| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2008-12-17 | 18,357 | 10,098 | 120.000000000000 | 1,836 | 0 | 1,836 | 11,934 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 1998-11-03 | 12,012 | 12,012 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PROJECTOR | 1999-02-05 | 4,018 | 4,018 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CAR | 1995-08-25 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 1995-12-13 | 9,000 | 8,925 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1996-01-16 | 9,000 | 9,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 DESKS - OLATHE | 1998-02-02 | 511 | 511 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FILE CABINET - OLATHE | 1998-03-10 | 178 | 176 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CHAIRS/DESKS/TABLES - CAMPUS | 1998-03-13 | 400 | 399 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE - OLATHE | 1998-06-08 | 383 | 383 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 CHAIRS - OLATHE | 1998-06-08 | 320 | 320 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1997-12-08 | 4,192 | 4,191 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1998-01-02 | 4,837 | 4,837 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT - OLATHE | 1998-01-06 | 1,109 | 1,107 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CASSETTE PLAYER - OLATHE | 1998-02-02 | 97 | 97 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TV, VCR - OLATHE | 1998-02-02 | 370 | 370 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1998-02-11 | 1,383 | 1,383 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPY MACHINE - CAMPUS | 1998-03-13 | 400 | 400 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER, HD - OLATHE | 1998-04-07 | 2,681 | 2,680 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ADAPTERS - OLATHE | 1998-06-08 | 279 | 279 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2 COMPUTERS - OLATHE | 1998-06-08 | 2,244 | 2,244 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DICTAPHONE - OLATHE | 1998-06-08 | 300 | 300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PRINTER - OLATHE | 1998-06-17 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DISHWASHER - CAMPUS | 1998-02-04 | 549 | 548 | SL | 7.000000000000 | 0 | 0 | 0 | |
| POWER WASHER - CAMPUS | 1998-03-25 | 732 | 732 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DISHWASHER - CAMPUS | 1998-04-08 | 1,200 | 1,199 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MOWER, WEEDEATER, BLOWER - CAMPUS | 1998-04-22 | 3,187 | 3,186 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRAILER | 1998-05-22 | 665 | 665 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PLUMBING - CAMPUS | 1998-05-15 | 18,875 | 7,631 | SL | 40.000000000000 | 472 | 0 | 472 | |
| SPRINKLER SYSTEM - CAMPUS | 1998-05-15 | 50,510 | 50,510 | SL | 15.000000000000 | 0 | 0 | 0 | |
| REMODELING - CAMPUS | 1998-05-15 | 4,377 | 1,763 | SL | 40.000000000000 | 109 | 0 | 109 | |
| CARPET/COUNTER TOP - CAMPUS | 1998-05-15 | 4,825 | 4,825 | SL | 15.000000000000 | 0 | 0 | 0 | |
| REMODELING - CAMPUS | 1998-05-15 | 39,942 | 16,149 | SL | 40.000000000000 | 999 | 0 | 999 | |
| TOOLS | 1999-06-28 | 3,500 | 3,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COURTYARD COVER | 1999-06-11 | 1,620 | 1,620 | SL | 15.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 2000-02-08 | 2,259 | 2,177 | SL | 15.000000000000 | 82 | 0 | 82 | |
| COURTYARD COVER | 1999-10-25 | 33,102 | 12,144 | SL | 40.000000000000 | 828 | 0 | 828 | |
| RETAINING WALL | 1999-09-14 | 2,394 | 2,373 | SL | 15.000000000000 | 21 | 0 | 21 | |
| FLOOR | 2001-07-12 | 2,000 | 1,664 | SL | 15.000000000000 | 133 | 0 | 133 | |
| BUILDING | 1999-08-13 | 1,992,250 | 742,940 | SL | 40.000000000000 | 49,806 | 0 | 49,806 | |
| LAND | 1999-08-13 | 712,026 | L | 0 | 0 | 0 | |||
| WATERPUMP | 1999-12-14 | 744 | 742 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VACUUM CLEANER | 1999-10-15 | 501 | 501 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DESKS AND CHAIRS | 1999-10-05 | 2,526 | 2,526 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PLAYGROUND | 2001-08-21 | 724 | 601 | SL | 15.000000000000 | 48 | 0 | 48 | |
| MATTRESSES | 2003-05-06 | 390 | 390 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WARDROBES/MATTRESSES | 2001-02-19 | 685 | 685 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2001-02-16 | 2,420 | 2,420 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2001-06-18 | 2,137 | 2,136 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW GYM & CLASSROOMS | 2000-09-15 | 2,655,059 | 918,202 | SL | 40.000000000000 | 66,376 | 0 | 66,376 | |
| LANDSCAPING | 2000-09-01 | 18,687 | 17,236 | SL | 15.000000000000 | 1,246 | 0 | 1,246 | |
| SPRINKLER SYSTEM-LAWN | 2000-09-01 | 3,727 | 3,431 | SL | 15.000000000000 | 248 | 0 | 248 | |
| NEW ROOF | 2000-09-01 | 39,727 | 13,737 | SL | 40.000000000000 | 993 | 0 | 993 | |
| PARKING LOT RESURFACE-SEAL | 2000-09-01 | 72,159 | 66,552 | SL | 15.000000000000 | 4,811 | 0 | 4,811 | |
| PLAY AREA TEMPERED GLASS | 2000-10-23 | 6,084 | 5,548 | SL | 15.000000000000 | 406 | 0 | 406 | |
| MATTRESSES | 2003-06-09 | 235 | 235 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC | 2002-08-28 | 106,243 | 31,429 | SL | 40.000000000000 | 2,656 | 0 | 2,656 | |
| NEW HS BUILDING CONSTRUCTION | 2002-12-16 | 30,000 | 8,688 | SL | 40.000000000000 | 750 | 0 | 750 | |
| CLASSROOM REMODEL | 2005-06-14 | 100,769 | 22,881 | ADS | 40.000000000000 | 2,519 | 0 | 2,519 | |
| CONTAINER | 2005-04-01 | 2,862 | 2,860 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CLASSROOM REMODEL | 2005-07-14 | 13,963 | 3,127 | ADS | 40.000000000000 | 349 | 0 | 349 | |
| CLASSROOM REMODEL | 2005-08-15 | 33,627 | 7,464 | ADS | 40.000000000000 | 841 | 0 | 841 | |
| CARPET | 2006-01-01 | 25,000 | 25,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CLASSROOM REMODEL | 2005-09-15 | 3,573 | 783 | ADS | 40.000000000000 | 89 | 0 | 89 | |
| GYMNASIUM/DORM | 2006-09-01 | 1,201,652 | 234,068 | ADS | 40.000000000000 | 30,041 | 0 | 30,041 | |
| ELEMENTARY GYMNASIUM | 2008-04-01 | 2,028,812 | 314,890 | ADS | 40.000000000000 | 50,720 | 0 | 50,720 | |
| CLASSROOM REMODEL | 2005-10-15 | 17,622 | 3,840 | ADS | 40.000000000000 | 441 | 0 | 441 | |
| LANDSCAPING - GYM | 2008-07-01 | 19,512 | 7,806 | SL | 15.000000000000 | 1,301 | 0 | 1,301 | |
| CLASSROOM REMODEL | 2005-11-15 | 187,719 | 40,478 | ADS | 40.000000000000 | 4,693 | 0 | 4,693 | |
| CLASSROOM REMODEL | 2005-12-12 | 229,194 | 48,943 | ADS | 40.000000000000 | 5,730 | 0 | 5,730 | |
| CLASSROOM REMODEL | 2006-01-13 | 94,667 | 20,021 | ADS | 40.000000000000 | 2,367 | 0 | 2,367 | |
| CLASSROOM REMODEL | 2006-04-01 | 114,131 | 23,419 | ADS | 40.000000000000 | 2,853 | 0 | 2,853 | |
| CLASSROOM REMODEL | 2006-04-06 | 2,023 | 419 | ADS | 40.000000000000 | 51 | 0 | 51 | |
| CLASSROOM REMODEL | 2006-05-15 | 103,069 | 20,939 | ADS | 40.000000000000 | 2,577 | 0 | 2,577 | |
| CLASSROOM REMODEL | 2006-06-09 | 15,631 | 3,144 | ADS | 40.000000000000 | 391 | 0 | 391 | |
| CLASSROOM REMODEL | 2006-03-15 | 158,604 | 32,876 | ADS | 40.000000000000 | 3,965 | 0 | 3,965 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PALANI RD REAL ESTATE, KAILUA-LONA, HI | 2012-06 | PURCHASED | 2015-03 | CATHRYN LYN ANDEREGG | 675,000 | 390,497 | 40,476 | 244,027 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DONATED TIME SHARE CONDOS | AT COST | 33,000 | 0 |
| DONATED DUPLEX | AT COST | 0 | 0 |
| PALANI ROAD PROPERTY | AT COST | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 12,012 | 12,012 | 0 | |
| PROJECTOR | 4,018 | 4,018 | 0 | |
| CAR | 1,500 | 1,500 | 0 | |
| TRACTOR | 9,000 | 8,925 | 75 | |
| FURNITURE | 9,000 | 9,000 | 0 | |
| 2 DESKS - OLATHE | 511 | 511 | 0 | |
| FILE CABINET - OLATHE | 178 | 176 | 2 | |
| CHAIRS/DESKS/TABLES - CAMPUS | 400 | 399 | 1 | |
| OFFICE FURNITURE - OLATHE | 383 | 383 | 0 | |
| 2 CHAIRS - OLATHE | 320 | 320 | 0 | |
| COMPUTER - OLATHE | 4,192 | 4,191 | 1 | |
| COMPUTER - OLATHE | 4,837 | 4,837 | 0 | |
| OFFICE EQUIPMENT - OLATHE | 1,109 | 1,107 | 2 | |
| CASSETTE PLAYER - OLATHE | 97 | 97 | 0 | |
| TV, VCR - OLATHE | 370 | 370 | 0 | |
| COMPUTER - OLATHE | 1,383 | 1,383 | 0 | |
| COPY MACHINE - CAMPUS | 400 | 400 | 0 | |
| COMPUTER, HD - OLATHE | 2,681 | 2,680 | 1 | |
| ADAPTERS - OLATHE | 279 | 279 | 0 | |
| 2 COMPUTERS - OLATHE | 2,244 | 2,244 | 0 | |
| DICTAPHONE - OLATHE | 300 | 300 | 0 | |
| PRINTER - OLATHE | 380 | 380 | 0 | |
| DISHWASHER - CAMPUS | 549 | 548 | 1 | |
| POWER WASHER - CAMPUS | 732 | 732 | 0 | |
| DISHWASHER - CAMPUS | 1,200 | 1,199 | 1 | |
| MOWER, WEEDEATER, BLOWER - CAMPUS | 3,187 | 3,186 | 1 | |
| TRAILER | 665 | 665 | 0 | |
| PLUMBING - CAMPUS | 18,875 | 8,103 | 10,772 | |
| SPRINKLER SYSTEM - CAMPUS | 50,510 | 50,510 | 0 | |
| REMODELING - CAMPUS | 4,377 | 1,872 | 2,505 | |
| CARPET/COUNTER TOP - CAMPUS | 4,825 | 4,825 | 0 | |
| REMODELING - CAMPUS | 39,942 | 17,148 | 22,794 | |
| TOOLS | 3,500 | 3,500 | 0 | |
| COURTYARD COVER | 1,620 | 1,620 | 0 | |
| STORAGE SHED | 2,259 | 2,259 | 0 | |
| COURTYARD COVER | 33,102 | 12,972 | 20,130 | |
| RETAINING WALL | 2,394 | 2,394 | 0 | |
| FLOOR | 2,000 | 1,797 | 203 | |
| BUILDING | 1,992,250 | 792,746 | 1,199,504 | |
| LAND | 712,026 | 0 | 712,026 | |
| WATERPUMP | 744 | 742 | 2 | |
| VACUUM CLEANER | 501 | 501 | 0 | |
| DESKS AND CHAIRS | 2,526 | 2,526 | 0 | |
| PLAYGROUND | 724 | 649 | 75 | |
| MATTRESSES | 390 | 390 | 0 | |
| WARDROBES/MATTRESSES | 685 | 685 | 0 | |
| LAPTOP | 2,420 | 2,420 | 0 | |
| LAPTOP | 2,137 | 2,136 | 1 | |
| NEW GYM & CLASSROOMS | 2,655,059 | 984,578 | 1,670,481 | |
| LANDSCAPING | 18,687 | 18,482 | 205 | |
| SPRINKLER SYSTEM-LAWN | 3,727 | 3,679 | 48 | |
| NEW ROOF | 39,727 | 14,730 | 24,997 | |
| PARKING LOT RESURFACE-SEAL | 72,159 | 71,363 | 796 | |
| PLAY AREA TEMPERED GLASS | 6,084 | 5,954 | 130 | |
| MATTRESSES | 235 | 235 | 0 | |
| HVAC | 106,243 | 34,085 | 72,158 | |
| NEW HS BUILDING CONSTRUCTION | 30,000 | 9,438 | 20,562 | |
| CLASSROOM REMODEL | 100,769 | 25,400 | 75,369 | |
| CONTAINER | 2,862 | 2,860 | 2 | |
| CLASSROOM REMODEL | 13,963 | 3,476 | 10,487 | |
| CLASSROOM REMODEL | 33,627 | 8,305 | 25,322 | |
| CARPET | 25,000 | 25,000 | 0 | |
| CLASSROOM REMODEL | 3,573 | 872 | 2,701 | |
| GYMNASIUM/DORM | 1,201,652 | 264,109 | 937,543 | |
| ELEMENTARY GYMNASIUM | 2,028,812 | 365,610 | 1,663,202 | |
| CLASSROOM REMODEL | 17,622 | 4,281 | 13,341 | |
| LANDSCAPING - GYM | 19,512 | 9,107 | 10,405 | |
| CLASSROOM REMODEL | 187,719 | 45,171 | 142,548 | |
| CLASSROOM REMODEL | 229,194 | 54,673 | 174,521 | |
| CLASSROOM REMODEL | 94,667 | 22,388 | 72,279 | |
| CLASSROOM REMODEL | 114,131 | 26,272 | 87,859 | |
| CLASSROOM REMODEL | 2,023 | 470 | 1,553 | |
| CLASSROOM REMODEL | 103,069 | 23,516 | 79,553 | |
| CLASSROOM REMODEL | 15,631 | 3,535 | 12,096 | |
| CLASSROOM REMODEL | 158,604 | 36,841 | 121,763 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES | 8,259 | 6,423 | 6,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE AND UTILITIES | 86,306 | 80,537 | 80,537 | 5,769 |
| INSURANCE | 36,685 | 34,233 | 34,233 | 2,452 |
| LICENSES AND PERMITS | 199 | 120 | 120 | 9 |
| OFFICE EXPENSE | 284 | 0 | 0 | 284 |
| REPAIRS AND MAINTENANCE | 3,208 | 2,994 | 2,994 | 214 |
| BANK CHARGES | 67 | 0 | 0 | 67 |
| AMORTIZATION | 1,836 | 1,713 | 1,713 | 123 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT FROM COMMUNITY CHRISTIAN ACADEMY | 821,450 | 821,450 | 821,450 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHECKING ACCOUNT DEFICIT | 1,953 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAX | 13 | 12 | 12 | 1 |