| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,000 | 0 | 2,000 | |
| ACCOUNTING FEES | 3,155 | 3,155 | 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 | 38,343 | SL | 27.500000000000 | 2,255 | 2,255 | ||
| LAND | 2010-01-01 | 53,163 | L | 0 | 0 | ||||
| RESIDENTIAL HOUSE | 2010-01-01 | 1,363,821 | 245,899 | SL | 27.500000000000 | 49,593 | 49,593 | ||
| IMPROVEMENTS | 2011-02-18 | 10,000 | 1,410 | SL | 27.500000000000 | 364 | 364 | ||
| 2001 FORD RANGER | 2015-12-04 | 3,100 | SL | 5.000000000000 | 78 | 52 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORM 990-PF, PART XII, LINE 3B | THE FOLLOWING INFORMATION IS PROVIDED UNDER TREAS. REGS. SECTION 53-4942(A)-3(B)(7)(II)(E) FOR THE FIVE YEARS FOLLOWING THE YEAR OF A CHARITABLE SET-ASIDE UNDER THE CASH DISTRIBUTION TEST.BELOW IS A LIST OF THE DISTRIBUTABLE AMOUNTS DETERMINED UNDER IRC SECTION 4942(D) FOR ALL PAST YEARS IN THE TAXPAYER'S START-UP AND FULL PAYMENT PERIODS:START-UP YEARS:2007: $772008: $286,1042009: $300,9652010: $331,134FULL PAYMENT YEARS:2011: $283,1082012: $197,9602013: $185,7872014: $165,9242015: $341,329BELOW IS A LIST OF ACTUAL PAYMENTS MADE IN CASH OR ITS EQUIVALENT FOR EXEMPT PURPOSES DURING EACH TAX YEAR IN THE TAXPAYER'S START-UP AND FULL PAYMENT PERIODS:START-UP YEARS:2007: $25,7942008: $375,4852009: $184,0662010: $186,460FULL PAYMENT YEARS:2011: $386,1982012: $181,5302013: $358,1012014: $191,9402015: $92,729 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL HOUSE | 1,363,821 | 295,492 | 1,068,329 | |
| IMPROVEMENTS | 10,000 | 1,774 | 8,226 | |
| 2001 FORD RANGER | 3,100 | 78 | 3,022 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS | AT COST | 73,905 | 73,905 |
| Item No. | 1 |
|---|---|
| Lender's Name | CELTIC BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,567,648 |
| Balance Due | 1,241,827 |
| 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 | 67,294 | 0 | 67,294 | |
| PROPERTY MAINTENANCE | 600 | 600 | 0 | |
| ADVERTISING | 1,198 | 1,198 | 0 | |
| BANK FEES | 10,536 | 10,536 | 0 | |
| INSURANCE | 8,142 | 8,142 | 0 | |
| PROPERTY MAINTENANCE | 129,021 | 129,021 | 0 | |
| SUPPLIES | 8,772 | 8,772 | 0 | |
| UTILITIES | 23,840 | 23,840 | 0 | |
| MISCELLANEOUS | 5,036 | 5,036 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BAD DEBT RECOVERY | 44,550 | 44,550 | 44,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 176,357 | 164,631 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 725 | 725 | 0 | |
| PROPERTY TAXES | 6,730 | 6,730 | 0 |