| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX ACCOUNTING FEES | 6,617 | 6,617 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2009-01-01 | 40,000 | 9,112 | S/L | 39.0000 | 1,000 | 1,000 | 1,000 | |
| CONTAINER OFFICE | 2010-11-16 | 4,500 | 4,500 | S/L | 5.0000 | ||||
| FEE INTEREST | 2018-03-01 | 2,250,000 | |||||||
| TITLE & RECORDING FEES | 2018-03-01 | 5,034 | |||||||
| NEC PROJECTOR | 2001-08-31 | 4,578 | 4,578 | 200DB | 7.0000 | ||||
| DIGITAL CAMERA | 2001-08-31 | 421 | 421 | 200DB | 7.0000 | ||||
| COMPUTER EQUIPMENT | 2003-09-17 | 2,587 | 2,587 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2004-01-20 | 1,666 | 1,666 | 200DB | 5.0000 | ||||
| DISPLAY SCREEN | 2009-03-09 | 475 | 475 | 200DB | 5.0000 | ||||
| CENTURY SQUARE, STE 908 | 2013-12-31 | 144,100 | 14,933 | S/L | 39.0000 | 3,695 | |||
| APPLE COMPUTER | 2015-10-01 | 973 | 806 | 200DB | 5.0000 | 67 | |||
| CENTURY SQUARE STE 907 | 2015-12-29 | 103,700 | 5,318 | S/L | 39.0000 | 2,659 | |||
| EQUIPMENT | 2017-11-02 | 1,000 | 1,000 | 200DB | 10.0000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 40,000 | 10,113 | 29,887 | 40,000 |
| CONTAINER OFFICE | 4,500 | 4,500 | 4,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LAULIMA DEVELOPMENT LLC | AT COST | 104,904 | 104,904 |
| MAILE PROJECT | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 11,700 | 11,599 | 101 | 11,700 |
| CENTURY SQUARE, SUITE 908 | 144,100 | 18,628 | 125,472 | 144,100 |
| CENTURY SQUARE, SUITE 907 | 103,700 | 7,977 | 95,723 | 103,700 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 85 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | ||||
| CONTRACT SERVICES | 14,420 | 14,420 | 14,420 | |
| LAUNDRY OPERATING EXPENSES | 9,946 | 9,946 | 9,946 | |
| EXPENSES | ||||
| BANK FEES | 105 | 105 | ||
| COMMUNICATIONS | 3,954 | 3,954 | ||
| DUES AND SUBSCRIPTIONS | 733 | 733 | ||
| EDUCATION & TRAINING | 207 | 207 | ||
| INSURANCE | 7,460 | 7,460 | ||
| MEALS | 1,238 | 1,238 | ||
| REPAIRS - RENT INCOME | 454 | 454 | ||
| SUPPLIES - RENT INCOME | 2,466 | 2,466 | ||
| UTILITIES - RENT INCOME | 16,192 | 16,192 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP MANAGEMENT FEES | 21,855 | 21,855 | |
| EXPENSE REIMBURSEMENTS | 2,000 | 2,000 | |
| FEDERAL TAX REFUNDS | 291 | 291 | |
| HALAWA VIEW HOUSING PTRS L.P. | -5 | -5 | |
| KEWALO HOUSING PTRS L.P. | -5 | -5 | |
| LAULIMA DEVELOPMENT LLC | -1,455 | -1,455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NANAKULI KAUHALE DEV. L. P. | 59 | 59 |
| HALAWA VIEW HOUSING PTRS L. P. | 125 | 147 |
| KEWALO HOUSING PARTNERS L.P. | 97 | 105 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NANAKULI KAUHALE DEVELOPMENT LP | 1,428,811 | 1,428,811 | 0 % | MORTGAGE SECURITY |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAXES | 600 | 600 | ||
| COMMERC. LEASES KALEOLOA HI | 16,269 | 16,269 | 16,269 |