| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,500 | 2,500 | 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 | 2016-06-02 | 179,925 | 10,087 | SL | 27.500000000000 | 6,543 | 6,543 | ||
| RESIDENTIAL HOUSE | 2010-01-01 | 1,363,821 | 394,678 | SL | 27.500000000000 | 49,593 | 49,593 | ||
| IMPROVEMENTS | 2011-02-18 | 10,000 | 2,502 | SL | 27.500000000000 | 364 | 364 | ||
| 2001 FORD RANGER | 2015-12-04 | 3,100 | 1,318 | SL | 5.000000000000 | 620 | 620 | ||
| FURNITURE | 2016-10-15 | 19,194 | 3,428 | SL | 7.000000000000 | 2,742 | 2,742 | ||
| FURNITURE | 2017-03-31 | 4,617 | 495 | SL | 7.000000000000 | 660 | 660 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL HOUSE | 179,925 | 16,630 | 163,295 | |
| RESIDENTIAL HOUSE | 1,363,821 | 444,271 | 919,550 | |
| IMPROVEMENTS | 10,000 | 2,866 | 7,134 | |
| 2001 FORD RANGER | 3,100 | 1,938 | 1,162 | |
| FURNITURE | 19,194 | 6,170 | 13,024 | |
| FURNITURE | 4,617 | 1,155 | 3,462 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS | AT COST | 48,449 | 48,449 |
| Item No. | 1 |
|---|---|
| Lender's Name | CELTIC BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,567,648 |
| Balance Due | 1,144,917 |
| 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 | 33,618 | 0 | 33,618 | |
| INSURANCE | 1,237 | 1,237 | 0 | |
| ADVERTISING | 701 | 701 | 0 | |
| BANK FEES | 5,566 | 5,566 | 0 | |
| INSURANCE | 9,330 | 9,330 | 0 | |
| PROPERTY MAINTENANCE | 112,652 | 112,652 | 0 | |
| SUPPLIES | 6,983 | 6,983 | 0 | |
| UTILITIES | 24,814 | 24,814 | 0 | |
| MISCELLANEOUS | 28,755 | 28,755 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 181,047 | 142,656 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2,400 | 2,400 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 8,594 | 8,594 | 0 |