| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,742 | |||
| BOOKKEEPING FEES | 4,609 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2011-01-01 | 50,362 | 9,040 | S/L | 39.0000 | 1,291 | 1,291 | ||
| REFRIGERATOR | 2012-08-07 | 751 | 751 | 200DB | 5.0000 | ||||
| WATER HEATER | 2013-06-04 | 1,614 | 1,436 | 200DB | 7.0000 | 73 | 73 | ||
| LAND - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 1,459,600 | |||||||
| BUILDING - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 130,038 | 35,868 | S/L | 39.0000 | 3,334 | |||
| WOODCHIPPER | 2013-07-01 | 1,176 | 1,142 | 200DB | 5.0000 | 34 | |||
| LAPTOP | 2013-02-06 | 625 | 621 | 200DB | 5.0000 | 4 | |||
| RIDING LAWNMOWER | 2014-05-09 | 2,186 | 2,017 | 200DB | 5.0000 | 127 | |||
| FENCING | 2014-10-01 | 4,984 | 3,190 | 150DB | 15.0000 | 179 | |||
| SMALL TOOL SHED | 2015-06-26 | 1,487 | 371 | S/L | 10.0000 | 149 | |||
| SMALL TOOL SHED | 2016-06-03 | 8,517 | 1,348 | S/L | 10.0000 | 852 | |||
| TRUCK | 2017-04-13 | 15,000 | 2,250 | S/L | 5.0000 | 3,000 | |||
| EQUIPMENT | 2018-03-16 | 1,719 | 200DB | 5.0000 | 344 | ||||
| FENCING | 2018-09-28 | 11,485 | 150DB | 15.0000 | 574 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 229,944 | 67,995 | 161,949 | 877,242 |
| LAND | 1,459,600 | 1,459,600 | 603,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE TO LAKALA TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 982,724 |
| Balance Due | 760,797 |
| Date of Note | 2009-12 |
| Maturity Date | 1934-12 |
| Repayment Terms | 3 YEAR ADJUSTABLE ARM |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | 400 EHU ROAD, MAKAWAO, HI 96768 |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL INCOME | ||||
| AUTOMOBILE EXPENSES | 232 | 232 | ||
| FACILITIES EXPENSE | ||||
| GROUNDS MAINTENANCE | ||||
| HEADQUARTERS BLDG MAINTENANCE | 1,046 | 1,046 | ||
| INSURANCE | 2,350 | 2,350 | ||
| OUTSIDE SERVICES | 4,632 | 4,632 | ||
| UTILITIES | 5,047 | 5,047 | ||
| INTERNET & TELEPHONE | 1,150 | 1,150 | ||
| EXPENSES | ||||
| AUTOMOBILE EXPENSES | 2,402 | 2,402 | ||
| BANK & FILING FEES | 166 | |||
| INSURANCE | 2,700 | 2,350 | ||
| INTERNET & TELEPHONE | 614 | |||
| MEALS & ENTERTAINMENT | 5,391 | 3,372 | ||
| OFFICE EXPENSE | 613 | |||
| OPERATIONS EXPENSE | 1,357 | 1,215 | ||
| UTILITIES | 2,316 | 1,659 | ||
| ANIMAL EXPENSES | ||||
| DUES & SUBSCRIPTIONS | 100 | 100 | ||
| EDUCATIONAL PROGRAM | 2,009 | 2,009 | ||
| GROUNDS MAINTENANCE | 5,203 | 5,203 | ||
| GROUND CULTIVATION | ||||
| PLANT PROPOGATION | 1,304 | 1,304 | ||
| OUTSIDE SERVICES | 165 | 165 | ||
| NRCS | 494 | 494 | ||
| LICENSES & FEES | 42 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 108 | |
| SECURITY DEPOSITS | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 200 | 200 | ||
| RENTAL INCOME | 1,536 | 1,536 |