| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 7,010 | 3,505 | 7,010 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land - Calexico | 2005-03-08 | 327,148 | L | 0 | 0 | 0 | |||
| Natuvu Project 1 | 2005-06-01 | 350,000 | 109,740 | ADS | 40.000000000000 | 8,750 | 0 | 8,750 | |
| Natuvu Project 2 | 2005-06-01 | 250,000 | 78,385 | 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 | 577 | ADS | 40.000000000000 | 46 | 0 | 46 | |
| Building | 2005-06-01 | 51,962 | 16,292 | ADS | 40.000000000000 | 1,299 | 0 | 1,299 | |
| Equipment | 2005-06-01 | 43,439 | 43,439 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Furniture & Fixtures | 2005-06-01 | 49,185 | 49,185 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Transportation | 2005-06-01 | 24,752 | 17,188 | ADS | 18.000000000000 | 1,375 | 0 | 1,375 | |
| Equipment | 2006-06-01 | 495,158 | 316,207 | ADS | 18.000000000000 | 27,509 | 0 | 27,509 | |
| Equipment | 2006-06-01 | 47,384 | 47,384 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| 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 | 178,865 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Buildings | 2007-06-01 | 1,042,966 | 274,863 | ADS | 40.000000000000 | 26,074 | 0 | 26,074 | |
| Buildings | 2008-06-01 | 203,006 | 48,424 | ADS | 40.000000000000 | 5,075 | 0 | 5,075 | |
| Transportation | 2008-06-01 | 25,388 | 15,309 | ADS | 18.000000000000 | 1,410 | 0 | 1,410 | |
| Equipment | 2008-06-01 | 19,382 | 18,411 | ADS | 10.000000000000 | 971 | 0 | 971 | |
| Tools | 2008-06-01 | 1,112 | 266 | ADS | 40.000000000000 | 28 | 0 | 28 | |
| Land | 2008-06-01 | 39,191 | L | 0 | 0 | 0 | |||
| Buildings | 2009-06-01 | 17,082 | 3,647 | ADS | 40.000000000000 | 427 | 0 | 427 | |
| Equipment | 2009-06-01 | 10,415 | 8,853 | ADS | 10.000000000000 | 1,042 | 0 | 1,042 | |
| Tools | 2009-06-01 | 2,325 | 493 | ADS | 40.000000000000 | 58 | 0 | 58 | |
| Transportation | 2009-06-01 | 2,987 | 2,987 | ADS | 18.000000000000 | 0 | 0 | 0 | |
| Land | 2009-06-01 | 2,129 | ADS | 0 % | 0 | 0 | 0 | ||
| Furniture & Fixtures | 2009-06-01 | 5,533 | 4,701 | ADS | 10.000000000000 | 553 | 0 | 553 | |
| Land (#2) | 2009-06-01 | 3,641 | L | 0 | 0 | 0 | |||
| Furniture & Fixtures (2) | 2009-06-01 | 398 | 340 | ADS | 10.000000000000 | 40 | 0 | 40 | |
| Transportation (#2) | 2009-06-01 | 416 | 196 | ADS | 18.000000000000 | 23 | 0 | 23 | |
| Equipment | 2010-06-01 | 31,554 | 23,662 | ADS | 10.000000000000 | 3,155 | 0 | 3,155 | |
| Buildings | 2010-06-01 | 87,698 | 16,531 | ADS | 40.000000000000 | 2,192 | 0 | 2,192 | |
| Land | 2010-06-01 | 645 | L | 0 | 0 | 0 | |||
| Tools | 2010-06-01 | 1,000 | 189 | ADS | 40.000000000000 | 25 | 0 | 25 | |
| Furniture & Fixtures (2) | 2010-06-01 | 4,288 | 3,217 | ADS | 10.000000000000 | 429 | 0 | 429 | |
| Medical Equipment | 2010-06-01 | 191,713 | 143,783 | ADS | 10.000000000000 | 19,171 | 0 | 19,171 | |
| Buildings | 2011-06-01 | 119,812 | 19,593 | ADS | 40.000000000000 | 2,995 | 0 | 2,995 | |
| Medical Equipment | 2011-06-01 | 36,305 | 23,750 | ADS | 10.000000000000 | 3,631 | 0 | 3,631 | |
| Furniture & Fixtures | 2011-06-01 | 5,721 | 3,742 | ADS | 10.000000000000 | 572 | 0 | 572 | |
| Transportation | 2011-06-01 | 60,842 | 22,111 | ADS | 18.000000000000 | 3,380 | 0 | 3,380 | |
| Furniture & Fixtures (2) | 2011-06-01 | 3,636 | 2,381 | ADS | 10.000000000000 | 364 | 0 | 364 | |
| Transportation (2) | 2011-06-01 | 6,818 | 2,479 | ADS | 18.000000000000 | 379 | 0 | 379 | |
| Equipment (2) | 2011-12-31 | 5,293 | 3,704 | ADS | 10.000000000000 | 529 | 0 | 529 | |
| Equipment | 2012-01-01 | 5,000 | 3,000 | ADS | 10.000000000000 | 500 | 0 | 500 | |
| Furniture & Fixtures | 2012-06-01 | 562 | 310 | ADS | 10.000000000000 | 56 | 0 | 56 | |
| Buildings | 2012-06-01 | 27,632 | 7,973 | ADS | 40.000000000000 | 691 | 0 | 691 | |
| Medical Equipment | 2012-06-01 | 8,011 | 4,439 | ADS | 10.000000000000 | 801 | 0 | 801 | |
| Equipment | 2013-06-01 | 8,496 | 3,860 | ADS | 10.000000000000 | 850 | 0 | 850 | |
| Buildings | 2013-06-01 | 40,773 | 4,628 | ADS | 40.000000000000 | 1,019 | 0 | 1,019 | |
| Medical Equipment | 2013-06-01 | 4,700 | 2,115 | ADS | 10.000000000000 | 470 | 0 | 470 | |
| Equipment | 2013-06-01 | 6,474 | 2,939 | ADS | 10.000000000000 | 647 | 0 | 647 | |
| Transportation | 2013-06-01 | 3,800 | 958 | ADS | 18.000000000000 | 211 | 0 | 211 | |
| Transportation | 2014-06-01 | 2,953 | 574 | ADS | 18.000000000000 | 164 | 0 | 164 | |
| Misc Equipment | 2014-06-01 | 3,599 | 1,260 | ADS | 10.000000000000 | 360 | 0 | 360 | |
| Buildings | 2014-06-01 | 22,952 | 2,033 | ADS | 40.000000000000 | 574 | 0 | 574 | |
| Land | 2014-06-01 | 5,013 | L | 0 | 0 | 0 | |||
| Medical Equipment | 2014-06-01 | 6,425 | 2,250 | ADS | 10.000000000000 | 643 | 0 | 643 | |
| Buildings (2) | 2014-06-01 | 14,077 | 1,247 | ADS | 40.000000000000 | 352 | 0 | 352 | |
| Tools (2) | 2014-06-01 | 849 | 74 | ADS | 40.000000000000 | 21 | 0 | 21 | |
| Transportation (2) | 2014-06-01 | 1,364 | 266 | ADS | 18.000000000000 | 76 | 0 | 76 | |
| transportation | 2015-06-01 | 24,193 | 2,986 | ADS | 18.000000000000 | 1,344 | 0 | 1,344 | |
| Misc Equipment | 2015-06-01 | 4,745 | 1,187 | ADS | 10.000000000000 | 475 | 0 | 475 | |
| Equipment | 2015-06-01 | 3,113 | 778 | ADS | 10.000000000000 | 311 | 0 | 311 | |
| Buildings | 2015-06-01 | 19,988 | 1,271 | ADS | 40.000000000000 | 500 | 0 | 500 | |
| Medical Equipment | 2015-06-01 | 5,600 | 1,400 | ADS | 10.000000000000 | 560 | 0 | 560 | |
| Furniture & Fixtures | 2015-06-01 | 1,446 | 362 | ADS | 10.000000000000 | 145 | 0 | 145 | |
| Land | 2015-06-01 | 4,120 | L | 0 | 0 | 0 | |||
| Transportation | 2015-06-01 | 8,588 | 1,193 | ADS | 18.000000000000 | 477 | 0 | 477 | |
| Buildings (2) | 2015-06-01 | 1,770 | 112 | ADS | 40.000000000000 | 44 | 0 | 44 | |
| Transportation (2) | 2015-06-01 | 1,138 | 158 | ADS | 18.000000000000 | 63 | 0 | 63 | |
| Buidings | 2016-06-01 | 6,771 | 261 | ADS | 40.000000000000 | 169 | 0 | 169 | |
| Transportation | 2016-06-01 | 42,003 | 3,501 | ADS | 18.000000000000 | 2,334 | 0 | 2,334 | |
| Misc Equipment | 2016-06-01 | 28,429 | 4,264 | ADS | 10.000000000000 | 2,843 | 0 | 2,843 | |
| EQUIPMENT | 2017-07-01 | 2,137 | 107 | ADS | 10.000000000000 | 214 | 0 | 214 | |
| MEDICAL EQUPMENT | 2017-07-01 | 4,500 | 225 | ADS | 10.000000000000 | 450 | 0 | 450 | |
| FURNITURE & FIXTURES | 2017-07-01 | 503 | 25 | ADS | 10.000000000000 | 50 | 0 | 50 | |
| LAND | 2017-07-01 | 581 | L | 0 | 0 | 0 | |||
| BUILDINGS | 2017-07-01 | 517 | 6 | ADS | 40.000000000000 | 13 | 0 | 13 | |
| TRANSPORTATION | 2018-07-01 | 31,342 | ADS | 18.000000000000 | 871 | 0 | 871 | ||
| MISC EQUIPMENT | 2018-07-01 | 10,972 | ADS | 10.000000000000 | 549 | 0 | 549 | ||
| BUILDING (2) | 2018-07-01 | 4,720 | ADS | 40.000000000000 | 59 | 0 | 59 | ||
| TRANSPORTATION (2) | 2018-07-01 | 2,314 | ADS | 18.000000000000 | 64 | 0 | 64 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Axxios Financial | AT COST | 260,990 | 260,990 |
| Trust Deed | AT COST | 260,000 | 260,000 |
| 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 | 118,490 | 231,510 | |
| Natuvu Project 2 | 250,000 | 84,635 | 165,365 | |
| Land - Natuvu Project | 735,000 | 0 | 735,000 | |
| Tools | 1,852 | 623 | 1,229 | |
| Building | 51,962 | 17,591 | 34,371 | |
| Equipment | 43,439 | 43,439 | 0 | |
| Furniture & Fixtures | 49,185 | 49,185 | 0 | |
| Transportation | 24,752 | 18,563 | 6,189 | |
| Equipment | 495,158 | 343,716 | 151,442 | |
| Equipment | 47,384 | 47,384 | 0 | |
| Land - Natuvu Project(1) | 390,966 | 0 | 390,966 | |
| Land | 44,217 | 0 | 44,217 | |
| Equipment | 178,865 | 178,865 | 0 | |
| Buildings | 1,042,966 | 300,937 | 742,029 | |
| Buildings | 203,006 | 53,499 | 149,507 | |
| Transportation | 25,388 | 16,719 | 8,669 | |
| Equipment | 19,382 | 19,382 | 0 | |
| Tools | 1,112 | 294 | 818 | |
| Land | 39,191 | 0 | 39,191 | |
| Buildings | 17,082 | 4,074 | 13,008 | |
| Equipment | 10,415 | 9,895 | 520 | |
| Tools | 2,325 | 551 | 1,774 | |
| Transportation | 2,987 | 2,987 | 0 | |
| Land | 2,129 | 0 | 2,129 | |
| Furniture & Fixtures | 5,533 | 5,254 | 279 | |
| Land (#2) | 3,641 | 0 | 3,641 | |
| Furniture & Fixtures (2) | 398 | 380 | 18 | |
| Transportation (#2) | 416 | 219 | 197 | |
| Equipment | 31,554 | 26,817 | 4,737 | |
| Buildings | 87,698 | 18,723 | 68,975 | |
| Land | 645 | 0 | 645 | |
| Tools | 1,000 | 214 | 786 | |
| Furniture & Fixtures (2) | 4,288 | 3,646 | 642 | |
| Medical Equipment | 191,713 | 162,954 | 28,759 | |
| Buildings | 119,812 | 22,588 | 97,224 | |
| Medical Equipment | 36,305 | 27,381 | 8,924 | |
| Furniture & Fixtures | 5,721 | 4,314 | 1,407 | |
| Transportation | 60,842 | 25,491 | 35,351 | |
| Furniture & Fixtures (2) | 3,636 | 2,745 | 891 | |
| Transportation (2) | 6,818 | 2,858 | 3,960 | |
| Equipment (2) | 5,293 | 4,233 | 1,060 | |
| Equipment | 5,000 | 3,500 | 1,500 | |
| Furniture & Fixtures | 562 | 366 | 196 | |
| Buildings | 27,632 | 8,664 | 18,968 | |
| Medical Equipment | 8,011 | 5,240 | 2,771 | |
| Equipment | 8,496 | 4,710 | 3,786 | |
| Buildings | 40,773 | 5,647 | 35,126 | |
| Medical Equipment | 4,700 | 2,585 | 2,115 | |
| Equipment | 6,474 | 3,586 | 2,888 | |
| Transportation | 3,800 | 1,169 | 2,631 | |
| Transportation | 2,953 | 738 | 2,215 | |
| Misc Equipment | 3,599 | 1,620 | 1,979 | |
| Buildings | 22,952 | 2,607 | 20,345 | |
| Land | 5,013 | 0 | 5,013 | |
| Medical Equipment | 6,425 | 2,893 | 3,532 | |
| Buildings (2) | 14,077 | 1,599 | 12,478 | |
| Tools (2) | 849 | 95 | 754 | |
| Transportation (2) | 1,364 | 342 | 1,022 | |
| transportation | 24,193 | 4,330 | 19,863 | |
| Misc Equipment | 4,745 | 1,662 | 3,083 | |
| Equipment | 3,113 | 1,089 | 2,024 | |
| Buildings | 19,988 | 1,771 | 18,217 | |
| Medical Equipment | 5,600 | 1,960 | 3,640 | |
| Furniture & Fixtures | 1,446 | 507 | 939 | |
| Land | 4,120 | 0 | 4,120 | |
| Transportation | 8,588 | 1,670 | 6,918 | |
| Buildings (2) | 1,770 | 156 | 1,614 | |
| Transportation (2) | 1,138 | 221 | 917 | |
| Buidings | 6,771 | 430 | 6,341 | |
| Transportation | 42,003 | 5,835 | 36,168 | |
| Misc Equipment | 28,429 | 7,107 | 21,322 | |
| EQUIPMENT | 2,137 | 321 | 1,816 | |
| MEDICAL EQUPMENT | 4,500 | 675 | 3,825 | |
| FURNITURE & FIXTURES | 503 | 75 | 428 | |
| LAND | 581 | 0 | 581 | |
| BUILDINGS | 517 | 19 | 498 | |
| TRANSPORTATION | 31,342 | 871 | 30,471 | |
| MISC EQUIPMENT | 10,972 | 549 | 10,423 | |
| BUILDING (2) | 4,720 | 59 | 4,661 | |
| TRANSPORTATION (2) | 2,314 | 64 | 2,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 50 | 25 | 50 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vehicle | 1,266 | 0 | 1,266 | 0 |
| Internet | 614 | 0 | 614 | 0 |
| Bank Fees | 499 | 0 | 499 | 0 |
| Credit Card Fees | 9,505 | 0 | 9,505 | 0 |
| Office Expenses | 140 | 0 | 140 | 0 |
| Postage and Delivery | 2,705 | 0 | 2,705 | 0 |
| Telephone | 6,667 | 0 | 6,667 | 0 |
| Volunteer Expense | 353,007 | 0 | 353,007 | 0 |
| Supplies | 29,575 | 0 | 29,575 | 0 |
| Repairs and Maintenance | 34,008 | 0 | 34,008 | 0 |
| License and Permits | 5,270 | 0 | 5,270 | 0 |
| Fuel | 47,757 | 0 | 47,757 | 0 |
| Donations | 1,214 | 0 | 1,214 | 0 |
| Advertising and Marketing | 2,554 | 0 | 2,554 | 0 |
| Guest Expenses | -926 | 0 | -926 | 0 |
| Dues and Subscriptions | 742 | 0 | 742 | 0 |
| Outside Services | 2,200 | 0 | 2,200 | 0 |
| Filing Fees | 75 | 0 | 75 | 0 |
| FNPF - Employer Tax W/H | 14,230 | 0 | 14,230 | 0 |
| Meals | 345 | 0 | 345 | 0 |
| Management Fees | 5,858 | 0 | 5,858 | 0 |
| Insurance | 3,514 | 0 | 3,514 | 0 |
| Miscellaneous | 2,997 | 0 | 2,997 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Reimbursements | 713,561 | 713,561 | |
| Staff Purchases | 14,303 | 14,303 | |
| Mini Mart Income | 1,169 | 1,169 | |
| Misc Income | 2,420 | 2,420 | |
| K-1 loss | -3,447 | -3,447 |
| Description | Amount |
|---|---|
| Prior period adjustment | 14,301 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | 75,703 | 47,588 |
| Credit cards | 0 | 3,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 2,924 | 0 | 2,924 | 0 |
| Medical Director | 56,000 | 0 | 56,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Sales Tax | 135 | 0 | 135 | 0 |