| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 3,725 | 1,863 | 1,863 | 1,862 |
| 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 | 83,490 | ADS | 40.000000000000 | 8,750 | 0 | 8,750 | |
| Natuvu Project 2 | 2005-06-01 | 250,000 | 59,635 | 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 | 439 | ADS | 40.000000000000 | 46 | 0 | 46 | |
| Building | 2005-06-01 | 51,962 | 12,395 | ADS | 40.000000000000 | 1,299 | 0 | 1,299 | |
| Equipment | 2005-06-01 | 43,439 | 41,268 | ADS | 10.000000000000 | 2,171 | 0 | 1,810 | |
| Furniture & Fixtures | 2005-06-01 | 49,185 | 46,730 | ADS | 10.000000000000 | 2,455 | 0 | 2,049 | |
| Transportation | 2005-06-01 | 24,752 | 13,063 | ADS | 18.000000000000 | 1,375 | 0 | 1,375 | |
| Equipment | 2006-06-01 | 495,158 | 233,680 | ADS | 18.000000000000 | 27,509 | 0 | 27,509 | |
| Equipment | 2006-06-01 | 47,384 | 40,273 | 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 | 134,152 | ADS | 10.000000000000 | 17,887 | 0 | 17,887 | |
| Buildings | 2007-06-01 | 1,042,966 | 196,641 | ADS | 40.000000000000 | 26,074 | 0 | 26,074 | |
| Buildings | 2008-06-01 | 203,006 | 33,199 | ADS | 40.000000000000 | 5,075 | 0 | 5,075 | |
| Transportation | 2008-06-01 | 25,388 | 11,079 | ADS | 18.000000000000 | 1,410 | 0 | 1,410 | |
| Equipment | 2008-06-01 | 19,382 | 12,597 | ADS | 10.000000000000 | 1,938 | 0 | 1,938 | |
| Tools | 2008-06-01 | 1,112 | 182 | ADS | 40.000000000000 | 28 | 0 | 28 | |
| Land | 2008-06-01 | 39,191 | L | 0 | 0 | 0 | |||
| Buildings | 2009-06-01 | 17,082 | 2,366 | ADS | 40.000000000000 | 427 | 0 | 427 | |
| Equipment | 2009-06-01 | 10,415 | 5,727 | ADS | 10.000000000000 | 1,042 | 0 | 1,042 | |
| Tools | 2009-06-01 | 2,325 | 319 | ADS | 40.000000000000 | 58 | 0 | 58 | |
| Transportation | 2009-06-01 | 2,987 | 2,682 | ADS | 18.000000000000 | 166 | 0 | 166 | |
| Land | 2009-06-01 | 2,129 | ADS | 0 % | 0 | 0 | 0 | ||
| Furniture & Fixtures | 2009-06-01 | 5,533 | 3,042 | ADS | 10.000000000000 | 553 | 0 | 553 | |
| Land (#2) | 2009-06-01 | 3,641 | L | 0 | 0 | 0 | |||
| Furniture & Fixtures (2) | 2009-06-01 | 398 | 220 | ADS | 10.000000000000 | 40 | 0 | 40 | |
| Transportation (#2) | 2009-06-01 | 416 | 127 | ADS | 18.000000000000 | 23 | 0 | 23 | |
| Equipment | 2010-06-01 | 31,554 | 14,197 | ADS | 10.000000000000 | 3,155 | 0 | 3,155 | |
| Buildings | 2010-06-01 | 87,698 | 9,955 | ADS | 40.000000000000 | 2,192 | 0 | 2,192 | |
| Land | 2010-06-01 | 645 | L | 0 | 0 | 0 | |||
| Tools | 2010-06-01 | 1,000 | 114 | ADS | 40.000000000000 | 25 | 0 | 25 | |
| Furniture & Fixtures (2) | 2010-06-01 | 4,288 | 1,930 | ADS | 10.000000000000 | 429 | 0 | 429 | |
| Medical Equipment | 2010-06-01 | 191,713 | 86,270 | ADS | 10.000000000000 | 19,171 | 0 | 19,171 | |
| Buildings | 2011-06-01 | 119,812 | 10,608 | ADS | 40.000000000000 | 2,995 | 0 | 2,995 | |
| Medical Equipment | 2011-06-01 | 36,305 | 12,857 | ADS | 10.000000000000 | 3,631 | 0 | 3,631 | |
| Furniture & Fixtures | 2011-06-01 | 5,721 | 2,026 | ADS | 10.000000000000 | 572 | 0 | 572 | |
| Transportation | 2011-06-01 | 60,842 | 11,971 | ADS | 18.000000000000 | 3,380 | 0 | 3,380 | |
| Furniture & Fixtures (2) | 2011-06-01 | 3,636 | 1,289 | ADS | 10.000000000000 | 364 | 0 | 364 | |
| Transportation (2) | 2011-06-01 | 6,818 | 1,342 | ADS | 18.000000000000 | 379 | 0 | 379 | |
| Equipment (2) | 2011-12-31 | 5,293 | 2,117 | ADS | 10.000000000000 | 529 | 0 | 529 | |
| Equipment | 2012-01-01 | 5,000 | 1,500 | ADS | 10.000000000000 | 500 | 0 | 500 | |
| Furniture & Fixtures | 2012-06-01 | 562 | 142 | ADS | 10.000000000000 | 56 | 0 | 56 | |
| Buildings | 2012-06-01 | 27,632 | 5,900 | ADS | 40.000000000000 | 691 | 0 | 691 | |
| Medical Equipment | 2012-06-01 | 8,011 | 2,036 | ADS | 10.000000000000 | 801 | 0 | 801 | |
| Equipment | 2013-06-01 | 8,496 | 1,310 | ADS | 10.000000000000 | 850 | 0 | 850 | |
| Buildings | 2013-06-01 | 40,773 | 1,571 | ADS | 40.000000000000 | 1,019 | 0 | 1,019 | |
| Medical Equipment | 2013-06-01 | 4,700 | 705 | ADS | 10.000000000000 | 470 | 0 | 470 | |
| Equipment | 2013-06-01 | 6,474 | 998 | ADS | 10.000000000000 | 647 | 0 | 647 | |
| Transportation | 2013-06-01 | 3,800 | 325 | ADS | 18.000000000000 | 211 | 0 | 211 | |
| Transportation | 2014-06-01 | 2,953 | 82 | ADS | 18.000000000000 | 164 | 0 | 164 | |
| Misc Equipment | 2014-06-01 | 3,599 | 180 | ADS | 10.000000000000 | 360 | 0 | 360 | |
| Buildings | 2014-06-01 | 22,952 | 311 | ADS | 40.000000000000 | 574 | 0 | 574 | |
| Land | 2014-06-01 | 5,013 | L | 0 | 0 | 0 | |||
| Medical Equipment | 2014-06-01 | 6,425 | 321 | ADS | 10.000000000000 | 643 | 0 | 643 | |
| Buildings (2) | 2014-06-01 | 14,077 | 191 | ADS | 40.000000000000 | 352 | 0 | 352 | |
| Tools (2) | 2014-06-01 | 849 | 11 | ADS | 40.000000000000 | 21 | 0 | 21 | |
| Transportation (2) | 2014-06-01 | 1,364 | 38 | ADS | 18.000000000000 | 76 | 0 | 76 | |
| transportation | 2015-06-01 | 34,924 | ADS | 18.000000000000 | 970 | 0 | 1,132 | ||
| Misc Equipment | 2015-06-01 | 4,745 | ADS | 10.000000000000 | 237 | 0 | 277 | ||
| Equipment | 2015-06-01 | 3,113 | ADS | 10.000000000000 | 156 | 0 | 182 | ||
| Buildings | 2015-06-01 | 19,988 | ADS | 40.000000000000 | 271 | 0 | 271 | ||
| Medical Equipment | 2015-06-01 | 5,600 | ADS | 10.000000000000 | 280 | 0 | 327 | ||
| Furniture & Fixtures | 2015-06-01 | 1,446 | ADS | 10.000000000000 | 72 | 0 | 84 | ||
| Land | 2015-06-01 | 4,120 | L | 0 | 0 | 0 | |||
| Transportation | 2015-06-01 | 8,588 | ADS | 18.000000000000 | 239 | 0 | 278 | ||
| Buildings (2) | 2015-06-01 | 1,770 | ADS | 40.000000000000 | 24 | 0 | 24 | ||
| Transportation (2) | 2015-06-01 | 1,138 | ADS | 18.000000000000 | 32 | 0 | 37 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Axxios Financial | AT COST | 275,766 | 185,122 |
| 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 | 92,240 | 257,760 | |
| Natuvu Project 2 | 250,000 | 65,885 | 184,115 | |
| Land - Natuvu Project | 735,000 | 0 | 735,000 | |
| Tools | 1,852 | 485 | 1,367 | |
| Building | 51,962 | 13,694 | 38,268 | |
| Equipment | 43,439 | 43,439 | 0 | |
| Furniture & Fixtures | 49,185 | 49,185 | 0 | |
| Transportation | 24,752 | 14,438 | 10,314 | |
| Equipment | 495,158 | 261,189 | 233,969 | |
| Equipment | 47,384 | 45,011 | 2,373 | |
| Land - Natuvu Project(1) | 390,966 | 0 | 390,966 | |
| Land | 44,217 | 0 | 44,217 | |
| Equipment | 178,865 | 152,039 | 26,826 | |
| Buildings | 1,042,966 | 222,715 | 820,251 | |
| Buildings | 203,006 | 38,274 | 164,732 | |
| Transportation | 25,388 | 12,489 | 12,899 | |
| Equipment | 19,382 | 14,535 | 4,847 | |
| Tools | 1,112 | 210 | 902 | |
| Land | 39,191 | 0 | 39,191 | |
| Buildings | 17,082 | 2,793 | 14,289 | |
| Equipment | 10,415 | 6,769 | 3,646 | |
| Tools | 2,325 | 377 | 1,948 | |
| Transportation | 2,987 | 2,848 | 139 | |
| Land | 2,129 | 0 | 2,129 | |
| Furniture & Fixtures | 5,533 | 3,595 | 1,938 | |
| Land (#2) | 3,641 | 0 | 3,641 | |
| Furniture & Fixtures (2) | 398 | 260 | 138 | |
| Transportation (#2) | 416 | 150 | 266 | |
| Equipment | 31,554 | 17,352 | 14,202 | |
| Buildings | 87,698 | 12,147 | 75,551 | |
| Land | 645 | 0 | 645 | |
| Tools | 1,000 | 139 | 861 | |
| Furniture & Fixtures (2) | 4,288 | 2,359 | 1,929 | |
| Medical Equipment | 191,713 | 105,441 | 86,272 | |
| Buildings | 119,812 | 13,603 | 106,209 | |
| Medical Equipment | 36,305 | 16,488 | 19,817 | |
| Furniture & Fixtures | 5,721 | 2,598 | 3,123 | |
| Transportation | 60,842 | 15,351 | 45,491 | |
| Furniture & Fixtures (2) | 3,636 | 1,653 | 1,983 | |
| Transportation (2) | 6,818 | 1,721 | 5,097 | |
| Equipment (2) | 5,293 | 2,646 | 2,647 | |
| Equipment | 5,000 | 2,000 | 3,000 | |
| Furniture & Fixtures | 562 | 198 | 364 | |
| Buildings | 27,632 | 6,591 | 21,041 | |
| Medical Equipment | 8,011 | 2,837 | 5,174 | |
| Equipment | 8,496 | 2,160 | 6,336 | |
| Buildings | 40,773 | 2,590 | 38,183 | |
| Medical Equipment | 4,700 | 1,175 | 3,525 | |
| Equipment | 6,474 | 1,645 | 4,829 | |
| Transportation | 3,800 | 536 | 3,264 | |
| Transportation | 2,953 | 246 | 2,707 | |
| Misc Equipment | 3,599 | 540 | 3,059 | |
| Buildings | 22,952 | 885 | 22,067 | |
| Land | 5,013 | 0 | 5,013 | |
| Medical Equipment | 6,425 | 964 | 5,461 | |
| Buildings (2) | 14,077 | 543 | 13,534 | |
| Tools (2) | 849 | 32 | 817 | |
| Transportation (2) | 1,364 | 114 | 1,250 | |
| transportation | 34,924 | 970 | 33,954 | |
| Misc Equipment | 4,745 | 237 | 4,508 | |
| Equipment | 3,113 | 156 | 2,957 | |
| Buildings | 19,988 | 271 | 19,717 | |
| Medical Equipment | 5,600 | 280 | 5,320 | |
| Furniture & Fixtures | 1,446 | 72 | 1,374 | |
| Land | 4,120 | 0 | 4,120 | |
| Transportation | 8,588 | 239 | 8,349 | |
| Buildings (2) | 1,770 | 24 | 1,746 | |
| Transportation (2) | 1,138 | 32 | 1,106 |
| 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 |
| Description | Amount |
|---|---|
| Net Asset Adjustment | 3,303 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vehicle | 1,183 | 0 | 0 | 1,183 |
| Bank Fees | 1,151 | 0 | 0 | 1,151 |
| Credit Card Fees | 7,092 | 0 | 0 | 7,092 |
| Office Expense | 237 | 0 | 0 | 237 |
| Postage & Delivery | 4,379 | 0 | 0 | 4,379 |
| Professional Development | 303 | 0 | 0 | 303 |
| Telephone | 13,567 | 0 | 0 | 13,567 |
| Volunteer Expenses | 247,926 | 0 | 0 | 247,926 |
| Supplies | 110,477 | 0 | 0 | 110,477 |
| Contributions | 16,500 | 0 | 0 | 16,500 |
| FNPF - Employer Tax W/H | 18,698 | 0 | 0 | 18,698 |
| Fuel | 33,985 | 0 | 0 | 33,985 |
| Maintenance & Repair | 16,074 | 0 | 0 | 16,074 |
| Meals & Entertainment | 6,220 | 0 | 0 | 6,220 |
| Management Fees | 6,667 | 0 | 0 | 6,667 |
| Advertising/Marketing | 2,584 | 0 | 0 | 2,584 |
| Licenses/Permits | 2,494 | 0 | 0 | 2,494 |
| Miscellaneous | 1,635 | 0 | 0 | 1,635 |
| Vehicle - Other | 2,582 | 0 | 0 | 2,582 |
| Internet/Website | 4,732 | 0 | 0 | 4,732 |
| Filing Fees | 75 | 0 | 0 | 75 |
| Guest Expenses | 6,187 | 0 | 0 | 6,187 |
| Dues & Subscriptions | 357 | 0 | 0 | 357 |
| Insurance | 2,300 | 0 | 0 | 2,300 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Reimbursements | 527,761 | 527,761 | 0 |
| Mini mart income | 85,721 | 85,721 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | 79,200 | 89,363 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 4,607 | 461 | 461 | 4,146 |
| Medical Director | 72,000 | 0 | 0 | 72,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales Tax | 165 | 0 | 0 | 165 |