| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 5,075 | 2,538 | 2,537 | 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 | 127,240 | ADS | 40.000000000000 | 8,750 | 0 | 8,750 | |
| Natuvu Project 2 | 2005-06-01 | 250,000 | 90,885 | 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 | 669 | ADS | 40.000000000000 | 46 | 0 | 46 | |
| Building | 2005-06-01 | 51,962 | 18,890 | 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 | 19,938 | ADS | 18.000000000000 | 1,375 | 0 | 1,375 | |
| Equipment | 2006-06-01 | 495,158 | 371,225 | ADS | 18.000000000000 | 27,509 | 0 | 27,509 | |
| Equipment | 2006-06-01 | 47,384 | 47,384 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Natuvu Project(1) | 2006-06-01 | 390,966 | 294,129 | ADS | 18.000000000000 | 21,720 | 0 | 21,720 | |
| 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 | 327,011 | ADS | 40.000000000000 | 26,074 | 0 | 26,074 | |
| Buildings | 2008-06-01 | 203,006 | 58,574 | ADS | 40.000000000000 | 5,075 | 0 | 5,075 | |
| Transportation | 2008-06-01 | 25,388 | 18,129 | ADS | 18.000000000000 | 1,410 | 0 | 1,410 | |
| Equipment | 2008-06-01 | 19,382 | 19,382 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Tools | 2008-06-01 | 1,112 | 322 | ADS | 40.000000000000 | 28 | 0 | 28 | |
| Land | 2008-06-01 | 39,191 | L | 0 | 0 | 0 | |||
| Buildings | 2009-06-01 | 17,082 | 4,501 | ADS | 40.000000000000 | 427 | 0 | 427 | |
| Equipment | 2009-06-01 | 10,415 | 10,415 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Tools | 2009-06-01 | 2,325 | 609 | 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 | 5,533 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Land (#2) | 2009-06-01 | 3,641 | L | 0 | 0 | 0 | |||
| Furniture & Fixtures (2) | 2009-06-01 | 398 | 398 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| Transportation (#2) | 2009-06-01 | 416 | 242 | ADS | 18.000000000000 | 23 | 0 | 23 | |
| Equipment | 2010-06-01 | 31,554 | 29,972 | ADS | 10.000000000000 | 1,582 | 0 | 1,315 | |
| Buildings | 2010-06-01 | 87,698 | 20,915 | ADS | 40.000000000000 | 2,192 | 0 | 2,192 | |
| Land | 2010-06-01 | 645 | L | 0 | 0 | 0 | |||
| Tools | 2010-06-01 | 1,000 | 239 | ADS | 40.000000000000 | 25 | 0 | 25 | |
| Furniture & Fixtures (2) | 2010-06-01 | 4,288 | 4,075 | ADS | 10.000000000000 | 213 | 0 | 179 | |
| Medical Equipment | 2010-06-01 | 191,713 | 182,125 | ADS | 10.000000000000 | 9,588 | 0 | 7,988 | |
| Buildings | 2011-06-01 | 119,812 | 25,583 | ADS | 40.000000000000 | 2,995 | 0 | 2,995 | |
| Medical Equipment | 2011-06-01 | 36,305 | 31,012 | ADS | 10.000000000000 | 3,631 | 0 | 3,631 | |
| Furniture & Fixtures | 2011-06-01 | 5,721 | 4,886 | ADS | 10.000000000000 | 572 | 0 | 572 | |
| Transportation | 2011-06-01 | 29,807 | 13,569 | ADS | 18.000000000000 | 1,656 | 0 | 1,656 | |
| Furniture & Fixtures (2) | 2011-06-01 | 3,636 | 3,109 | ADS | 10.000000000000 | 364 | 0 | 364 | |
| Transportation (2) | 2011-06-01 | 6,818 | 3,237 | ADS | 18.000000000000 | 379 | 0 | 379 | |
| Equipment (2) | 2011-12-31 | 5,293 | 4,762 | ADS | 10.000000000000 | 531 | 0 | 531 | |
| Equipment | 2012-01-01 | 5,000 | 4,000 | ADS | 10.000000000000 | 500 | 0 | 500 | |
| Furniture & Fixtures | 2012-06-01 | 562 | 422 | ADS | 10.000000000000 | 56 | 0 | 56 | |
| Buildings | 2012-06-01 | 27,632 | 9,355 | ADS | 40.000000000000 | 691 | 0 | 691 | |
| Medical Equipment | 2012-06-01 | 8,011 | 6,041 | ADS | 10.000000000000 | 801 | 0 | 801 | |
| Equipment | 2013-06-01 | 8,496 | 5,560 | ADS | 10.000000000000 | 850 | 0 | 850 | |
| Buildings | 2013-06-01 | 40,773 | 6,666 | ADS | 40.000000000000 | 1,019 | 0 | 1,019 | |
| Medical Equipment | 2013-06-01 | 4,700 | 3,055 | ADS | 10.000000000000 | 470 | 0 | 470 | |
| Equipment | 2013-06-01 | 6,474 | 4,233 | ADS | 10.000000000000 | 647 | 0 | 647 | |
| Transportation | 2013-06-01 | 3,800 | 1,380 | ADS | 18.000000000000 | 211 | 0 | 211 | |
| Transportation | 2014-06-01 | 2,953 | 902 | ADS | 18.000000000000 | 164 | 0 | 164 | |
| Misc Equipment | 2014-06-01 | 3,599 | 1,980 | ADS | 10.000000000000 | 360 | 0 | 360 | |
| Buildings | 2014-06-01 | 22,952 | 3,181 | ADS | 40.000000000000 | 574 | 0 | 574 | |
| Land | 2014-06-01 | 5,013 | L | 0 | 0 | 0 | |||
| Medical Equipment | 2014-06-01 | 6,425 | 3,536 | ADS | 10.000000000000 | 643 | 0 | 643 | |
| Buildings (2) | 2014-06-01 | 14,077 | 1,951 | ADS | 40.000000000000 | 352 | 0 | 352 | |
| Tools (2) | 2014-06-01 | 849 | 116 | ADS | 40.000000000000 | 21 | 0 | 21 | |
| Transportation (2) | 2014-06-01 | 1,364 | 418 | ADS | 18.000000000000 | 76 | 0 | 76 | |
| transportation | 2015-06-01 | 24,193 | 5,674 | ADS | 18.000000000000 | 1,344 | 0 | 1,344 | |
| Misc Equipment | 2015-06-01 | 4,745 | 2,137 | ADS | 10.000000000000 | 475 | 0 | 475 | |
| Equipment | 2015-06-01 | 3,113 | 1,400 | ADS | 10.000000000000 | 311 | 0 | 311 | |
| Buildings | 2015-06-01 | 19,988 | 2,271 | ADS | 40.000000000000 | 500 | 0 | 500 | |
| Medical Equipment | 2015-06-01 | 5,600 | 2,520 | ADS | 10.000000000000 | 560 | 0 | 560 | |
| Furniture & Fixtures | 2015-06-01 | 1,446 | 652 | ADS | 10.000000000000 | 145 | 0 | 145 | |
| Land | 2015-06-01 | 4,120 | L | 0 | 0 | 0 | |||
| Transportation | 2015-06-01 | 8,588 | 2,147 | ADS | 18.000000000000 | 477 | 0 | 477 | |
| Buildings (2) | 2015-06-01 | 1,770 | 200 | ADS | 40.000000000000 | 44 | 0 | 44 | |
| Transportation (2) | 2015-06-01 | 1,138 | 284 | ADS | 18.000000000000 | 63 | 0 | 63 | |
| Buidings | 2016-06-01 | 6,771 | 599 | ADS | 40.000000000000 | 169 | 0 | 169 | |
| Transportation | 2016-06-01 | 42,003 | 8,169 | ADS | 18.000000000000 | 2,334 | 0 | 2,334 | |
| Misc Equipment | 2016-06-01 | 28,429 | 9,950 | ADS | 10.000000000000 | 2,843 | 0 | 2,843 | |
| EQUIPMENT | 2017-07-01 | 2,137 | 535 | ADS | 10.000000000000 | 214 | 0 | 214 | |
| MEDICAL EQUPMENT | 2017-07-01 | 4,500 | 1,125 | ADS | 10.000000000000 | 450 | 0 | 450 | |
| FURNITURE & FIXTURES | 2017-07-01 | 503 | 125 | ADS | 10.000000000000 | 50 | 0 | 50 | |
| LAND | 2017-07-01 | 581 | L | 0 | 0 | 0 | |||
| BUILDINGS | 2017-07-01 | 517 | 32 | ADS | 40.000000000000 | 13 | 0 | 13 | |
| TRANSPORTATION | 2018-07-01 | 31,342 | 2,612 | ADS | 18.000000000000 | 1,741 | 0 | 1,741 | |
| MISC EQUIPMENT | 2018-07-01 | 10,972 | 1,646 | ADS | 10.000000000000 | 1,097 | 0 | 1,097 | |
| BUILDING (2) | 2018-07-01 | 4,720 | 177 | ADS | 40.000000000000 | 118 | 0 | 118 | |
| TRANSPORTATION (2) | 2018-07-01 | 2,314 | 193 | ADS | 18.000000000000 | 129 | 0 | 129 | |
| Misc Equipment | 2019-06-01 | 15,621 | 781 | ADS | 10.000000000000 | 1,562 | 0 | 1,562 | |
| Equipment | 2019-06-01 | 30,391 | 1,520 | ADS | 10.000000000000 | 3,039 | 0 | 3,039 | |
| Building | 2019-06-01 | 46,506 | 630 | ADS | 40.000000000000 | 1,163 | 0 | 1,163 | |
| Rainbow Reef Equipment (SOLAR PANELS) | 2020-12-01 | 7,782 | ADS | 10.000000000000 | 389 | 0 | 65 | ||
| Natuvu 1 Equipment | 2020-06-01 | 18,501 | ADS | 10.000000000000 | 925 | 0 | 1,079 | ||
| Natuvu 1 All Other (POOL & COURTS) | 2020-06-01 | 2,226 | ADS | 10.000000000000 | 111 | 0 | 130 | ||
| NATUVU 1 BUILDINGS (ROOF) | 2020-06-01 | 17,133 | ADS | 40.000000000000 | 232 | 0 | 232 | ||
| NATUVU 1 EQUIPMENT (KUBOTA TRACTOR) | 2020-06-01 | 21,917 | ADS | 10.000000000000 | 1,096 | 0 | 1,278 | ||
| Tractor | 2011-06-01 | 31,034 | 14,727 | ADS | 18.000000000000 | 862 | 0 | 575 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Axxios Financial | AT COST | 106,141 | 106,141 |
| Trust deed | AT COST | 260,000 | 260,000 |
| Other assets | AT COST | 45,680 | 45,680 |
| 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 | 135,990 | 214,010 | |
| Natuvu Project 2 | 250,000 | 97,135 | 152,865 | |
| Land - Natuvu Project | 735,000 | 0 | 735,000 | |
| Tools | 1,852 | 715 | 1,137 | |
| Building | 51,962 | 20,189 | 31,773 | |
| Equipment | 43,439 | 43,439 | 0 | |
| Furniture & Fixtures | 49,185 | 49,185 | 0 | |
| Transportation | 24,752 | 21,313 | 3,439 | |
| Equipment | 495,158 | 398,734 | 96,424 | |
| Equipment | 47,384 | 47,384 | 0 | |
| Natuvu Project(1) | 390,966 | 315,849 | 75,117 | |
| Land | 44,217 | 0 | 44,217 | |
| Equipment | 178,865 | 178,865 | 0 | |
| Buildings | 1,042,966 | 353,085 | 689,881 | |
| Buildings | 203,006 | 63,649 | 139,357 | |
| Transportation | 25,388 | 19,539 | 5,849 | |
| Equipment | 19,382 | 19,382 | 0 | |
| Tools | 1,112 | 350 | 762 | |
| Land | 39,191 | 0 | 39,191 | |
| Buildings | 17,082 | 4,928 | 12,154 | |
| Equipment | 10,415 | 10,415 | 0 | |
| Tools | 2,325 | 667 | 1,658 | |
| Transportation | 2,987 | 2,987 | 0 | |
| Land | 2,129 | 0 | 2,129 | |
| Furniture & Fixtures | 5,533 | 5,533 | 0 | |
| Land (#2) | 3,641 | 0 | 3,641 | |
| Furniture & Fixtures (2) | 398 | 398 | 0 | |
| Transportation (#2) | 416 | 265 | 151 | |
| Equipment | 31,554 | 31,554 | 0 | |
| Buildings | 87,698 | 23,107 | 64,591 | |
| Land | 645 | 0 | 645 | |
| Tools | 1,000 | 264 | 736 | |
| Furniture & Fixtures (2) | 4,288 | 4,288 | 0 | |
| Medical Equipment | 191,713 | 191,713 | 0 | |
| Buildings | 119,812 | 28,578 | 91,234 | |
| Medical Equipment | 36,305 | 34,643 | 1,662 | |
| Furniture & Fixtures | 5,721 | 5,458 | 263 | |
| Transportation | 29,807 | 15,225 | 14,582 | |
| Furniture & Fixtures (2) | 3,636 | 3,473 | 163 | |
| Transportation (2) | 6,818 | 3,616 | 3,202 | |
| Equipment (2) | 5,293 | 5,293 | 0 | |
| Equipment | 5,000 | 4,500 | 500 | |
| Furniture & Fixtures | 562 | 478 | 84 | |
| Buildings | 27,632 | 10,046 | 17,586 | |
| Medical Equipment | 8,011 | 6,842 | 1,169 | |
| Equipment | 8,496 | 6,410 | 2,086 | |
| Buildings | 40,773 | 7,685 | 33,088 | |
| Medical Equipment | 4,700 | 3,525 | 1,175 | |
| Equipment | 6,474 | 4,880 | 1,594 | |
| Transportation | 3,800 | 1,591 | 2,209 | |
| Transportation | 2,953 | 1,066 | 1,887 | |
| Misc Equipment | 3,599 | 2,340 | 1,259 | |
| Buildings | 22,952 | 3,755 | 19,197 | |
| Land | 5,013 | 0 | 5,013 | |
| Medical Equipment | 6,425 | 4,179 | 2,246 | |
| Buildings (2) | 14,077 | 2,303 | 11,774 | |
| Tools (2) | 849 | 137 | 712 | |
| Transportation (2) | 1,364 | 494 | 870 | |
| transportation | 24,193 | 7,018 | 17,175 | |
| Misc Equipment | 4,745 | 2,612 | 2,133 | |
| Equipment | 3,113 | 1,711 | 1,402 | |
| Buildings | 19,988 | 2,771 | 17,217 | |
| Medical Equipment | 5,600 | 3,080 | 2,520 | |
| Furniture & Fixtures | 1,446 | 797 | 649 | |
| Land | 4,120 | 0 | 4,120 | |
| Transportation | 8,588 | 2,624 | 5,964 | |
| Buildings (2) | 1,770 | 244 | 1,526 | |
| Transportation (2) | 1,138 | 347 | 791 | |
| Buidings | 6,771 | 768 | 6,003 | |
| Transportation | 42,003 | 10,503 | 31,500 | |
| Misc Equipment | 28,429 | 12,793 | 15,636 | |
| EQUIPMENT | 2,137 | 749 | 1,388 | |
| MEDICAL EQUPMENT | 4,500 | 1,575 | 2,925 | |
| FURNITURE & FIXTURES | 503 | 175 | 328 | |
| LAND | 581 | 0 | 581 | |
| BUILDINGS | 517 | 45 | 472 | |
| TRANSPORTATION | 31,342 | 4,353 | 26,989 | |
| MISC EQUIPMENT | 10,972 | 2,743 | 8,229 | |
| BUILDING (2) | 4,720 | 295 | 4,425 | |
| TRANSPORTATION (2) | 2,314 | 322 | 1,992 | |
| Misc Equipment | 15,621 | 2,343 | 13,278 | |
| Equipment | 30,391 | 4,559 | 25,832 | |
| Building | 46,506 | 1,793 | 44,713 | |
| Rainbow Reef Equipment (SOLAR PANELS) | 7,782 | 389 | 7,393 | |
| Natuvu 1 Equipment | 18,501 | 925 | 17,576 | |
| Natuvu 1 All Other (POOL & COURTS) | 2,226 | 111 | 2,115 | |
| NATUVU 1 BUILDINGS (ROOF) | 17,133 | 232 | 16,901 | |
| NATUVU 1 EQUIPMENT (KUBOTA TRACTOR) | 21,917 | 1,096 | 20,821 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 8,605 | 0 | 8,605 | 0 |
| Description | Amount |
|---|---|
| Prior period adjustment | 395,436 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Internet | 519 | 0 | 519 | 0 |
| Bank Fees | 35 | 0 | 35 | 0 |
| Credit Card Fees | 1,581 | 0 | 1,581 | 0 |
| Office Expenses | 78 | 0 | 78 | 0 |
| Postage and Delivery | 3,789 | 0 | 3,789 | 0 |
| Telephone | 45 | 0 | 45 | 0 |
| Volunteer Expense | 43,029 | 0 | 43,029 | 0 |
| Supplies | 11,308 | 0 | 11,308 | 0 |
| Repairs and Maintenance | 22,611 | 0 | 22,611 | 0 |
| License and Permits | 1,742 | 0 | 1,742 | 0 |
| Fuel | 24,384 | 0 | 24,384 | 0 |
| Donations | 115 | 0 | 115 | 0 |
| Advertising and Marketing | 269 | 0 | 269 | 0 |
| Dues and Subscriptions | 315 | 0 | 315 | 0 |
| FNPF - Employer Tax W/H | 4,409 | 0 | 4,409 | 0 |
| Meals | 313 | 0 | 313 | 0 |
| Management Fees | 5,603 | 0 | 5,603 | 0 |
| Insurance | 494 | 0 | 494 | 0 |
| Miscellaneous | 2,467 | 0 | 2,467 | 0 |
| Education | 1,886 | 0 | 1,886 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Reimbursements | 55,707 | 55,707 | |
| Staff Purchases | 1,112 | 1,112 | |
| Misc Income | 17,021 | 17,021 | |
| K-1 loss | -2,724 | -2,724 | -2,724 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | -99 | -99 |
| Accounts payable | -60 | -60 |
| Other liabilites | 10,461 | 26,652 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 1,105 | 0 | 1,105 | 0 |
| Medical Director | 54,000 | 0 | 54,000 | 0 |
| Travel Coordinator | 48,085 | 0 | 48,085 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Penalties and interest | 25 | 0 | 25 | 0 |