| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALLEN M. ARAKAKI, CPA INC ACCOUNTING | 13,166 | 13,166 | 13,166 | |
| SONODA & ISARA, LLP AUDITING | 9,948 | 9,948 | 9,948 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LUNALILO HOME | 1927-01-01 | 148,065 | 148,065 | SL | 55.00 | ||||
| COTTAGE RENOVATION | 2003-01-01 | 40,011 | 10,185 | SL | 27.50 | 1,455 | |||
| COTTAGE BLINDS | 2003-04-30 | 1,202 | 1,202 | SL | 7.00 | ||||
| MASONRY SERVICES | 1982-01-01 | 5,775 | 5,775 | SL | 10.00 | ||||
| MAIN BUILDING IMPROVEMENTS | 1982-03-01 | 14,050 | 14,050 | SL | 10.00 | ||||
| PAINTING | 1982-04-01 | 3,540 | 3,540 | SL | 3.00 | ||||
| FIRE SPRINKLER SYSTEM | 1990-10-01 | 87,452 | 87,452 | SL | 10.00 | ||||
| BUILDING IMPROVEMENTS | 2001-09-01 | 4,147,287 | 864,018 | SL | 40.00 | 103,682 | |||
| D&D INDUSTRIES | 1990-07-01 | 2,464 | 2,464 | SL | 5.00 | ||||
| TRACTOR | 1990-10-01 | 2,288 | 2,288 | SL | 5.00 | ||||
| ICE MAKER | 1990-10-01 | 1,224 | 1,224 | SL | 5.00 | ||||
| COMPUTER | 1991-01-01 | 3,430 | 3,430 | SL | 5.00 | ||||
| ALU LIKE - KOPP (FREEZER) | 1991-10-01 | 1,665 | 1,665 | SL | 5.00 | ||||
| MAINTEC, INC. (COMPUTER) | 1991-11-01 | 3,427 | 3,427 | SL | 5.00 | ||||
| ELEC BUS MACH (COPIER) | 1991-11-01 | 2,058 | 2,058 | SL | 5.00 | ||||
| SEARS (CELLULAR) | 1992-03-01 | 395 | 395 | SL | 5.00 | ||||
| ELEC BUS MACH (COPIER) | 1992-06-01 | 1,664 | 1,664 | SL | 5.00 | ||||
| BOISE CASCADE (FILE CABINET) | 1992-07-01 | 1,165 | 1,165 | SL | 5.00 | ||||
| CART | 1992-11-01 | 1,594 | 1,594 | SL | 5.00 | ||||
| REFRIGERATOR | 1992-12-01 | 716 | 716 | SL | 5.00 | ||||
| RANGE | 1993-08-01 | 4,044 | 4,044 | SL | 5.00 | ||||
| 4" BACKFLOW PRECENTOR | 1995-05-01 | 1,600 | 1,600 | SL | 5.00 | ||||
| GENERATOR-OLYMPIAN CD050 | 1995-05-09 | 21,198 | 21,198 | SL | 5.00 | ||||
| GENERATOR-INSTALLATION | 1995-05-01 | 12,817 | 12,817 | SL | 5.00 | ||||
| STORAGE CONTAINER | 1997-03-20 | 7,344 | 7,344 | SL | 5.00 | ||||
| MICRON COMPUTER(2)/PRINTER(1)-ARAKAKI | 1998-12-16 | 4,175 | 4,175 | SL | 5.00 | ||||
| HP 1100SE PRINTER | 1999-12-21 | 417 | 417 | SL | 5.00 | ||||
| AMSCO KITCHEN EQUIPMENT | 2001-09-01 | 80,169 | 80,169 | SL | 5.00 | ||||
| NORSTAR PLUS TELEPHONE SYSTEM | 2001-09-01 | 3,548 | 3,548 | SL | 5.00 | ||||
| DANIEL DESIGN BLINDS,BEDSPREADS | 2001-09-01 | 35,952 | 35,952 | SL | 5.00 | ||||
| GTE TELEPHONE SYSTEM | 2001-09-01 | 9,078 | 9,078 | SL | 5.00 | ||||
| CARGO FURNITURE | 2001-09-01 | 85,990 | 85,990 | SL | 5.00 | ||||
| LAWNMOWER | 2002-03-19 | 3,750 | 3,750 | SL | 5.00 | ||||
| (2) 2003 CHEV VAN 7PASS/15PASS VAN VENTURA/EXPRESS | 2004-02-01 | 48,062 | 48,062 | SL | 5.00 | ||||
| DELL COMPUTERS/INSTALLATIONS | 2004-04-13 | 7,507 | 7,507 | SL | 5.00 | ||||
| LA-Z-BOY FURNITURE - 4 RECLINERS FOR ADC | 2004-11-09 | 1,925 | 1,421 | SL | 7.00 | 275 | |||
| SLEEPLAND - ROLLAWAY BED | 2004-11-24 | 311 | 226 | SL | 7.00 | 44 | |||
| GAS BLOWER, HEDGETRIMMER | 2004-11-29 | 267 | 194 | SL | 7.00 | 38 | |||
| FISHER - VARIOUS EQPT/FURNITURE | 2004-01-01 | 5,046 | 4,326 | SL | 7.00 | 720 | |||
| FISHER HAWAII - CONFERENCE TABLE | 2004-12-08 | 433 | 315 | SL | 7.00 | 62 | |||
| FISHER HAWAII - CHAIRS | 2004-12-08 | 334 | 243 | SL | 7.00 | 48 | |||
| FISHER - ADC FURNITURE | 2004-12-08 | 1,249 | 907 | SL | 7.00 | 178 | |||
| FISHER - BOOKCASE/STORAGE CABINET | 2004-12-10 | 386 | 280 | SL | 7.00 | 55 | |||
| FISHER - PRINTER STAND/TV CART | 2004-12-20 | 431 | 308 | SL | 7.00 | 62 | |||
| VERIZONE - 4-LINE PHONE | 2004-12-21 | 607 | 607 | SL | 5.00 | ||||
| FISHER - LATERAL FILE CABINET | 2004-12-27 | 404 | 289 | SL | 7.00 | 58 | |||
| (3) LUNALILO PORTRAITS | 2004-12-29 | 280 | 200 | SL | 7.00 | 40 | |||
| BOH - COMPUTERWORKS | 2004-12-31 | 14,137 | 14,137 | SL | 5.00 | ||||
| PICTURES PLUS - (3) CUSTOM FRAMES | 2005-01-21 | 778 | 547 | SL | 7.00 | 111 | |||
| WICKERWORKS - SUN ROOM FURNISHINGS | 2005-02-24 | 2,108 | 1,455 | SL | 7.00 | 301 | |||
| COSTCO - SAFE/SAFE SUPPLIES | 2005-02-25 | 519 | 358 | SL | 7.00 | 74 | |||
| DELL 942 PRINTER | 2005-03-11 | 207 | 200 | SL | 5.00 | 7 | |||
| STORAGE RACK | 2005-03-31 | 1,502 | 1,019 | SL | 7.00 | 215 | |||
| CICO ENT - WAX MACHINE | 2005-03-31 | 1,615 | 1,096 | SL | 7.00 | 231 | |||
| TAKEMOTO ELECTRIC - STEAMER CIRCUIT | 2005-04-06 | 1,529 | 1,037 | SL | 7.00 | 218 | |||
| OFFICE FURNITURE | 2005-04-21 | 214 | 142 | SL | 7.00 | 31 | |||
| FISHER - OFFICE FURNITURE | 2005-08-02 | 2,835 | 1,788 | SL | 7.00 | 405 | |||
| WALKIN REFRIGERATOR AND FREEZER | 2005-05-27 | 30,000 | 19,643 | SL | 7.00 | 4,286 | |||
| RCA - 52" WIDESCREEN REAR PROJ HDTV | 2006-10-02 | 884 | 405 | SL | 7.00 | 126 | |||
| ROBERT'S REFRIG - REPLACE FREEZER | 2006-10-12 | 3,297 | 1,511 | SL | 7.00 | 471 | |||
| CSMC - 6 LA-Z-BOY RECLINA-ROCKERS | 2006-10-23 | 5,714 | 2,619 | SL | 7.00 | 816 | |||
| CONVECTION OVEN - GAS, SINGLE DECK | 2007-11-28 | 2,717 | 809 | SL | 7.00 | 388 | |||
| LAZBOY RECLINER ROCKER (2) | 2007-12-10 | 6,011 | 1,789 | SL | 7.00 | 859 | |||
| Additions/Alterations/ADA Ramp 501 Kekauluohi | 2007-12-31 | 208,702 | 10,435 | SL | 40.00 | 5,218 | |||
| TRI-G22010 FREEZER/2DR/DELIVERY | 2008-08-21 | 3,980 | 758 | SL | 7.00 | 569 | |||
| REFRIGERATOR FOR SNACK BAR | 2008-11-20 | 416 | 90 | SL | 5.00 | 83 | |||
| WATER FOUNTAIN | 2009-03-12 | 610 | 73 | SL | 7.00 | 87 | |||
| COSTCO - TV FOR OHANA ROOM | 2009-03-20 | 1,099 | 165 | SL | 5.00 | 220 | |||
| AIR CONDITIONER UNIT FOR DISPENSARY | 2009-09-01 | 1,700 | 113 | SL | 5.00 | 340 | |||
| 08 TOYOTA SIENNA VAN (PINE) | 2009-01-07 | 23,103 | 4,621 | SL | 5.00 | 4,621 | |||
| OFFICE AIR CONDITIONER - SEA BREEZE | 2010-04-27 | 2,200 | SL | 5.00 | 293 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICLY TRADED SECURITIES | Purchased | PUBLICLY TRADED | 6,408,000 | 6,236,822 | 171,178 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,334,452 | 1,334,452 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK | 2,931,837 | 2,931,837 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIVIDEND REC | 36,948 | 36,948 | |
| MUTUAL FUNDS - EQUITY | 1,986,030 | 1,986,030 | |
| MUTUAL FUNDS - FIXED INCOME | 683,526 | 683,526 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOMOBILE | 71,165 | 57,303 | 13,862 | |
| BUILDING & IMPROVEMENTS | 4,656,082 | 1,255,075 | 3,401,007 | |
| FURNITURE & EQUIPMENT | 395,421 | 370,457 | 24,964 | |
| CONSTRUCTION IN PROGRESS | 44,970 | 44,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PITLUCK KIDO STONE & AIPA LEGAL CONSULTATION | 15,377 | 15,377 | 15,377 | |
| BENJAMIN MATSUBARA MASTER FEE | 12,538 | 12,538 | 12,538 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| CLIENT TRUST ACCOUNT | 8,270 | 3,237 | 3,237 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 45,321 | 45,321 | 45,321 | |
| DUES & SUBSCRIPTIONS | 1,981 | 1,981 | 1,981 | |
| EQUIPMENT RENTAL | 7,138 | 7,138 | 7,138 | |
| FOOD SUPPLIES | 85,685 | 85,685 | 85,685 | |
| INSURANCE | 95,607 | 95,607 | 95,607 | |
| MISCELLANEOUS | 9,346 | 9,346 | 9,346 | |
| REPAIR & MAINTENANCE | 27,680 | 27,680 | 27,680 | |
| SUPPLIES | 45,133 | 45,133 | 45,133 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 14,635 | 14,635 | |
| SPECIAL EVENT | 5,433 | 5,433 | |
| PROGRAM SERVICE FEES | 1,768,259 | 1,768,259 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 395,505 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK OF HAWAII INVESTMENT CONSULTATION | 40,853 | 40,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 122,253 | 122,253 | 122,253 |