| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 3,725 | 1,862 | 1,862 | 1,863 |
| 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 | 74,740 | ADS | 40.000000000000 | 8,750 | 0 | 8,750 | |
| Natuvu Project 2 | 2005-06-01 | 250,000 | 53,385 | 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 | 393 | ADS | 40.000000000000 | 46 | 0 | 46 | |
| Building | 2005-06-01 | 51,962 | 11,096 | ADS | 40.000000000000 | 1,299 | 0 | 1,299 | |
| Equipment | 2005-06-01 | 43,439 | 36,924 | ADS | 10.000000000000 | 4,344 | 0 | 4,344 | |
| Furniture & Fixtures | 2005-06-01 | 49,185 | 41,811 | ADS | 10.000000000000 | 4,919 | 0 | 4,919 | |
| Transportation | 2005-06-01 | 24,752 | 11,688 | ADS | 18.000000000000 | 1,375 | 0 | 1,375 | |
| Equipment | 2006-06-01 | 495,158 | 206,199 | ADS | 18.000000000000 | 27,481 | 0 | 27,481 | |
| Equipment | 2006-06-01 | 47,384 | 35,535 | 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 | 116,265 | ADS | 10.000000000000 | 17,887 | 0 | 17,887 | |
| Buildings | 2007-06-01 | 1,042,966 | 170,567 | ADS | 40.000000000000 | 26,074 | 0 | 26,074 | |
| Buildings | 2008-06-01 | 203,006 | 28,124 | ADS | 40.000000000000 | 5,075 | 0 | 5,075 | |
| Transportation | 2008-06-01 | 25,388 | 9,669 | ADS | 18.000000000000 | 1,410 | 0 | 1,410 | |
| Equipment | 2008-06-01 | 19,382 | 10,659 | ADS | 10.000000000000 | 1,938 | 0 | 1,938 | |
| Tools | 2008-06-01 | 1,112 | 154 | ADS | 40.000000000000 | 28 | 0 | 28 | |
| Land | 2008-06-01 | 39,191 | L | 0 | 0 | 0 | |||
| Buildings | 2009-06-01 | 17,082 | 1,939 | ADS | 40.000000000000 | 427 | 0 | 427 | |
| Equipment | 2009-06-01 | 10,415 | 4,685 | ADS | 10.000000000000 | 1,042 | 0 | 1,042 | |
| Tools | 2009-06-01 | 2,325 | 261 | ADS | 40.000000000000 | 58 | 0 | 58 | |
| Transportation | 2009-06-01 | 2,987 | 2,517 | ADS | 18.000000000000 | 165 | 0 | 165 | |
| Land | 2009-06-01 | 2,129 | ADS | 0 % | 0 | 0 | 0 | ||
| Furniture & Fixtures | 2009-06-01 | 5,533 | 2,489 | ADS | 10.000000000000 | 553 | 0 | 553 | |
| Land (#2) | 2009-06-01 | 3,641 | L | 0 | 0 | 0 | |||
| Furniture & Fixtures (2) | 2009-06-01 | 398 | 180 | ADS | 10.000000000000 | 40 | 0 | 40 | |
| Transportation (#2) | 2009-06-01 | 416 | 104 | ADS | 18.000000000000 | 23 | 0 | 23 | |
| Equipment | 2010-06-01 | 31,554 | 11,042 | ADS | 10.000000000000 | 3,155 | 0 | 3,155 | |
| Buildings | 2010-06-01 | 87,698 | 7,763 | ADS | 40.000000000000 | 2,192 | 0 | 2,192 | |
| Land | 2010-06-01 | 645 | L | 0 | 0 | 0 | |||
| Tools | 2010-06-01 | 1,000 | 89 | ADS | 40.000000000000 | 25 | 0 | 25 | |
| Furniture & Fixtures (2) | 2010-06-01 | 4,288 | 1,501 | ADS | 10.000000000000 | 429 | 0 | 429 | |
| Medical Equipment | 2010-06-01 | 191,713 | 67,099 | ADS | 10.000000000000 | 19,171 | 0 | 19,171 | |
| Buildings | 2011-06-01 | 119,812 | 7,613 | ADS | 40.000000000000 | 2,995 | 0 | 2,995 | |
| Medical Equipment | 2011-06-01 | 36,305 | 9,227 | ADS | 10.000000000000 | 3,630 | 0 | 3,630 | |
| Furniture & Fixtures | 2011-06-01 | 5,721 | 1,454 | ADS | 10.000000000000 | 572 | 0 | 572 | |
| Transportation | 2011-06-01 | 60,842 | 8,591 | ADS | 18.000000000000 | 3,380 | 0 | 3,380 | |
| Furniture & Fixtures (2) | 2011-06-01 | 3,636 | 925 | ADS | 10.000000000000 | 364 | 0 | 364 | |
| Transportation (2) | 2011-06-01 | 6,818 | 963 | ADS | 18.000000000000 | 379 | 0 | 379 | |
| Equipment (2) | 2011-12-31 | 5,293 | 1,588 | ADS | 10.000000000000 | 529 | 0 | 529 | |
| Equipment | 2012-01-01 | 5,000 | 1,000 | ADS | 10.000000000000 | 500 | 0 | 500 | |
| Furniture & Fixtures | 2012-06-01 | 562 | 86 | ADS | 10.000000000000 | 56 | 0 | 56 | |
| Buildings | 2012-06-01 | 27,632 | 3,137 | ADS | 40.000000000000 | 2,763 | 0 | 2,763 | |
| Medical Equipment | 2012-06-01 | 8,011 | 1,235 | ADS | 10.000000000000 | 801 | 0 | 801 | |
| Equipment | 2013-06-01 | 8,496 | 460 | ADS | 10.000000000000 | 850 | 0 | 850 | |
| Buildings | 2013-06-01 | 40,773 | 552 | ADS | 40.000000000000 | 1,019 | 0 | 1,019 | |
| Medical Equipment | 2013-06-01 | 4,700 | 235 | ADS | 10.000000000000 | 470 | 0 | 470 | |
| Equipment | 2013-06-01 | 6,474 | 351 | ADS | 10.000000000000 | 647 | 0 | 647 | |
| Transportation | 2013-06-01 | 3,800 | 114 | ADS | 18.000000000000 | 211 | 0 | 211 | |
| Transportation | 2014-06-01 | 2,953 | ADS | 18.000000000000 | 82 | 0 | 96 | ||
| Misc Equipment | 2014-06-01 | 3,599 | ADS | 10.000000000000 | 180 | 0 | 210 | ||
| Buildings | 2014-06-01 | 22,952 | ADS | 40.000000000000 | 311 | 0 | 311 | ||
| Land | 2014-06-01 | 5,013 | L | 0 | 0 | 0 | |||
| Medical Equipment | 2014-06-01 | 6,425 | ADS | 10.000000000000 | 321 | 0 | 375 | ||
| Buildings (2) | 2014-06-01 | 14,077 | ADS | 40.000000000000 | 191 | 0 | 191 | ||
| Tools (2) | 2014-06-01 | 849 | ADS | 40.000000000000 | 11 | 0 | 11 | ||
| Transportation (2) | 2014-06-01 | 1,364 | ADS | 18.000000000000 | 38 | 0 | 44 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Axxios Financial | AT COST | 280,130 | 196,924 |
| 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 | 83,490 | 266,510 | |
| Natuvu Project 2 | 250,000 | 59,635 | 190,365 | |
| Land - Natuvu Project | 735,000 | 0 | 735,000 | |
| Tools | 1,852 | 439 | 1,413 | |
| Building | 51,962 | 12,395 | 39,567 | |
| Equipment | 43,439 | 41,268 | 2,171 | |
| Furniture & Fixtures | 49,185 | 46,730 | 2,455 | |
| Transportation | 24,752 | 13,063 | 11,689 | |
| Equipment | 495,158 | 233,680 | 261,478 | |
| Equipment | 47,384 | 40,273 | 7,111 | |
| Land - Natuvu Project(1) | 390,966 | 0 | 390,966 | |
| Land | 44,217 | 0 | 44,217 | |
| Equipment | 178,865 | 134,152 | 44,713 | |
| Buildings | 1,042,966 | 196,641 | 846,325 | |
| Buildings | 203,006 | 33,199 | 169,807 | |
| Transportation | 25,388 | 11,079 | 14,309 | |
| Equipment | 19,382 | 12,597 | 6,785 | |
| Tools | 1,112 | 182 | 930 | |
| Land | 39,191 | 0 | 39,191 | |
| Buildings | 17,082 | 2,366 | 14,716 | |
| Equipment | 10,415 | 5,727 | 4,688 | |
| Tools | 2,325 | 319 | 2,006 | |
| Transportation | 2,987 | 2,682 | 305 | |
| Land | 2,129 | 0 | 2,129 | |
| Furniture & Fixtures | 5,533 | 3,042 | 2,491 | |
| Land (#2) | 3,641 | 0 | 3,641 | |
| Furniture & Fixtures (2) | 398 | 220 | 178 | |
| Transportation (#2) | 416 | 127 | 289 | |
| Equipment | 31,554 | 14,197 | 17,357 | |
| Buildings | 87,698 | 9,955 | 77,743 | |
| Land | 645 | 0 | 645 | |
| Tools | 1,000 | 114 | 886 | |
| Furniture & Fixtures (2) | 4,288 | 1,930 | 2,358 | |
| Medical Equipment | 191,713 | 86,270 | 105,443 | |
| Buildings | 119,812 | 10,608 | 109,204 | |
| Medical Equipment | 36,305 | 12,857 | 23,448 | |
| Furniture & Fixtures | 5,721 | 2,026 | 3,695 | |
| Transportation | 60,842 | 11,971 | 48,871 | |
| Furniture & Fixtures (2) | 3,636 | 1,289 | 2,347 | |
| Transportation (2) | 6,818 | 1,342 | 5,476 | |
| Equipment (2) | 5,293 | 2,117 | 3,176 | |
| Equipment | 5,000 | 1,500 | 3,500 | |
| Furniture & Fixtures | 562 | 142 | 420 | |
| Buildings | 27,632 | 5,900 | 21,732 | |
| Medical Equipment | 8,011 | 2,036 | 5,975 | |
| Equipment | 8,496 | 1,310 | 7,186 | |
| Buildings | 40,773 | 1,571 | 39,202 | |
| Medical Equipment | 4,700 | 705 | 3,995 | |
| Equipment | 6,474 | 998 | 5,476 | |
| Transportation | 3,800 | 325 | 3,475 | |
| Transportation | 2,953 | 82 | 2,871 | |
| Misc Equipment | 3,599 | 180 | 3,419 | |
| Buildings | 22,952 | 311 | 22,641 | |
| Land | 5,013 | 0 | 5,013 | |
| Medical Equipment | 6,425 | 321 | 6,104 | |
| Buildings (2) | 14,077 | 191 | 13,886 | |
| Tools (2) | 849 | 11 | 838 | |
| Transportation (2) | 1,364 | 38 | 1,326 |
| 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 | 1,873 | 0 | 0 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vehicle | 376 | 0 | 0 | 376 |
| Bank Fees | 227 | 0 | 0 | 227 |
| Credit Card Fees | 4,860 | 0 | 0 | 4,860 |
| Office Expense | 811 | 0 | 0 | 811 |
| Postage & Delivery | 6,219 | 0 | 0 | 6,219 |
| Professional Development | 561 | 0 | 0 | 561 |
| Education | 440 | 0 | 0 | 440 |
| Telephone | 10,821 | 0 | 0 | 10,821 |
| Volunteer Expenses | 12,058 | 0 | 0 | 12,058 |
| Supplies | 50,494 | 0 | 0 | 50,494 |
| Contributions | 409 | 0 | 0 | 409 |
| FNPF - Employer Tax W/H | 13,063 | 0 | 0 | 13,063 |
| Fuel | 51,668 | 0 | 0 | 51,668 |
| Maintenance & Repair | 16,768 | 0 | 0 | 16,768 |
| Meals & Entertainment | 1,186 | 0 | 0 | 1,186 |
| Management Fees | 12,033 | 0 | 0 | 12,033 |
| Advertising/Marketing | 186 | 0 | 0 | 186 |
| Licenses/Permits | 505 | 0 | 0 | 505 |
| Miscellaneous | 113 | 0 | 0 | 113 |
| Vehicle - Other | 231 | 0 | 0 | 231 |
| Internet/Website | 711 | 0 | 0 | 711 |
| Filing Fees | 75 | 0 | 0 | 75 |
| Staff Expense | 1,633 | 0 | 0 | 1,633 |
| Guest Expenses | 786 | 0 | 0 | 786 |
| Dues & Subscriptions | 426 | 0 | 0 | 426 |
| Commissions | 2,857 | 0 | 0 | 2,857 |
| Insurance | 1,201 | 0 | 0 | 1,201 |
| Youth Work Projects | 306 | 0 | 0 | 306 |
| Per Diem | 1,153 | 0 | 0 | 1,153 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Reimbursements | 203,844 | 203,844 | 0 |
| Mini mart income | 32,211 | 32,211 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | 76,750 | 79,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 11,412 | 1,141 | 1,141 | 10,271 |
| Medical Director | 72,000 | 0 | 0 | 72,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales Tax | 2,989 | 0 | 0 | 2,989 |