| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,547 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2011-01-01 | 50,362 | 3,874 | S/L | 39.0000 | 1,291 | 1,291 | ||
| REFRIGERATOR | 2012-08-07 | 751 | 571 | 200DB | 5.0000 | 72 | 72 | ||
| WATER HEATER | 2013-06-04 | 1,614 | 922 | 200DB | 7.0000 | 198 | 198 | ||
| LAND-400 EHU ROAD, MAKAWAO, HI | 2008-04-16 | 1,459,600 | |||||||
| BUILDING-400 EHU ROAD, MAKAWAO, HI | 2008-04-16 | 130,038 | 22,531 | S/L | 39.0000 | 3,334 | |||
| WOODCHIPPER | 2013-07-01 | 1,176 | 706 | 200DB | 5.0000 | 188 | |||
| LAPTOP | 2013-02-06 | 625 | 375 | 200DB | 5.0000 | 100 | |||
| RIDING LAWNMOWER | 2014-05-09 | 2,186 | 200DB | 5.0000 | 1,366 | ||||
| FENCING | 2014-10-01 | 4,984 | 150DB | 15.0000 | 2,523 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 186,751 | 38,051 | 148,700 | 186,751 |
| FENCING | 4,984 | 4,984 | 4,984 | |
| LAND | 1,459,600 | 1,459,600 | 1,459,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,248 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE TO LAKALA TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 982724 |
| Balance Due | 872608 |
| Date of Note | 2009-12 |
| Maturity Date | 1934-12 |
| Repayment Terms | 3 YEAR ADJUSTABLE ARM |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | 400 EHU ROAD, MAKAWAO, HI 96768 |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL | ||||
| AUTOMOBILE EXPENSE | 2,277 | 2,277 | ||
| INSURANCE | 3,694 | 3,694 | ||
| REPAIRS & MAINTENANCE | 19,671 | 19,671 | ||
| FACILITIES EXPENSE | 436 | 436 | ||
| UTILITIES | 4,018 | 4,018 | ||
| OUTSIDE SERVICES | 3,284 | 3,284 | ||
| EXPENSES | ||||
| AUTO | 1,828 | 1,767 | ||
| FEES | 135 | |||
| DUES & SUBSCRIPTIONS | 54 | 100 | ||
| OFFICE | 374 | |||
| SUPPLIES | 66 | 14 | ||
| GROUNDS MAINTENANCE | 1,235 | 1,235 | ||
| PROGRAM EXPENSES | 2,609 | 2,609 | ||
| INTERNET AND TELEPHONE | 1,359 | |||
| INSURANCE | 4,516 | 3,694 | ||
| LANDSCAPE MAINTENANCE | 28,887 | 28,887 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 284 | 271 |
| SECURITY DEPOSITS | 2,450 | 2,800 |
| Name | Address |
|---|---|
|
|
PO BOX 1209 PO BOX 1209 MAKAWAO,HI96768 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 150 | 125 | ||
| RENTAL | 1,775 |