| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,127 | 0 | 21,127 | 0 |
| PAYROLL PROCESSING FEES | 2,783 | 0 | 2,783 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| DENTAL EQUIPMENT | 2020-02-15 | 90,500 | 52,792 | SL | 5.000000000000 | 18,100 | 0 | 18,100 | |
| I3D SMART PLUS- DIGITAL PAN/CBCT | 2020-09-09 | 54,469 | 25,419 | SL | 5.000000000000 | 10,894 | 0 | 10,894 | |
| TRIOS SCANNER | 2021-08-25 | 33,775 | 9,007 | SL | 5.000000000000 | 6,755 | 0 | 6,755 | |
| NEW LAB CONSTRUCTION/BUILDOUT | 2021-03-12 | 9,300 | 1,348 | SL | 15.000000000000 | 795 | 0 | 795 | |
| INRAORAL CAMERA | 2021-08-06 | 3,407 | 965 | SL | 5.000000000000 | 681 | 0 | 681 | |
| MONITOR FOR SEDATION | 2021-08-10 | 4,790 | 1,357 | SL | 5.000000000000 | 958 | 0 | 958 | |
| SERVER DELL EMC R440 | 2023-07-12 | 8,006 | SL | 5.000000000000 | 801 | 0 | 801 | ||
| FORTIGATE 40F FIREWALL/RACK/WIRING | 2023-07-12 | 7,116 | SL | 5.000000000000 | 712 | 0 | 712 | ||
| PREXION EXCELSIOR PRO CONE BEAM CT | 2023-07-12 | 35,792 | SL | 5.000000000000 | 3,579 | 0 | 3,579 | ||
| HENRY SCHEIN DENTAL EQP PHASE 1 | 2023-07-12 | 412,744 | SL | 5.000000000000 | 41,274 | 0 | 41,274 | ||
| LEASEHOLD IMPROVEMENTS | 2023-10-20 | 1,065,470 | SL | 39.000000000000 | 4,553 | 0 | 4,553 | ||
| HENRY SCHEIN EQUIPMENT PHASE II | 2023-10-20 | 100,464 | SL | 5.000000000000 | 3,349 | 0 | 3,349 | ||
| ENVISION FURNITURE & EQUIPMENT | 2023-10-20 | 20,329 | SL | 5.000000000000 | 678 | 0 | 678 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DENTAL EQUIPMENT | 90,500 | 70,892 | 19,608 | |
| I3D SMART PLUS- DIGITAL PAN/CBCT | 54,469 | 36,313 | 18,156 | |
| TRIOS SCANNER | 33,775 | 15,762 | 18,013 | |
| NEW LAB CONSTRUCTION/BUILDOUT | 9,300 | 2,143 | 7,157 | |
| INRAORAL CAMERA | 3,407 | 1,646 | 1,761 | |
| MONITOR FOR SEDATION | 4,790 | 2,315 | 2,475 | |
| SERVER DELL EMC R440 | 8,006 | 801 | 7,205 | |
| FORTIGATE 40F FIREWALL/RACK/WIRING | 7,116 | 712 | 6,404 | |
| PREXION EXCELSIOR PRO CONE BEAM CT | 35,792 | 3,579 | 32,213 | |
| HENRY SCHEIN DENTAL EQP PHASE 1 | 412,744 | 41,274 | 371,470 | |
| LEASEHOLD IMPROVEMENTS | 1,065,470 | 4,553 | 1,060,917 | |
| HENRY SCHEIN EQUIPMENT PHASE II | 100,464 | 3,349 | 97,115 | |
| ENVISION FURNITURE & EQUIPMENT | 20,329 | 678 | 19,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,410 | 0 | 17,410 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | DR TIMOTHY COLLINS |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 70,500 |
| Balance Due | 0 |
| Date of Note | 2020-02 |
| Maturity Date | 2022-03 |
| Repayment Terms | 24 MONTHS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | EQUIPMENT |
| Purpose of Loan | AQUISITION OF DENTAL EQUIPMENT |
| Description of Lender Consideration | DENTAL OFFICE EQUIPMENT |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DR CHAMBERLAIN |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 15,343 |
| Balance Due | 0 |
| Date of Note | 2021-01 |
| Maturity Date | |
| Repayment Terms | UNDEFINED TERMS |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | AQUISITION OF DENTAL EQUIPMENT |
| Description of Lender Consideration | DENTAL EQUIPMENT |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | TRUPOINT BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 60,000 |
| Balance Due | 0 |
| Date of Note | 2021-08 |
| Maturity Date | |
| Repayment Terms | MONTHLY PAYMENT OF $807.78 |
| Interest Rate | |
| Security Provided by Borrower | EQUIPMENT |
| Purpose of Loan | AQUISITION OF DENTAL EQUIPMENT |
| Description of Lender Consideration | DENTAL EQUIPMENT |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROCESS | 22,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 50 | 0 | 50 | 0 |
| CLINIC SUPPLIES | 45,401 | 0 | 45,401 | 0 |
| CONTRACT SERVICES AND LABOR | 73,598 | 0 | 73,598 | 0 |
| CREDIT CARD AND BANK FEES | 12,311 | 0 | 12,311 | 0 |
| DE MINIMIS EQUIPMENT | 2,295 | 0 | 2,295 | 0 |
| DENTAL SUPPLIES | 478,246 | 0 | 478,246 | 0 |
| EQUIPMENT RENTALS AND MAINTENACE | 30,455 | 0 | 30,455 | 0 |
| INSURANCE | 8,966 | 0 | 8,966 | 0 |
| LAB EXPENSES | 101,595 | 0 | 101,595 | 0 |
| MEDICATIONS | 146 | 0 | 146 | 0 |
| POSTAGE & FREIGHT | 151 | 0 | 151 | 0 |
| UNIFORM | 309 | 0 | 309 | 0 |
| COPIER RENT | 1,970 | 0 | 1,970 | 0 |
| MEALS AND CATERING | 7,780 | 0 | 7,780 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DENTAL CLINIC PATIENT FEES | 1,586,499 | 1,586,499 | |
| CREDIT CARD CASH BACK REWARDS | 5,069 | 5,069 | |
| EMPLOYER RETENTION CREDIT REFUND | 50,470 | 50,470 | |
| IRS INTEREST (NOT INVESTMENT) | 2,470 | 2,470 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD LIABILITY | 27,092 | 52,342 |
| Name | Address |
|---|---|
| JAN HURT |
247 VALLEY ST NE ABINGDON,VA24210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 67,583 | 0 | 67,583 | 0 |
| LICENSES AND REGISTRATIONS | 2,350 | 0 | 2,350 | 0 |