| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 3,675 | 1,837 | 1,837 | 1,869 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land - Calexico | 2005-03-08 | 327,148 | L | 0 | 0 | 0 | |||
| Natuvu Project 1 | 2005-06-01 | 350,000 | 65,990 | ADS | 40.000000000000 | 8,750 | 0 | 8,750 | |
| Natuvu Project 2 | 2005-06-01 | 250,000 | 47,135 | ADS | 40.000000000000 | 6,250 | 0 | 6,250 | |
| Land - Natuvu Project | 2005-01-10 | 735,000 | L | 0 | 0 | 0 | |||
| Tools | 2005-06-01 | 1,852 | 347 | ADS | 40.000000000000 | 46 | 0 | 46 | |
| Building | 2005-06-01 | 51,962 | 9,797 | ADS | 40.000000000000 | 1,299 | 0 | 1,299 | |
| Equipment | 2005-06-01 | 43,439 | 32,580 | ADS | 10.000000000000 | 4,344 | 0 | 4,344 | |
| Furniture & Fixtures | 2005-06-01 | 49,185 | 36,892 | ADS | 10.000000000000 | 4,919 | 0 | 4,919 | |
| Transportation | 2005-06-01 | 24,752 | 10,313 | ADS | 18.000000000000 | 1,375 | 0 | 1,375 | |
| Equipment | 2006-06-01 | 495,158 | 178,718 | ADS | 18.000000000000 | 27,509 | 0 | 27,509 | |
| Equipment | 2006-06-01 | 47,384 | 30,797 | ADS | 10.000000000000 | 4,738 | 0 | 4,738 | |
| Land - Natuvu Project(1) | 2006-06-01 | 390,966 | L | 0 | 0 | 0 | |||
| Land | 2007-06-01 | 44,217 | L | 0 | 0 | 0 | |||
| Equipment | 2007-06-01 | 178,865 | 98,378 | ADS | 10.000000000000 | 17,887 | 0 | 17,887 | |
| Buildings | 2007-06-01 | 1,042,966 | 144,493 | ADS | 40.000000000000 | 26,074 | 0 | 26,074 | |
| Buildings | 2008-06-01 | 203,006 | 23,049 | ADS | 40.000000000000 | 5,075 | 0 | 5,075 | |
| Transportation | 2008-06-01 | 25,388 | 8,259 | ADS | 18.000000000000 | 1,410 | 0 | 1,410 | |
| Equipment | 2008-06-01 | 19,382 | 8,721 | ADS | 10.000000000000 | 1,938 | 0 | 1,938 | |
| Tools | 2008-06-01 | 1,112 | 126 | ADS | 40.000000000000 | 28 | 0 | 28 | |
| Land | 2008-06-01 | 39,191 | L | 0 | 0 | 0 | |||
| Buildings | 2009-06-01 | 17,082 | 1,512 | ADS | 40.000000000000 | 427 | 0 | 427 | |
| Equipment | 2009-06-01 | 10,415 | 3,645 | ADS | 10.000000000000 | 1,042 | 0 | 1,042 | |
| Tools | 2009-06-01 | 2,325 | 203 | ADS | 40.000000000000 | 58 | 0 | 58 | |
| Transportation | 2009-06-01 | 2,987 | 2,351 | ADS | 18.000000000000 | 166 | 0 | 166 | |
| Land | 2009-06-01 | 2,129 | ADS | 0 % | 0 | 0 | 0 | ||
| Furniture & Fixtures | 2009-06-01 | 5,533 | 1,936 | ADS | 10.000000000000 | 553 | 0 | 553 | |
| Land (#2) | 2009-06-01 | 3,641 | L | 0 | 0 | 0 | |||
| Furniture & Fixtures (2) | 2009-06-01 | 398 | 140 | ADS | 10.000000000000 | 40 | 0 | 40 | |
| Transportation (#2) | 2009-06-01 | 416 | 81 | ADS | 18.000000000000 | 23 | 0 | 23 | |
| Equipment | 2010-06-01 | 31,554 | 7,887 | ADS | 10.000000000000 | 3,155 | 0 | 3,155 | |
| Buildings | 2010-06-01 | 87,698 | 5,571 | ADS | 40.000000000000 | 2,192 | 0 | 2,192 | |
| Land | 2010-06-01 | 645 | L | 0 | 0 | 0 | |||
| Tools | 2010-06-01 | 1,000 | 64 | ADS | 40.000000000000 | 25 | 0 | 25 | |
| Furniture & Fixtures (2) | 2010-06-01 | 4,288 | 1,072 | ADS | 10.000000000000 | 429 | 0 | 429 | |
| Medical Equipment | 2010-06-01 | 191,713 | 47,928 | ADS | 10.000000000000 | 19,171 | 0 | 19,171 | |
| Buildings | 2011-06-01 | 119,812 | 4,617 | ADS | 40.000000000000 | 2,995 | 0 | 2,995 | |
| Medical Equipment | 2011-06-01 | 36,305 | 5,596 | ADS | 10.000000000000 | 3,631 | 0 | 3,631 | |
| Furniture & Fixtures | 2011-06-01 | 5,721 | 882 | ADS | 10.000000000000 | 572 | 0 | 572 | |
| Transportation | 2011-06-01 | 60,842 | 5,211 | ADS | 18.000000000000 | 3,380 | 0 | 3,380 | |
| Furniture & Fixtures (2) | 2011-06-01 | 3,636 | 561 | ADS | 10.000000000000 | 364 | 0 | 364 | |
| Transportation (2) | 2011-06-01 | 6,818 | 584 | ADS | 18.000000000000 | 379 | 0 | 379 | |
| Equipment (2) | 2011-12-31 | 5,293 | 1,058 | ADS | 10.000000000000 | 529 | 0 | 529 | |
| Equipment | 2012-01-01 | 5,000 | 500 | ADS | 10.000000000000 | 500 | 0 | 500 | |
| Furniture & Fixtures | 2012-06-01 | 562 | 30 | ADS | 10.000000000000 | 56 | 0 | 56 | |
| Buildings | 2012-06-01 | 27,632 | 374 | ADS | 40.000000000000 | 691 | 0 | 691 | |
| Medical Equipment | 2012-06-01 | 8,011 | 434 | ADS | 10.000000000000 | 801 | 0 | 801 | |
| Equipment | 2013-06-01 | 8,496 | ADS | 10.000000000000 | 425 | 0 | 496 | ||
| Buildings | 2013-06-01 | 40,773 | ADS | 40.000000000000 | 552 | 0 | 552 | ||
| Medical Equipment | 2013-06-01 | 4,700 | ADS | 10.000000000000 | 235 | 0 | 274 | ||
| Equipment | 2013-06-01 | 6,474 | ADS | 10.000000000000 | 324 | 0 | 378 | ||
| Transportation | 2013-06-01 | 3,800 | ADS | 18.000000000000 | 106 | 0 | 123 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Axxios Financial | AT COST | 300,769 | 264,410 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - Calexico | 327,148 | 0 | 327,148 | |
| Natuvu Project 1 | 350,000 | 74,740 | 275,260 | |
| Natuvu Project 2 | 250,000 | 53,385 | 196,615 | |
| Land - Natuvu Project | 735,000 | 0 | 735,000 | |
| Tools | 1,852 | 393 | 1,459 | |
| Building | 51,962 | 11,096 | 40,866 | |
| Equipment | 43,439 | 36,924 | 6,515 | |
| Furniture & Fixtures | 49,185 | 41,811 | 7,374 | |
| Transportation | 24,752 | 11,688 | 13,064 | |
| Equipment | 495,158 | 206,227 | 288,931 | |
| Equipment | 47,384 | 35,535 | 11,849 | |
| Land - Natuvu Project(1) | 390,966 | 0 | 390,966 | |
| Land | 44,217 | 0 | 44,217 | |
| Equipment | 178,865 | 116,265 | 62,600 | |
| Buildings | 1,042,966 | 170,567 | 872,399 | |
| Buildings | 203,006 | 28,124 | 174,882 | |
| Transportation | 25,388 | 9,669 | 15,719 | |
| Equipment | 19,382 | 10,659 | 8,723 | |
| Tools | 1,112 | 154 | 958 | |
| Land | 39,191 | 0 | 39,191 | |
| Buildings | 17,082 | 1,939 | 15,143 | |
| Equipment | 10,415 | 4,687 | 5,728 | |
| Tools | 2,325 | 261 | 2,064 | |
| Transportation | 2,987 | 2,517 | 470 | |
| Land | 2,129 | 0 | 2,129 | |
| Furniture & Fixtures | 5,533 | 2,489 | 3,044 | |
| Land (#2) | 3,641 | 0 | 3,641 | |
| Furniture & Fixtures (2) | 398 | 180 | 218 | |
| Transportation (#2) | 416 | 104 | 312 | |
| Equipment | 31,554 | 11,042 | 20,512 | |
| Buildings | 87,698 | 7,763 | 79,935 | |
| Land | 645 | 0 | 645 | |
| Tools | 1,000 | 89 | 911 | |
| Furniture & Fixtures (2) | 4,288 | 1,501 | 2,787 | |
| Medical Equipment | 191,713 | 67,099 | 124,614 | |
| Buildings | 119,812 | 7,612 | 112,200 | |
| Medical Equipment | 36,305 | 9,227 | 27,078 | |
| Furniture & Fixtures | 5,721 | 1,454 | 4,267 | |
| Transportation | 60,842 | 8,591 | 52,251 | |
| Furniture & Fixtures (2) | 3,636 | 925 | 2,711 | |
| Transportation (2) | 6,818 | 963 | 5,855 | |
| Equipment (2) | 5,293 | 1,587 | 3,706 | |
| Equipment | 5,000 | 1,000 | 4,000 | |
| Furniture & Fixtures | 562 | 86 | 476 | |
| Buildings | 27,632 | 1,065 | 26,567 | |
| Medical Equipment | 8,011 | 1,235 | 6,776 | |
| Equipment | 8,496 | 425 | 8,071 | |
| Buildings | 40,773 | 552 | 40,221 | |
| Medical Equipment | 4,700 | 235 | 4,465 | |
| Equipment | 6,474 | 324 | 6,150 | |
| Transportation | 3,800 | 106 | 3,694 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Allowance for Uncollectible | 45,680 | 45,680 | 45,680 |
| Salary Advance | 3,895 | 1,873 | 1,873 |
| Description | Amount |
|---|---|
| Net Asset Adjustment | 8,491 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vehicle | 485 | 0 | 0 | 485 |
| Bank Fees | 696 | 0 | 0 | 696 |
| Credit Card Fees | 6,763 | 0 | 0 | 6,763 |
| Office Expense | 1,340 | 0 | 0 | 1,340 |
| Postage & Delivery | 318 | 0 | 0 | 318 |
| Housekeeping | 290 | 0 | 0 | 290 |
| Education | 70 | 0 | 0 | 70 |
| Telephone | 7,813 | 0 | 0 | 7,813 |
| Volunteer Expenses | 3,608 | 0 | 0 | 3,608 |
| Supplies | 51,261 | 0 | 0 | 51,261 |
| Donations | 1,800 | 0 | 0 | 1,800 |
| FNPF - Employer Tax W/H | 14,198 | 0 | 0 | 14,198 |
| Fuel | 42,011 | 0 | 0 | 42,011 |
| Maintenance & Repair | 20,654 | 0 | 0 | 20,654 |
| Meals & Entertainment | 456 | 0 | 0 | 456 |
| Management Fees | 20,573 | 0 | 0 | 20,573 |
| Advertising/Marketing | 395 | 0 | 0 | 395 |
| Licenses/Permits | 1,191 | 0 | 0 | 1,191 |
| Internet/Website | 229 | 0 | 0 | 229 |
| Filing Fees | 20 | 0 | 0 | 20 |
| Guest Expenses | 3,393 | 0 | 0 | 3,393 |
| Commissions | 5,477 | 0 | 0 | 5,477 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Reimbursements | 221,057 | 221,057 | 0 |
| Mini mart income | 21,579 | 21,579 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | 104,056 | 76,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 4,791 | 479 | 479 | 4,312 |
| Medical Director | 69,000 | 0 | 0 | 69,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Taxes | 135 | 0 | 0 | 135 |