| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,000 | 0 | 1,000 | |
| ACCOUNTING FEES | 2,155 | 2,155 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| RESIDENTIAL HOUSE | 2010-01-01 | 212,653 | 30,610 | SL | 27.500000000000 | 7,733 | 7,733 | ||
| RESIDENTIAL HOUSE | 2010-01-01 | 1,363,821 | 196,306 | SL | 27.500000000000 | 49,593 | 49,593 | ||
| IMPROVEMENTS | 2011-02-18 | 10,000 | 1,046 | SL | 27.500000000000 | 364 | 364 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL HOUSE | 212,653 | 38,343 | 174,310 | |
| RESIDENTIAL HOUSE | 1,363,821 | 245,899 | 1,117,922 | |
| IMPROVEMENTS | 10,000 | 1,410 | 8,590 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS | AT COST | 228,957 | 228,957 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1567648 |
| Balance Due | 1274608 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | KA'A'AWA, HI REAL ESTATE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FAMILIES IN NEED PROGRAM EXPENSES | 67,101 | 0 | 67,101 | |
| INSURANCE | 1,474 | 1,474 | 0 | |
| PROPERTY MAINTENANCE | 430 | 430 | 0 | |
| ADVERTISING | 1,068 | 1,068 | 0 | |
| BANK FEES | 11,748 | 11,748 | 0 | |
| INSURANCE | 8,514 | 8,514 | 0 | |
| MANAGEMENT FEES | 0 | 0 | 0 | |
| PROPERTY MAINTENANCE | 96,689 | 96,689 | 0 | |
| SUPPLIES | 5,466 | 5,466 | 0 | |
| UTILITIES | 28,578 | 28,578 | 0 | |
| MISCELLANEOUS | 12,835 | 12,835 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BAD DEBT RECOVERY | 38,000 | 38,000 | 38,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 165,750 | 176,357 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,374 | 1,374 | 0 | |
| PROPERTY TAXES | 5,382 | 5,382 | 0 |