| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,924 | 0 | 0 | 1,924 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| FHB POINTS | 2008-04-01 | 2,200 | 712 | 360.000000000000 | 73 | 73 | 73 | 785 |
| FHB LOAN FEES | 2008-08-15 | 1,027 | 320 | 360.000000000000 | 34 | 34 | 34 | 354 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (7-5-004-002-0000) | 2002-12-31 | 380,000 | L | 0 | 0 | 0 | |||
| LAND (7-5-004-035-0000) | 2003-12-31 | 1,304,663 | L | 0 | 0 | 0 | |||
| LAND - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 2008-04-01 | 183,352 | L | 0 | 0 | 0 | |||
| BUILDING - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 2008-08-15 | 128,896 | 43,941 | SL | 27.500000000000 | 4,687 | 4,687 | 4,687 | |
| FLOORING | 2008-08-15 | 2,988 | 1,022 | SL | 27.500000000000 | 109 | 109 | 109 | |
| SPRINKLERS | 2008-08-15 | 830 | 520 | SL | 15.000000000000 | 55 | 55 | 55 | |
| GUTTERS | 2008-08-15 | 1,225 | 422 | SL | 27.500000000000 | 45 | 45 | 45 | |
| RENOVATION COSTS | 2008-08-15 | 45,182 | 15,403 | SL | 27.500000000000 | 1,643 | 1,643 | 1,643 | |
| ADDITIONAL LAND COSTS | 2008-09-24 | 98,023 | L | 0 | 0 | 0 | |||
| WATER METER | 2006-09-06 | 3,790 | 1,748 | SL | 25.000000000000 | 152 | 152 | 152 | |
| 2 CEILING FANS | 2012-10-10 | 201 | 201 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2013-08-29 | 1,236 | 1,070 | SL | 5.000000000000 | 62 | 62 | 62 | |
| WASHING MACHINE | 2015-04-15 | 750 | 413 | SL | 5.000000000000 | 150 | 150 | 150 | |
| LONO KONA SEWER CONNECTION FEE | 2018-12-31 | 9,025 | NC | 0 % | 0 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DE MINIMIS SAFE HARBOR ELECTION | 990-PF | SECTION 1.263(A)-1(F) DE MINIMIS SAFE HARBOR ELECTIONLANIAKEA FOUNDATION765 KUMUKAHI PLACEHONOLULU, HI 96825TAXPAYER IDENTIFICATION NUMBER: 30-0107896FOR THE YEAR ENDING DECEMBER 31, 2018LANIAKEA FOUNDATION IS MAKING THE DE MINIMIS SAFE HARBOR ELECTION UNDER REG. SEC. 1.263(A)-1(F). |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 183,352 | 0 | 183,352 | 183,700 |
| BUILDING - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 128,896 | 48,628 | 80,268 | 119,800 |
| FHB POINTS | 2,200 | 785 | 1,415 | 785 |
| FHB LOAN FEES | 1,027 | 354 | 673 | 354 |
| FLOORING | 2,988 | 1,131 | 1,857 | 1,131 |
| SPRINKLERS | 830 | 575 | 255 | 575 |
| GUTTERS | 1,225 | 467 | 758 | 467 |
| RENOVATION COSTS | 45,182 | 17,046 | 28,136 | 0 |
| ADDITIONAL LAND COSTS | 98,023 | 0 | 98,023 | 0 |
| WATER METER | 3,790 | 1,900 | 1,890 | 1,900 |
| 2 CEILING FANS | 201 | 201 | 0 | 201 |
| WASHING MACHINE | 750 | 563 | 187 | 563 |
| LONO KONA SEWER CONNECTION FEE | 9,025 | 0 | 9,025 | 9,025 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BESSEMER TRUST | AT COST | 195,763 | 218,084 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (7-5-004-002-0000) | 380,000 | 0 | 380,000 | 392,200 |
| LAND (7-5-004-035-0000) | 1,304,663 | 0 | 1,304,663 | 947,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST HAWAIIAN BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 220,000 |
| Balance Due | 71,399 |
| Date of Note | 2008-04 |
| Maturity Date | 2038-04 |
| Repayment Terms | |
| Interest Rate | 5.750000000000 |
| Security Provided by Borrower | 75-5770 ALAHOU ST., KAILUA-KONA, HI 96740 |
| Purpose of Loan | PURCHASE OF 75-5770 ALAHOU ST., KAILUA-KONA, HI 96740 |
| Description of Lender Consideration | BUILDING AND LAND AT 75-5770 ALAHOU ST., KAILUA-KONA, HI 96740 |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED COST | 22,027 | 22,027 | 22,027 |
| DEPOSITS | 50 | 50 | 50 |
| PROGRAM-RELATED INVESTMENTS (ARTWORK) | 58,200 | 58,200 | 58,200 |
| INVENTORY FOR AUCTION FUNDRAISERS | 4,642 | 1,142 | 1,142 |
| DUE FROM PA POHAKU KUAKINI LLC | 79 | 0 | 0 |
| CASH IN ESCROW | -397 | 1,587 | 1,587 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE & PERMITS | 4 | 0 | 0 | 4 |
| WEBSITE | 15 | 0 | 0 | 15 |
| INVESTMENT EXPENSE | 1 | 1 | 0 | 1 |
| INSURANCE | 622 | 0 | 0 | 622 |
| BANK SERVICE CHARGE | 13 | 0 | 0 | 13 |
| POSTAGE | 1 | 0 | 0 | 1 |
| INSURANCE | 893 | 893 | 893 | 0 |
| WATER | 689 | 689 | 689 | 0 |
| YARD MAINTENANCE | 1,896 | 1,896 | 1,896 | 0 |
| GENERAL EXCISE TAX | 1,097 | 1,097 | 1,097 | 0 |
| REPAIRS | 1,856 | 1,856 | 1,856 | 0 |
| PENALTIES | 34 | 34 | 34 | 0 |
| SUPPLIES | 69 | 69 | 69 | 0 |
| LOSS ON REFRIGERATOR DISPOSAL | 103 | 103 | 103 | 0 |
| AMORTIZATION | 107 | 107 | 107 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EASEMENT FEE | 29,300 | 29,300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO PA POHAKU KUAKINI LLC | 0 | 408 |
| RENTAL DEPOSIT | 0 | 2,250 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| SALE OF PAINTING | 3,000 | 3,500 | -500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 400 | 0 | 0 | 400 |
| FEDERAL INCOME TAX | 65 | 0 | 0 | 65 |
| GENERAL EXCISE TAX | 1,323 | 0 | 1,323 | 0 |
| PROPERTY TAX | 3,231 | 3,231 | 3,231 | 0 |