Civic Intelligence
Filing

Raul a. Estrada, M.D. Inc. Profit Sharing Plan

Raul a. Estrada, M.D. Inc. • EIN 95-3866648 • Santa Ana, CA • Plan year 2004

2650 S Bristol St Ste 101Santa Ana, CA 92704-5751
Filing Insights

Participants

Flat

1 → 1

0 • 0.00%

Assets

Up

$540,561 → $615,365

$74,804 • 13.84%

Investment Management Fee

-

Admin expenses - • Total expenses $3,848

Filing Details

Context
Transfers from other plans
$11,200
Net investment result
$63,604

Status Flags

Fidelity bond in place

No

Limited-scope audit performed

Not reported

Contributions transmitted on time

Not reported

Participant loans in default

No

Leases in default

No

Reportable party-in-interest issues

Not reported

Loss discovered during year

No

Assets with undetermined value

No

Non-cash contributions

No

Assets held for investment

Not reported

5% transactions reported

Not reported

All plan assets distributed

No

Benefits paid when due

Not reported

Plan blackout period

Not reported

Plan termination resolution adopted

No

Counterparties

Company Timeline

This filing is highlighted inside the broader sponsor history.

Year / FilingFilingsParticipantsAssetsContributionsContrib./Participant
202512$6,527,463$62,000$31,000iApproximate average salary by contribution assumption: employee only about $775,000 at 4% or $516,667 at 6%; with 50% employer match about $516,667 at 4% or $344,444 at 6%; with 100% employer match about $387,500 at 4% or $258,333 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$6,527,463$62,000$31,000iApproximate average salary by contribution assumption: employee only about $775,000 at 4% or $516,667 at 6%; with 50% employer match about $516,667 at 4% or $344,444 at 6%; with 100% employer match about $387,500 at 4% or $258,333 at 6%.
202412$6,199,725$153,000$76,500iApproximate average salary by contribution assumption: employee only about $1,912,500 at 4% or $1,275,000 at 6%; with 50% employer match about $1,275,000 at 4% or $850,000 at 6%; with 100% employer match about $956,250 at 4% or $637,500 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$6,199,725$153,000$76,500iApproximate average salary by contribution assumption: employee only about $1,912,500 at 4% or $1,275,000 at 6%; with 50% employer match about $1,275,000 at 4% or $850,000 at 6%; with 100% employer match about $956,250 at 4% or $637,500 at 6%.
202312$5,803,640$147,000$73,500iApproximate average salary by contribution assumption: employee only about $1,837,500 at 4% or $1,225,000 at 6%; with 50% employer match about $1,225,000 at 4% or $816,667 at 6%; with 100% employer match about $918,750 at 4% or $612,500 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$5,803,640$147,000$73,500iApproximate average salary by contribution assumption: employee only about $1,837,500 at 4% or $1,225,000 at 6%; with 50% employer match about $1,225,000 at 4% or $816,667 at 6%; with 100% employer match about $918,750 at 4% or $612,500 at 6%.
202212$5,409,141$135,000$67,500iApproximate average salary by contribution assumption: employee only about $1,687,500 at 4% or $1,125,000 at 6%; with 50% employer match about $1,125,000 at 4% or $750,000 at 6%; with 100% employer match about $843,750 at 4% or $562,500 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$5,409,141$135,000$67,500iApproximate average salary by contribution assumption: employee only about $1,687,500 at 4% or $1,125,000 at 6%; with 50% employer match about $1,125,000 at 4% or $750,000 at 6%; with 100% employer match about $843,750 at 4% or $562,500 at 6%.
202112$6,320,607$280,405$140,203iApproximate average salary by contribution assumption: employee only about $3,505,063 at 4% or $2,336,708 at 6%; with 50% employer match about $2,336,708 at 4% or $1,557,806 at 6%; with 100% employer match about $1,752,531 at 4% or $1,168,354 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$6,320,607$280,405$140,203iApproximate average salary by contribution assumption: employee only about $3,505,063 at 4% or $2,336,708 at 6%; with 50% employer match about $2,336,708 at 4% or $1,557,806 at 6%; with 100% employer match about $1,752,531 at 4% or $1,168,354 at 6%.
202012$5,750,522$127,000$63,500iApproximate average salary by contribution assumption: employee only about $1,587,500 at 4% or $1,058,333 at 6%; with 50% employer match about $1,058,333 at 4% or $705,556 at 6%; with 100% employer match about $793,750 at 4% or $529,167 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$5,750,522$127,000$63,500iApproximate average salary by contribution assumption: employee only about $1,587,500 at 4% or $1,058,333 at 6%; with 50% employer match about $1,058,333 at 4% or $705,556 at 6%; with 100% employer match about $793,750 at 4% or $529,167 at 6%.
201912$5,377,800$124,000$62,000iApproximate average salary by contribution assumption: employee only about $1,550,000 at 4% or $1,033,333 at 6%; with 50% employer match about $1,033,333 at 4% or $688,889 at 6%; with 100% employer match about $775,000 at 4% or $516,667 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$5,377,800$124,000$62,000iApproximate average salary by contribution assumption: employee only about $1,550,000 at 4% or $1,033,333 at 6%; with 50% employer match about $1,033,333 at 4% or $688,889 at 6%; with 100% employer match about $775,000 at 4% or $516,667 at 6%.
201812$4,676,978$122,000$61,000iApproximate average salary by contribution assumption: employee only about $1,525,000 at 4% or $1,016,667 at 6%; with 50% employer match about $1,016,667 at 4% or $677,778 at 6%; with 100% employer match about $762,500 at 4% or $508,333 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$4,676,978$122,000$61,000iApproximate average salary by contribution assumption: employee only about $1,525,000 at 4% or $1,016,667 at 6%; with 50% employer match about $1,016,667 at 4% or $677,778 at 6%; with 100% employer match about $762,500 at 4% or $508,333 at 6%.
201712$4,938,521$120,000$60,000iApproximate average salary by contribution assumption: employee only about $1,500,000 at 4% or $1,000,000 at 6%; with 50% employer match about $1,000,000 at 4% or $666,667 at 6%; with 100% employer match about $750,000 at 4% or $500,000 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$4,938,521$120,000$60,000iApproximate average salary by contribution assumption: employee only about $1,500,000 at 4% or $1,000,000 at 6%; with 50% employer match about $1,000,000 at 4% or $666,667 at 6%; with 100% employer match about $750,000 at 4% or $500,000 at 6%.
201612$1,462,028$118,000$59,000iApproximate average salary by contribution assumption: employee only about $1,475,000 at 4% or $983,333 at 6%; with 50% employer match about $983,333 at 4% or $655,556 at 6%; with 100% employer match about $737,500 at 4% or $491,667 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$1,462,028$118,000$59,000iApproximate average salary by contribution assumption: employee only about $1,475,000 at 4% or $983,333 at 6%; with 50% employer match about $983,333 at 4% or $655,556 at 6%; with 100% employer match about $737,500 at 4% or $491,667 at 6%.
201512$1,327,398$71,280$35,640iApproximate average salary by contribution assumption: employee only about $891,000 at 4% or $594,000 at 6%; with 50% employer match about $594,000 at 4% or $396,000 at 6%; with 100% employer match about $445,500 at 4% or $297,000 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$1,327,398$71,280$35,640iApproximate average salary by contribution assumption: employee only about $891,000 at 4% or $594,000 at 6%; with 50% employer match about $594,000 at 4% or $396,000 at 6%; with 100% employer match about $445,500 at 4% or $297,000 at 6%.
201412$1,263,149$68,815$34,408iApproximate average salary by contribution assumption: employee only about $860,188 at 4% or $573,458 at 6%; with 50% employer match about $573,458 at 4% or $382,306 at 6%; with 100% employer match about $430,094 at 4% or $286,729 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$1,263,149$68,815$34,408iApproximate average salary by contribution assumption: employee only about $860,188 at 4% or $573,458 at 6%; with 50% employer match about $573,458 at 4% or $382,306 at 6%; with 100% employer match about $430,094 at 4% or $286,729 at 6%.
201312$1,144,923$69,100$34,550iApproximate average salary by contribution assumption: employee only about $863,750 at 4% or $575,833 at 6%; with 50% employer match about $575,833 at 4% or $383,889 at 6%; with 100% employer match about $431,875 at 4% or $287,917 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$1,144,923$69,100$34,550iApproximate average salary by contribution assumption: employee only about $863,750 at 4% or $575,833 at 6%; with 50% employer match about $575,833 at 4% or $383,889 at 6%; with 100% employer match about $431,875 at 4% or $287,917 at 6%.
201212$971,052$64,715$32,358iApproximate average salary by contribution assumption: employee only about $808,938 at 4% or $539,292 at 6%; with 50% employer match about $539,292 at 4% or $359,528 at 6%; with 100% employer match about $404,469 at 4% or $269,646 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$971,052$64,715$32,358iApproximate average salary by contribution assumption: employee only about $808,938 at 4% or $539,292 at 6%; with 50% employer match about $539,292 at 4% or $359,528 at 6%; with 100% employer match about $404,469 at 4% or $269,646 at 6%.
201112$825,773$18,327$9,164iApproximate average salary by contribution assumption: employee only about $229,088 at 4% or $152,725 at 6%; with 50% employer match about $152,725 at 4% or $101,817 at 6%; with 100% employer match about $114,544 at 4% or $76,363 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$825,773$18,327$9,164iApproximate average salary by contribution assumption: employee only about $229,088 at 4% or $152,725 at 6%; with 50% employer match about $152,725 at 4% or $101,817 at 6%; with 100% employer match about $114,544 at 4% or $76,363 at 6%.
201012$797,182$16,794$8,397iApproximate average salary by contribution assumption: employee only about $209,925 at 4% or $139,950 at 6%; with 50% employer match about $139,950 at 4% or $93,300 at 6%; with 100% employer match about $104,963 at 4% or $69,975 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$797,182$16,794$8,397iApproximate average salary by contribution assumption: employee only about $209,925 at 4% or $139,950 at 6%; with 50% employer match about $139,950 at 4% or $93,300 at 6%; with 100% employer match about $104,963 at 4% or $69,975 at 6%.
200912$723,255$17,580$8,790iApproximate average salary by contribution assumption: employee only about $219,750 at 4% or $146,500 at 6%; with 50% employer match about $146,500 at 4% or $97,667 at 6%; with 100% employer match about $109,875 at 4% or $73,250 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$723,255$17,580$8,790iApproximate average salary by contribution assumption: employee only about $219,750 at 4% or $146,500 at 6%; with 50% employer match about $146,500 at 4% or $97,667 at 6%; with 100% employer match about $109,875 at 4% or $73,250 at 6%.
200812$700,788$16,680$8,340iApproximate average salary by contribution assumption: employee only about $208,500 at 4% or $139,000 at 6%; with 50% employer match about $139,000 at 4% or $92,667 at 6%; with 100% employer match about $104,250 at 4% or $69,500 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2$700,788$16,680$8,340iApproximate average salary by contribution assumption: employee only about $208,500 at 4% or $139,000 at 6%; with 50% employer match about $139,000 at 4% or $92,667 at 6%; with 100% employer match about $104,250 at 4% or $69,500 at 6%.
200712$0$0-
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-2---
200611$798,738$44,000$44,000iApproximate average salary by contribution assumption: employee only about $1,100,000 at 4% or $733,333 at 6%; with 50% employer match about $733,333 at 4% or $488,889 at 6%; with 100% employer match about $550,000 at 4% or $366,667 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$798,738$44,000$44,000iApproximate average salary by contribution assumption: employee only about $1,100,000 at 4% or $733,333 at 6%; with 50% employer match about $733,333 at 4% or $488,889 at 6%; with 100% employer match about $550,000 at 4% or $366,667 at 6%.
200511$688,983$30,240$30,240iApproximate average salary by contribution assumption: employee only about $756,000 at 4% or $504,000 at 6%; with 50% employer match about $504,000 at 4% or $336,000 at 6%; with 100% employer match about $378,000 at 4% or $252,000 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$688,983$30,240$30,240iApproximate average salary by contribution assumption: employee only about $756,000 at 4% or $504,000 at 6%; with 50% employer match about $504,000 at 4% or $336,000 at 6%; with 100% employer match about $378,000 at 4% or $252,000 at 6%.
200411$615,365$29,520$29,520iApproximate average salary by contribution assumption: employee only about $738,000 at 4% or $492,000 at 6%; with 50% employer match about $492,000 at 4% or $328,000 at 6%; with 100% employer match about $369,000 at 4% or $246,000 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing PlanCurrent1$615,365$29,520$29,520iApproximate average salary by contribution assumption: employee only about $738,000 at 4% or $492,000 at 6%; with 50% employer match about $492,000 at 4% or $328,000 at 6%; with 100% employer match about $369,000 at 4% or $246,000 at 6%.
200311$560,561$28,800$28,800iApproximate average salary by contribution assumption: employee only about $720,000 at 4% or $480,000 at 6%; with 50% employer match about $480,000 at 4% or $320,000 at 6%; with 100% employer match about $360,000 at 4% or $240,000 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$560,561$28,800$28,800iApproximate average salary by contribution assumption: employee only about $720,000 at 4% or $480,000 at 6%; with 50% employer match about $480,000 at 4% or $320,000 at 6%; with 100% employer match about $360,000 at 4% or $240,000 at 6%.
200211$467,545$40,000$40,000iApproximate average salary by contribution assumption: employee only about $1,000,000 at 4% or $666,667 at 6%; with 50% employer match about $666,667 at 4% or $444,444 at 6%; with 100% employer match about $500,000 at 4% or $333,333 at 6%.
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$467,545$40,000$40,000iApproximate average salary by contribution assumption: employee only about $1,000,000 at 4% or $666,667 at 6%; with 50% employer match about $666,667 at 4% or $444,444 at 6%; with 100% employer match about $500,000 at 4% or $333,333 at 6%.
200111$0$0-
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1---
200011$410,351$0-
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$410,351--
199911$406,295$0-
Raul a. Estrada, M.D. Inc. Profit Sharing Plan-1$406,295--
Schedule Details

Schedule I

Schedule I Financial Statement

Small plan result

Balance sheet and activity values reported by the filer for this small-plan annual return.

End-of-year assets$615,365$74,804 change

Balance Sheet

Beginning and end of plan year.

Total assets$540,561$615,365Increase +$74,804 (13.84%)
Total liabilities$0$0No change $0
Net assets$540,561$615,365Increase +$74,804 (13.84%)

Contributions

Employer contributions$29,520
Participant contributions$0
Other contributions$0

Income & Expenses

Total income$67,452
Total expenses$3,848
Net income$63,604
Source fields
Schedule I source fields
Filing Id
84037319347315
Schedule I EIN
95-3866648
Schedule I Plan Num
002
Schedule I Plan Year Begin Date
2004-01-01
Schedule I Tax Period
20041231
Small plan total assets at beginning of year
$540,561
Small plan total liabilities at beginning of year
$0
Small plan net assets at beginning of year
$540,561
Small plan total assets at end of year
$615,365
Small plan total liabilities at end of year
$0
Small plan net assets at end of year
$615,365
Small plan employer contributions
$29,520
Small plan participant contributions
$0
Small Oth Contribution Rcvd Amount
$0
Small Non Cash Contribution Bs Amount
$0
Small Other Income Amount
$37,932
Small plan total income
$67,452
Small plan total benefit distributions
$0
Small Corrective Distribution Amount
$0
Small Dm Dstrb Ptcp Ln A
0
Small Oth Expenses Amount
$3,848
Small plan total expenses
$3,848
Small plan net income or loss
$63,604
Small Total Plan Transfers Amount
$11,200
Small Joint Venture End of year Indicator
No
Small Joint Venture End of year Amount
$0
Small Employer Prop End of year Indicator
No
Small Employer Prop End of year Amount
$0
Small Investment Real Est End of year I
2
Small Investment Real Est End of year A
0
Small Employer Sec End of year Indicator
No
Small Employer Sec End of year Amount
$0
Small Mortg Participants End of year Indicator
No
Small Mortg Participants End of year Amount
$0
Small Oth Lns Participants End of year Indicator
No
Small Oth Lns Participants End of year Amount
$0
Small Personal Prop End of year Indicator
No
Small Personal Prop End of year Amount
$0
Small Fail Xmt Ctb I
2
Small Fail Xmt Ctb A
0
Small plan participant loans in default
No
Small Loans In Default Amount
$0
Small plan leases in default
No
Small Leases In Default Amount
$0
Small Pt In Interest Not Reported I
2
Small Pt In Interest Not Reported A
0
Small plan fidelity bond in place
No
Small plan fidelity bond amount
$0
Small plan loss discovered during year
No
Small Loss Discovered Dur Year Amount
$0
Small plan assets with undetermined value
No
Small Asset Undeterm Valuation Amount
$0
Small plan non-cash contributions reported
No
Small Non Cash Contribution Amount
$0
Small 20 Percent Sngl Investment Indicator
Yes
Small 20 Percent Sngl Investment Amount
$172,725
Small plan all plan assets distributed
No
Waiver Annual Iqpa Report
1
Small plan resolution to terminate plan adopted
No
Small Res Terminate Plan Adpt Amount
$0