | 3,933 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Accu-Seal 730 Medical Sealer | 2017-12-31 | 3,710 | 1,855 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Jun-Air Oilless Compressor | 2017-12-31 | 1,007 | 503 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Labconco Biological Safety Cabinet | 2017-12-31 | 5,875 | 2,937 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Millipore M Air T Air Sampler | 2017-12-31 | 1,564 | 782 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Brennen Medical 2:1Mesher | 2017-12-31 | 2,287 | 1,144 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Brennen Medical 1:1 Mesher | 2017-12-31 | 2,287 | 1,144 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Brennen Medical 2:1 Mesher | 2017-12-31 | 2,287 | 1,144 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Freezer Refrig | 2003-07-09 | 2,228 | 1,114 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| Reception Desk W/ Chair | 2012-08-15 | 63 | 32 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Cubical W/ Chair | 2012-08-15 | 1,573 | 786 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Conference Room Table | 2012-08-15 | 629 | 314 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Executive Conference Table | 2012-08-15 | 629 | 314 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Break Room Lounge | 2012-08-15 | 315 | 158 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Break Room Refrigerator | 2012-08-15 | 157 | 78 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Filing Cabinets | 2012-08-15 | 157 | 78 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Multiple Function Phones | 2012-08-15 | 267 | 133 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Lenovo Computer & Monitor | 2012-08-15 | 346 | 173 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HP Laser Jet O2015 Printer | 2012-08-15 | 126 | 63 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Leasehold Improvements | 2015-04-15 | 36,488 | 9,122 | SL | 15.000000000000 | 1,216 | 0 | 1,216 | |
| Computer | 2004-01-02 | 1,134 | 567 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Surgical Instruments | 2006-01-20 | 5,000 | 5,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 2006 Medical Equipment | 2006-03-24 | 1,080 | 1,080 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 7 All-In-One Printers | 2006-07-05 | 3,698 | 3,698 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Market Forge Sterilmatic | 2012-08-15 | 3,442 | 1,721 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Maxitest Counter Top Incubator | 2012-08-15 | 73 | 36 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Centrific Centrifuge | 2012-08-15 | 214 | 107 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Unico Power Spin Centrifuge | 2012-08-15 | 110 | 55 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Safety Cabinet Chairs | 2012-08-15 | 227 | 113 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Stainless Steel Donning Bench | 2012-08-15 | 63 | 32 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Stainless Steel Mayo Stand | 2012-08-15 | 56 | 28 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Sperian Toxi Pro O2 Sensor | 2012-08-15 | 121 | 60 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Cutting Boards | 2012-08-15 | 241 | 121 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Cooling Trays | 2012-08-15 | 31 | 15 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Processing Instrument | 2012-08-15 | 87 | 43 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Hewlitt Packard Desk Top | 2012-08-15 | 157 | 78 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Bradley IP 300 Label Printer | 2012-08-15 | 881 | 440 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Integra Skin Harvester | 2012-08-15 | 17,288 | 8,644 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Zimmer Tissue Bank Dermatome | 2012-08-15 | 4,720 | 2,360 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Bone Instrument Set | 2012-08-15 | 861 | 431 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Mobile Stainless Steel Table | 2012-08-15 | 126 | 63 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Folding Table | 2012-08-15 | 19 | 10 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FIre Safety Cabinet | 2012-08-15 | 252 | 126 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Stainless Steel Wire Shelves | 2012-08-15 | 359 | 180 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Copy Machine | 2012-09-26 | 4,500 | 2,250 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Oxygen Deficie 02 Monitor | 2015-09-25 | 2,703 | 1,351 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Dell Marketing LP | 2015-12-31 | 1,927 | 963 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Home Depot Equipment | 2015-12-31 | 1,988 | 994 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HVAC Units | 2017-09-17 | 10,564 | 5,282 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| Server | 2018-09-24 | 6,185 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| Slimline Dermatones | 2020-09-23 | 53,436 | 37,085 | 200DB | 5.000000000000 | 6,541 | 0 | 6,541 | |
| Microscope L6000 Tri Inv | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Camera Sebcam 5.1 Megapixel | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Incubator/Heracell VIOS | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Incubator/ Heracell VIOS | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Countess II | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Freezer 20 | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Regrigerator | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Refrigerator | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Cryoextra Highef Cryo Storage | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| Fisher/Balance Precision | 2020-12-08 | 10,000 | 6,580 | 200DB | 5.000000000000 | 1,368 | 0 | 1,368 | |
| 210# Ice Machine Self Cont | 2021-07-18 | 2,952 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| Aero Trak Handheld Particle Counter | 2022-03-01 | 4,931 | 986 | 200DB | 5.000000000000 | 1,578 | 0 | 1,578 | |
| 2011 Black Chrysler Town & Country | 2016-03-26 | 16,450 | 8,225 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 2017 Chevy Suburban | 2019-11-13 | 42,900 | 200DB | 5.000000000000 | 0 | 0 | 0 | ||
| Air Conditioner Units | 2023-02-21 | 10,002 | 200DB | 7.000000000000 | 1,429 | 0 | 1,429 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Clean Room | 131,752 | 90,505 | 41,247 | |
| Leasehold Improvements | 82,467 | 67,198 | 15,269 | |
| Laptop | 2,325 | 2,325 | 0 | |
| Amalgatome Kit | 13,498 | 13,498 | 0 | |
| 2nd Amalgatome Kit | 13,498 | 13,498 | 0 | |
| Goodwill | 182,605 | 138,983 | 43,622 | |
| Cryo-Med Controlled Rate Freezer | 5,705 | 5,705 | 0 | |
| So-Low Undercounter Refrigerator | 1,004 | 1,004 | 0 | |
| So-Low Chest Freezer | 879 | 879 | 0 | |
| Magic Chef Chest Freezer | 47 | 47 | 0 | |
| Fisher Scientific HH Thermometer | 267 | 267 | 0 | |
| Rees Temp Monitoring System | 7,866 | 7,866 | 0 | |
| Accu-Seal 730 Medical Sealer | 3,710 | 3,710 | 0 | |
| Jun-Air Oilless Compressor | 1,007 | 1,007 | 0 | |
| Labconco Biological Safety Cabinet | 5,875 | 5,875 | 0 | |
| Millipore M Air T Air Sampler | 1,564 | 1,564 | 0 | |
| Brennen Medical 2:1Mesher | 2,287 | 2,287 | 0 | |
| Brennen Medical 1:1 Mesher | 2,287 | 2,287 | 0 | |
| Brennen Medical 2:1 Mesher | 2,287 | 2,287 | 0 | |
| Freezer Refrig | 2,228 | 2,228 | 0 | |
| Reception Desk W/ Chair | 63 | 63 | 0 | |
| Cubical W/ Chair | 1,573 | 1,573 | 0 | |
| Conference Room Table | 629 | 629 | 0 | |
| Executive Conference Table | 629 | 629 | 0 | |
| Break Room Lounge | 315 | 315 | 0 | |
| Break Room Refrigerator | 157 | 157 | 0 | |
| Filing Cabinets | 157 | 157 | 0 | |
| Multiple Function Phones | 267 | 267 | 0 | |
| Lenovo Computer & Monitor | 346 | 346 | 0 | |
| HP Laser Jet O2015 Printer | 126 | 126 | 0 | |
| Leasehold Improvements | 36,488 | 28,582 | 7,906 | |
| Computer | 1,134 | 1,134 | 0 | |
| Surgical Instruments | 5,000 | 5,000 | 0 | |
| 2006 Medical Equipment | 1,080 | 1,080 | 0 | |
| 7 All-In-One Printers | 3,698 | 3,698 | 0 | |
| Market Forge Sterilmatic | 3,442 | 3,442 | 0 | |
| Maxitest Counter Top Incubator | 73 | 73 | 0 | |
| Centrific Centrifuge | 214 | 214 | 0 | |
| Unico Power Spin Centrifuge | 110 | 110 | 0 | |
| Safety Cabinet Chairs | 227 | 227 | 0 | |
| Stainless Steel Donning Bench | 63 | 63 | 0 | |
| Stainless Steel Mayo Stand | 56 | 56 | 0 | |
| Sperian Toxi Pro O2 Sensor | 121 | 121 | 0 | |
| Cutting Boards | 241 | 241 | 0 | |
| Cooling Trays | 31 | 31 | 0 | |
| Processing Instrument | 87 | 87 | 0 | |
| Hewlitt Packard Desk Top | 157 | 157 | 0 | |
| Bradley IP 300 Label Printer | 881 | 881 | 0 | |
| Integra Skin Harvester | 17,288 | 17,288 | 0 | |
| Zimmer Tissue Bank Dermatome | 4,720 | 4,720 | 0 | |
| Bone Instrument Set | 861 | 861 | 0 | |
| Mobile Stainless Steel Table | 126 | 126 | 0 | |
| Folding Table | 19 | 19 | 0 | |
| FIre Safety Cabinet | 252 | 252 | 0 | |
| Stainless Steel Wire Shelves | 359 | 359 | 0 | |
| Copy Machine | 4,500 | 4,500 | 0 | |
| Oxygen Deficie 02 Monitor | 2,703 | 2,703 | 0 | |
| Dell Marketing LP | 1,927 | 1,927 | 0 | |
| Home Depot Equipment | 1,988 | 1,988 | 0 | |
| HVAC Units | 10,564 | 10,564 | 0 | |
| Server | 6,185 | 6,185 | 0 | |
| Slimline Dermatones | 53,436 | 43,626 | 9,810 | |
| Microscope L6000 Tri Inv | 10,000 | 7,948 | 2,052 | |
| Camera Sebcam 5.1 Megapixel | 10,000 | 7,948 | 2,052 | |
| Incubator/Heracell VIOS | 10,000 | 7,948 | 2,052 | |
| Incubator/ Heracell VIOS | 10,000 | 7,948 | 2,052 | |
| Countess II | 10,000 | 7,948 | 2,052 | |
| Freezer 20 | 10,000 | 7,948 | 2,052 | |
| Regrigerator | 10,000 | 7,948 | 2,052 | |
| Refrigerator | 10,000 | 7,948 | 2,052 | |
| Cryoextra Highef Cryo Storage | 10,000 | 7,948 | 2,052 | |
| Fisher/Balance Precision | 10,000 | 7,948 | 2,052 | |
| 210# Ice Machine Self Cont | 2,952 | 2,952 | 0 | |
| Aero Trak Handheld Particle Counter | 4,931 | 2,564 | 2,367 | |
| 2011 Black Chrysler Town & Country | 16,450 | 16,450 | 0 | |
| 2017 Chevy Suburban | 42,900 | 42,900 | 0 | |
| Air Conditioner Units | 10,002 | 1,429 | 8,573 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets/Goodwill | 55,796 | 43,622 | 43,622 |
| Security Deposit | 5,475 | 5,475 | 5,475 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expense. | 8,890 | 0 | 0 | 8,890 |
| Building Maintenance | 2,030 | 0 | 0 | 2,030 |
| Continued Education | 1,834 | 0 | 0 | 1,834 |
| Donor Family Support | 6,041 | 0 | 0 | 6,041 |
| Dues & Subscriptions | 1,143 | 0 | 0 | 1,143 |
| Environmental Monitoring | 2,423 | 0 | 0 | 2,423 |
| Equipment Rental | 1,776 | 0 | 0 | 1,776 |
| Freight Charges | 1,375 | 0 | 0 | 1,375 |
| Gifts | 1,475 | 0 | 0 | 1,475 |
| Insurance | 123,887 | 0 | 0 | 123,887 |
| Marketing | 408 | 0 | 0 | 408 |
| Meeting Expense | 2,782 | 0 | 0 | 2,782 |
| Membership Fees & Dues | 21,173 | 0 | 0 | 21,173 |
| Misc Expenses | 196 | 0 | 0 | 196 |
| Office Expenses | 11,500 | 0 | 0 | 11,500 |
| Payroll Processing | 19,689 | 0 | 0 | 19,689 |
| Postage & Shipping | 1,779 | 0 | 0 | 1,779 |
| Processing Fees | 7,466 | 0 | 0 | 7,466 |
| Promotions | 550 | 0 | 0 | 550 |
| Recovery Supplies | 137,951 | 0 | 0 | 137,951 |
| Rental Expenses | 87,692 | 0 | 0 | 87,692 |
| Repairs | 1,296 | 0 | 0 | 1,296 |
| Telephone | 18,673 | 0 | 0 | 18,673 |
| Tissue Recovery | 127,825 | 0 | 0 | 127,825 |
| Amortization | 12,174 | 0 | 12,174 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Heart Recovery | 116,708 | 116,708 | |
| Misc Income | 3,158 | 3,158 | |
| Serology Reimbursement | 7,650 | 7,650 | |
| Skin Recovery | 101,207 | 101,207 | |
| Tissue Processing | 17,400 | 17,400 | |
| Tissue Recovery | 1,667,435 | 1,667,435 | |
| Vein Recovery | 82,642 | 82,642 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer | 9,331 | 0 | 0 | 9,331 |
| Conferences & Seminars | 1,740 | 0 | 0 | 1,740 |
| Legal Fees | 297 | 0 | 0 | 297 |
| Medical Director Fees | 60,725 | 0 | 0 | 60,725 |
| Retirement Admin Fee | 3,481 | 0 | 0 | 3,481 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 86,681 | 0 | 0 | 86,681 |