| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 18,351 | 18,351 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COTTAGE RENOVATION | 2003-01-01 | 40,011 | 17,459 | S/L | 27.5000 | 1,455 | 1,455 | ||
| COTTAGE BLINDS | 2003-04-03 | 1,202 | 1,202 | S/L | 7.0000 | ||||
| MASONRY SERVICES | 1982-01-01 | 5,775 | 5,775 | S/L | 10.0000 | ||||
| MAIN BUILDING IMPROVEMENTS | 1982-03-01 | 14,050 | 14,050 | S/L | 10.0000 | ||||
| PAINTING | 1982-04-01 | 3,540 | 3,540 | S/L | 3.0000 | ||||
| FIRE SPRINKLER SYSTEM | 1990-10-01 | 87,452 | 87,452 | S/L | 10.0000 | ||||
| BUILDING IMPROVEMENTS | 2001-09-01 | 4,147,287 | 1,382,429 | S/L | 40.0000 | 103,684 | 103,684 | ||
| D&D INDUSTRIES | 1990-07-01 | 2,464 | 2,464 | S/L | 5.0000 | ||||
| TRACTOR | 1990-10-01 | 2,288 | 2,288 | S/L | 5.0000 | ||||
| ICE MAKER | 1990-10-01 | 1,224 | 1,224 | S/L | 5.0000 | ||||
| COMPUTER | 1991-01-01 | 3,430 | 3,430 | S/L | 5.0000 | ||||
| ALU LIKE - KOPP (FREEZER) | 1991-10-01 | 1,665 | 1,665 | S/L | 5.0000 | ||||
| MAINTEC, INC. (COMPUTER) | 1991-11-01 | 3,427 | 3,427 | S/L | 5.0000 | ||||
| ELEC BUS MACH (COPIER) | 1991-11-01 | 2,058 | 2,058 | S/L | 5.0000 | ||||
| SEARS (CELLULAR) | 1992-03-01 | 395 | 395 | S/L | 5.0000 | ||||
| ELEC BUS MACH (COPIER) | 1992-06-01 | 1,664 | 1,664 | S/L | 5.0000 | ||||
| BOISE CASCADE (FILE CABINET) | 1992-07-01 | 1,165 | 1,165 | S/L | 5.0000 | ||||
| CART | 1992-11-01 | 1,594 | 1,594 | S/L | 5.0000 | ||||
| REFRIGERATOR | 1992-12-01 | 716 | 716 | S/L | 5.0000 | ||||
| RANGE | 1993-08-01 | 4,044 | 4,044 | S/L | 5.0000 | ||||
| 4" BACKFLOW PREVENTER | 1995-05-01 | 1,600 | 1,600 | S/L | 5.0000 | ||||
| GENERATOR-OLYMPIAN CD050 | 1995-05-09 | 21,198 | 21,198 | S/L | 5.0000 | ||||
| GENERATOR-INSTALLATION | 1995-05-01 | 12,817 | 12,817 | S/L | 5.0000 | ||||
| STORAGE CONTAINER | 1997-03-20 | 7,344 | 7,344 | S/L | 5.0000 | ||||
| MICRON COMPUTER(2)/PRINTER | 1998-12-16 | 4,175 | 4,175 | S/L | 5.0000 | ||||
| HP 1100SE PRINTER | 1999-12-21 | 417 | 417 | S/L | 5.0000 | ||||
| AMSCO KITCHEN EQUIPMENT | 2001-09-01 | 80,169 | 80,169 | S/L | 5.0000 | ||||
| NORSTAR PLUS TELEPHONE SYSTEM | 2001-09-01 | 3,548 | 3,548 | S/L | 5.0000 | ||||
| DANIEL DESIGN BLINDS, BEDSPREAD | 2001-09-01 | 35,952 | 35,952 | S/L | 5.0000 | ||||
| GTE TELEPHONE SYSTEM | 2001-09-01 | 9,078 | 9,078 | S/L | 5.0000 | ||||
| CARGO FURNITURE | 2001-09-01 | 85,990 | 85,990 | S/L | 5.0000 | ||||
| LAWNMOWER | 2002-03-19 | 3,750 | 3,750 | S/L | 5.0000 | ||||
| (2) 2003 CHEV VAN 7PASS/15PA | 2004-02-01 | 48,062 | 48,062 | S/L | 5.0000 | ||||
| DELL COMPUTERS/INSTALLATION | 2004-04-13 | 7,507 | 7,507 | S/L | 5.0000 | ||||
| LA-Z-BOY FURNITURE - 4 RECLINER | 2004-11-09 | 1,925 | 1,925 | S/L | 7.0000 | ||||
| SLEEPLAND - ROLLAWAY BED | 2004-11-24 | 311 | 311 | S/L | 7.0000 | ||||
| GAS BLOWER, HEDGETRIMMER | 2004-11-29 | 267 | 267 | S/L | 7.0000 | ||||
| FISHER - VARIOUS EQPT/FURNITURE | 2004-01-01 | 5,046 | 5,046 | S/L | 7.0000 | ||||
| FISHER HAWAII - CONFERENCE | 2004-12-08 | 433 | 433 | S/L | 7.0000 | ||||
| FISHER HAWAII - CHAIRS | 2004-12-08 | 334 | 334 | S/L | 7.0000 | ||||
| FISHER - ADC FURNITURE | 2004-12-08 | 1,249 | 1,249 | S/L | 7.0000 | ||||
| FISHER - BOOKCASE/STORAGE | 2004-12-10 | 386 | 386 | S/L | 7.0000 | ||||
| FISHER - PRINTER STAND/TV CABINET | 2004-12-20 | 431 | 431 | S/L | 7.0000 | ||||
| VERIZON - 4-LINE PHONE | 2004-12-21 | 607 | 607 | S/L | 5.0000 | ||||
| FISHER - LATERAL FILE CABINET | 2004-12-27 | 404 | 404 | S/L | 7.0000 | ||||
| (3) LUNALILO PORTRAITS | 2004-12-29 | 280 | 280 | S/L | 7.0000 | ||||
| BOH - COMPUTERWORKS | 2004-12-31 | 14,137 | 14,137 | S/L | 5.0000 | ||||
| PICTURES PLUS - (3) CUSTOM FRAMES | 2005-01-21 | 778 | 778 | S/L | 7.0000 | ||||
| WICKERWORKS - SUN ROOM FURNITURE | 2005-02-24 | 2,108 | 2,108 | S/L | 7.0000 | ||||
| COSTCO - SAFE/SAFE SUPPLIES | 2005-02-25 | 519 | 519 | S/L | 7.0000 | ||||
| DELL 942 PRINTER | 2005-03-11 | 207 | 207 | S/L | 5.0000 | ||||
| STORAGE RACK | 2005-03-31 | 1,502 | 1,502 | S/L | 7.0000 | ||||
| CICO ENT - WAX MACHINE | 2005-03-31 | 1,615 | 1,615 | S/L | 7.0000 | ||||
| TAKEMOTO ELECTRIC - STEAMER | 2005-04-06 | 1,529 | 1,529 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2005-04-21 | 214 | 214 | S/L | 7.0000 | ||||
| FISHER - OFFICE FURNITURE | 2005-08-02 | 2,835 | 2,835 | S/L | 7.0000 | ||||
| WALKIN REFRIGERATOR AND FREEZER | 2005-05-27 | 30,000 | 30,000 | S/L | 7.0000 | ||||
| RCA - 52" WIDESCREEN REAR PROJECTION TV | 2006-10-02 | 884 | 884 | S/L | 7.0000 | ||||
| ROBERT'S REFRIG - REPLACE FRIDGE | 2006-10-12 | 3,297 | 3,297 | S/L | 7.0000 | ||||
| CSMC - 6 LA-Z-BOY RECLINA-ROCKER | 2006-10-23 | 5,714 | 5,714 | S/L | 7.0000 | ||||
| CONVECTION OVEN - GAS, SINGER | 2007-11-28 | 2,717 | 2,717 | S/L | 7.0000 | ||||
| LAZBOY RECLINER ROCKER (2) | 2007-12-10 | 6,011 | 6,011 | S/L | 7.0000 | ||||
| ADDITIONS/ALTERATIONS/ADA RAMP 5 | 2007-12-31 | 208,702 | 36,523 | S/L | 40.0000 | 5,217 | 5,217 | ||
| TRI-G22010 FREEZER/2DR/DELIV | 2008-08-21 | 3,980 | 3,601 | S/L | 7.0000 | 379 | 379 | ||
| REFRIGERATOR FOR SNACK BAR | 2008-11-20 | 416 | 416 | S/L | 5.0000 | ||||
| WATER FOUNTAIN | 2009-03-12 | 610 | 508 | S/L | 7.0000 | 87 | 87 | ||
| COSTCO - TV FOR OHANA ROOM | 2009-03-20 | 1,099 | 1,099 | S/L | 5.0000 | ||||
| AIR CONDITIONER UNIT | 2009-09-01 | 1,700 | 1,700 | S/L | 5.0000 | ||||
| 08 TOYOTA SIENNA VAN (PINE) | 2009-01-07 | 23,103 | 23,103 | S/L | 5.0000 | ||||
| OFFICE AIR CONDITIONER | 2010-04-27 | 2,200 | 2,053 | S/L | 5.0000 | 147 | 147 | ||
| MAIN OFFICE AIR CONDITIONER | 2011-02-10 | 2,700 | 2,115 | S/L | 5.0000 | 540 | 540 | ||
| TOMB RENOVATION AT KAWAIA | 2012-01-09 | 609,986 | 46,922 | S/L | 39.0000 | 15,641 | 15,641 | ||
| DELL OPTIPLEX 3010 SFF (4) | 2012-08-29 | 5,612 | 2,619 | S/L | 5.0000 | 1,122 | 1,122 | ||
| SOUND EQUIPMENT - EASY MUSIC | 2012-09-18 | 966 | 435 | S/L | 5.0000 | 193 | 193 | ||
| SIMPLEX ALARM PANEL | 2012-12-27 | 2,984 | 1,194 | S/L | 5.0000 | 597 | 597 | ||
| ICE MACHINE - ROBERT'S REFRIG | 2013-07-01 | 4,924 | 1,477 | S/L | 5.0000 | 985 | 985 | ||
| 2 35 GALLON GREASE INTERCEPTOR | 2014-03-10 | 8,406 | 951 | S/L | 7.0000 | 1,201 | 1,201 | ||
| LAWN MOWER - HOME DEPOT | 2014-01-25 | 3,113 | 426 | S/L | 7.0000 | 445 | 445 | ||
| WATER HEATER REPLACEMENT | 2014-02-20 | 13,623 | 1,135 | S/L | 10.0000 | 1,362 | 1,362 | ||
| FANS - THE FAN SHOP | 2014-03-21 | 1,861 | 233 | S/L | 7.0000 | 266 | 266 | ||
| SERVER - SPANNING SOLUTION | 2014-04-01 | 4,478 | 672 | S/L | 5.0000 | 895 | 895 | ||
| AIR CONDITIONER - ADULT CAR | 2014-10-07 | 3,962 | 142 | S/L | 7.0000 | 566 | 566 | ||
| AIR CONDITIONER - ADULT CAR | 2014-10-07 | 2,411 | 86 | S/L | 7.0000 | 344 | 344 | ||
| STEAMER | 2015-07-17 | 2,094 | S/L | 3.0000 | 291 | 291 | |||
| AIR CONDITIONER - 2 CARRIER 50TC-A07 | 2015-10-19 | 23,940 | S/L | 5.0000 | 798 | 798 | |||
| VIDEO SURVEILLANCE SYSTEM - 29 CAMERAS | 2015-11-16 | 20,136 | S/L | 3.0000 | 559 | 559 | |||
| LAPTOP COMPUTER | 2015-12-15 | 1,116 | S/L | 3.0000 | 31 | 31 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOH - CORPORATE BONDS | ||
| UBS - MUTUAL FUNDS - FIXED INCOME | 3,282,804 | 3,282,804 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - MUTUAL FUNDS | ||
| UBS - MUTUAL FUNDS - EQUITIES | 2,409,458 | 2,409,458 |
| UBS - MUTUAL FUNDS - OTHER | 3,301,795 | 3,301,795 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AUTOMOBILE | 71,166 | 71,166 | ||
| BUILDING & IMPROVEMENTS | 5,266,068 | 1,869,412 | 3,396,656 | 3,396,656 |
| EQUIPMENT, FURNITURE & FIXTURES | 497,749 | 417,087 | 80,662 | 80,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 72,506 | 72,506 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CLIENT TRUST ACCOUNT | 5,737 | 3,115 | 3,115 |
| RESTRICTED CASH | 312,284 | 312,284 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 377,364 |
| NET AMORTIZATION/ACCRETION | 93 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL LUAU | ||||
| OTHER EXPENSES | 25,348 | 25,348 | ||
| GOLF TOURNAMENT | ||||
| OTHER EXPENSES | 16,892 | 16,892 | ||
| EXPENSES | ||||
| FACILITY MANAGEMENT | 93,276 | 24,851 | 67,454 | |
| FOOD SUPPLIES | 107,944 | 104,338 | ||
| INSURANCE | 49,047 | 49,047 | ||
| MARKETING & PROMOTION | 16,527 | 16,527 | ||
| MISCELLANEOUS | 12,346 | 11,219 | 1,127 | |
| SUPPLIES | 54,895 | 5,085 | 49,665 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENT SERVICES | 1,938,737 | 1,938,737 | |
| ADULT DAY CARE | 325,744 | 325,744 | |
| RESPITE FEES -TEMPORARY STAYS | 9,990 | 9,990 | |
| FOOD SERVICE FEES | 52,618 | 52,618 | |
| MISCELLANEOUS PROGRAM FEES | 9,488 | 9,488 | |
| LITIGATION SETTLEMENTS | 16 | 16 | 16 |
| FINDER'S FEE RECAPTURE | 6,890 | 6,890 | 6,890 |
| OTHER INVESTMENT INCOME | 20,179 | 20,179 | 20,179 |
| ANNUAL LUAU | 37,525 | 37,525 | |
| GOLF TOURNAMENT | 46,785 | 46,785 | |
| MEMBER NETWORK REBATE | 234 | 234 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT - TRUST ACCOUNT | 3,115 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARCHITECTURAL SERVICES | 52,350 | 52,350 | ||
| INVESTMENT MANAGEMENT | 24,662 | 24,662 | ||
| LAUNDRY SERVICES | 17,366 | 15,688 | ||
| PAYROLL SERVICE FEES | 2,592 | 2,592 | ||
| DIET & NUTRITION CONSULATION | 1,560 | 1,560 |