| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS - COLUMBIA BANK REFINANCE | 2016-04-15 | 91,100 | 20,498 | 120.000000000000 | 9,110 | 0 | 9,110 | 29,608 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 1998-11-03 | 12,012 | 12,012 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| 2 DESKS - OLATHE | 1998-02-02 | 511 | 511 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| FILE CABINET - OLATHE | 1998-03-10 | 178 | 176 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE - OLATHE | 1998-06-08 | 383 | 383 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| 2 CHAIRS - OLATHE | 1998-06-08 | 320 | 320 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| PLUMBING - CAMPUS | 1998-05-15 | 18,875 | 9,519 | ADS | 40.000000000000 | 472 | 0 | 472 | |
| SPRINKLER SYSTEM - CAMPUS | 1998-05-15 | 50,510 | 50,510 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| REMODELING - CAMPUS | 1998-05-15 | 4,377 | 2,199 | ADS | 40.000000000000 | 109 | 0 | 109 | |
| REMODELING - CAMPUS | 1998-05-15 | 39,942 | 20,145 | ADS | 40.000000000000 | 999 | 0 | 999 | |
| COURTYARD COVER | 1999-06-11 | 1,620 | 1,620 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 2000-02-08 | 2,259 | 2,259 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| COURTYARD COVER | 1999-10-25 | 33,102 | 15,456 | ADS | 40.000000000000 | 828 | 0 | 828 | |
| RETAINING WALL | 1999-09-14 | 2,394 | 2,394 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| FLOOR | 2001-07-12 | 2,000 | 1,947 | ADS | 40.000000000000 | 50 | 0 | 50 | |
| BUILDING | 1999-08-13 | 1,992,250 | 942,164 | ADS | 40.000000000000 | 49,806 | 0 | 49,806 | |
| LAND | 1999-08-13 | 712,026 | L | 0 | 0 | 0 | |||
| PLAYGROUND | 2001-08-21 | 724 | 703 | ADS | 40.000000000000 | 18 | 0 | 18 | |
| NEW GYM & CLASSROOMS | 2000-09-15 | 2,655,503 | 1,183,730 | ADS | 40.000000000000 | 66,388 | 0 | 66,388 | |
| LANDSCAPING | 2000-09-01 | 18,687 | 18,687 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| SPRINKLER SYSTEM-LAWN | 2000-09-01 | 3,727 | 3,727 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| NEW ROOF | 2000-09-01 | 39,727 | 17,709 | ADS | 40.000000000000 | 993 | 0 | 993 | |
| PARKING LOT RESURFACE-SEAL | 2000-09-01 | 72,159 | 71,363 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PLAY AREA TEMPERED GLASS | 2000-10-23 | 6,084 | 6,084 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| HVAC | 2002-08-28 | 106,243 | 42,053 | ADS | 40.000000000000 | 2,656 | 0 | 2,656 | |
| NEW HS BUILDING CONSTRUCTION | 2002-12-16 | 30,000 | 11,688 | ADS | 40.000000000000 | 750 | 0 | 750 | |
| CLASSROOM REMODEL | 2005-06-14 | 100,769 | 32,957 | ADS | 40.000000000000 | 2,519 | 0 | 2,519 | |
| CLASSROOM REMODEL | 2005-07-14 | 13,963 | 4,523 | ADS | 40.000000000000 | 349 | 0 | 349 | |
| CLASSROOM REMODEL | 2005-08-15 | 33,627 | 10,828 | ADS | 40.000000000000 | 841 | 0 | 841 | |
| CLASSROOM REMODEL | 2005-09-15 | 3,573 | 1,139 | ADS | 40.000000000000 | 89 | 0 | 89 | |
| GYMNASIUM/DORM | 2006-09-01 | 1,201,652 | 354,232 | ADS | 40.000000000000 | 30,041 | 0 | 30,041 | |
| ELEMENTARY GYMNASIUM | 2008-04-01 | 2,028,812 | 517,770 | ADS | 40.000000000000 | 50,720 | 0 | 50,720 | |
| CLASSROOM REMODEL | 2005-10-15 | 17,622 | 5,604 | ADS | 40.000000000000 | 441 | 0 | 441 | |
| LANDSCAPING - GYM | 2008-07-01 | 19,512 | 10,571 | ADS | 40.000000000000 | 488 | 0 | 488 | |
| CLASSROOM REMODEL | 2005-11-15 | 187,719 | 59,250 | ADS | 40.000000000000 | 4,693 | 0 | 4,693 | |
| CLASSROOM REMODEL | 2005-12-12 | 229,194 | 71,863 | ADS | 40.000000000000 | 5,730 | 0 | 5,730 | |
| CLASSROOM REMODEL | 2006-01-13 | 94,667 | 29,489 | ADS | 40.000000000000 | 2,367 | 0 | 2,367 | |
| CLASSROOM REMODEL | 2006-04-01 | 114,131 | 34,831 | ADS | 40.000000000000 | 2,853 | 0 | 2,853 | |
| CLASSROOM REMODEL | 2006-04-06 | 2,023 | 623 | ADS | 40.000000000000 | 51 | 0 | 51 | |
| CLASSROOM REMODEL | 2006-05-15 | 103,069 | 31,247 | ADS | 40.000000000000 | 2,577 | 0 | 2,577 | |
| CLASSROOM REMODEL | 2006-06-09 | 15,631 | 4,708 | ADS | 40.000000000000 | 391 | 0 | 391 | |
| CLASSROOM REMODEL | 2006-03-15 | 158,604 | 48,736 | ADS | 40.000000000000 | 3,965 | 0 | 3,965 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TIME SHARE CONDOS | FMV | 33,000 | 33,000 |
| 1139 9TH AVENUE, HONOLULU, HI - KAIMUKI JADE #101 | FMV | 230,400 | 230,400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 12,012 | 12,012 | 0 | |
| 2 DESKS - OLATHE | 511 | 511 | 0 | |
| FILE CABINET - OLATHE | 178 | 176 | 2 | |
| OFFICE FURNITURE - OLATHE | 383 | 383 | 0 | |
| 2 CHAIRS - OLATHE | 320 | 320 | 0 | |
| PLUMBING - CAMPUS | 18,875 | 9,991 | 8,884 | |
| SPRINKLER SYSTEM - CAMPUS | 50,510 | 50,510 | 0 | |
| REMODELING - CAMPUS | 4,377 | 2,308 | 2,069 | |
| REMODELING - CAMPUS | 39,942 | 21,144 | 18,798 | |
| COURTYARD COVER | 1,620 | 1,620 | 0 | |
| STORAGE SHED | 2,259 | 2,259 | 0 | |
| COURTYARD COVER | 33,102 | 16,284 | 16,818 | |
| RETAINING WALL | 2,394 | 2,394 | 0 | |
| FLOOR | 2,000 | 1,997 | 3 | |
| BUILDING | 1,992,250 | 991,970 | 1,000,280 | |
| LAND | 712,026 | 0 | 712,026 | |
| PLAYGROUND | 724 | 721 | 3 | |
| NEW GYM & CLASSROOMS | 2,655,503 | 1,250,118 | 1,405,385 | |
| LANDSCAPING | 18,687 | 18,687 | 0 | |
| SPRINKLER SYSTEM-LAWN | 3,727 | 3,727 | 0 | |
| NEW ROOF | 39,727 | 18,702 | 21,025 | |
| PARKING LOT RESURFACE-SEAL | 72,159 | 71,363 | 796 | |
| PLAY AREA TEMPERED GLASS | 6,084 | 6,084 | 0 | |
| HVAC | 106,243 | 44,709 | 61,534 | |
| NEW HS BUILDING CONSTRUCTION | 30,000 | 12,438 | 17,562 | |
| CLASSROOM REMODEL | 100,769 | 35,476 | 65,293 | |
| CLASSROOM REMODEL | 13,963 | 4,872 | 9,091 | |
| CLASSROOM REMODEL | 33,627 | 11,669 | 21,958 | |
| CLASSROOM REMODEL | 3,573 | 1,228 | 2,345 | |
| GYMNASIUM/DORM | 1,201,652 | 384,273 | 817,379 | |
| ELEMENTARY GYMNASIUM | 2,028,812 | 568,490 | 1,460,322 | |
| CLASSROOM REMODEL | 17,622 | 6,045 | 11,577 | |
| LANDSCAPING - GYM | 19,512 | 11,059 | 8,453 | |
| CLASSROOM REMODEL | 187,719 | 63,943 | 123,776 | |
| CLASSROOM REMODEL | 229,194 | 77,593 | 151,601 | |
| CLASSROOM REMODEL | 94,667 | 31,856 | 62,811 | |
| CLASSROOM REMODEL | 114,131 | 37,684 | 76,447 | |
| CLASSROOM REMODEL | 2,023 | 674 | 1,349 | |
| CLASSROOM REMODEL | 103,069 | 33,824 | 69,245 | |
| CLASSROOM REMODEL | 15,631 | 5,099 | 10,532 | |
| CLASSROOM REMODEL | 158,604 | 52,701 | 105,903 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS - COLUMBIA BANK REFINANCE | 70,602 | 61,492 | 61,492 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 39,920 | 39,920 | 39,920 | 0 |
| REPAIRS, MAINTENANCE AND HOA DUES AND FEES | 4,072 | 4,072 | 4,072 | 0 |
| BANK CHARGES | 69 | 69 | 69 | 0 |
| PROFESSIONAL FEES | 9,981 | 0 | 9,981 | 0 |
| AMORTIZATION | 9,110 | 9,110 | 9,110 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM NOTE RECEIVABLE | 2,000 | 2,000 | 2,000 |
| INTEREST FROM NOTE RECEIVABLE | 10,235 | 10,235 | 10,235 |
| INTEREST FROM NOTE RECEIVABLE | 3,000 | 3,000 | 3,000 |
| RENT FROM EXEMPT ORGANIZATION FOR EXEMPT PURPOSE USE | 524,493 | 524,493 | 524,493 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 19,150 | 19,150 | 19,150 | 0 |