| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX SERVICE FEE | 6,903 | 2,071 | 0 | 4,832 |
| 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 | 2001-01-01 | 11,189 | L | 0 | 0 | 0 | |||
| CLUBHOUSE | 1972-02-01 | 101,016 | 101,013 | SL | 40.000000000000 | 0 | 0 | 0 | |
| CLUBHOUSE RECONSTRUCTION | 1993-05-01 | 96,689 | 96,689 | SL | 25.000000000000 | 0 | 0 | 0 | |
| CART STORAGE BLDG RECONSTRUCTION | 1993-05-01 | 31,277 | 31,277 | SL | 15.000000000000 | 0 | 0 | 0 | |
| WORKSHOP / WAREHOUSE | 1993-06-01 | 77,667 | 77,667 | SL | 20.000000000000 | 0 | 0 | 0 | |
| PAVILLION RECONSTRUCTION | 1993-07-01 | 43,117 | 43,117 | SL | 15.000000000000 | 0 | 0 | 0 | |
| RESTROOM #8 RENOVATION - ROOF, SKYLIGHT | 1998-10-01 | 8,268 | 8,199 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CLUBHOUSE TILE ROOF | 2000-05-01 | 19,722 | 9,949 | SL | 39.000000000000 | 506 | 0 | 506 | |
| ENTRANCE FENCE | 2001-06-01 | 8,000 | 7,997 | SL | 15.000000000000 | 0 | 0 | 0 | |
| OFFICE STORAGE EXTENSION | 2001-07-01 | 9,329 | 4,423 | SL | 39.000000000000 | 239 | 0 | 239 | |
| ENTRANCE FENCE | 2002-04-01 | 7,346 | 7,346 | SL | 15.000000000000 | 0 | 0 | 0 | |
| 50 GALLON SPRAYER | 2003-01-31 | 1,984 | 1,984 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 9 WITTEK BALL WASHERS | 2003-01-31 | 2,022 | 2,022 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TORO GROUNDMASTER | 2003-11-30 | 20,729 | 20,729 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SPRINKLER SYSTEM | 2004-06-01 | 2,632 | 2,632 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 6.5 HP TORO MOWER | 2005-02-01 | 311 | 311 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PAVING (ENTRANCE GATE) | 2006-05-01 | 12,594 | 11,479 | SL | 15.000000000000 | 840 | 0 | 840 | |
| HOG WIRE FENCE | 2006-06-01 | 5,949 | 5,392 | SL | 15.000000000000 | 397 | 0 | 397 | |
| TORO GREENSMASTER GM3250 | 2006-08-01 | 29,332 | 29,332 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2006-10-01 | 71,368 | 63,043 | SL | 15.000000000000 | 4,758 | 0 | 4,758 | |
| DIGITAL COPIER | 2007-03-01 | 365 | 365 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BALL PICKER CAGE | 2007-07-01 | 2,286 | 2,286 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TANDEM DISC HARROW | 2008-08-01 | 2,177 | 2,177 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2008-09-01 | 6,074 | 4,590 | SL | 15.000000000000 | 405 | 0 | 405 | |
| 2001 WITTEK 3 GANG BALL HAWK | 2008-10-01 | 2,563 | 2,563 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2008-10-01 | 28,807 | 21,600 | SL | 15.000000000000 | 1,920 | 0 | 1,920 | |
| WASTE WATER SYSTEM | 2008-12-01 | 48,974 | 36,187 | SL | 15.000000000000 | 3,265 | 0 | 3,265 | |
| FULLY DEPRECIATED ASSETS | 2001-01-01 | 458,359 | 448,934 | NC | 0 % | 0 | 0 | 0 | |
| 1999 CHETECH HIGHLANDER BUNKER RAKE | 2009-07-01 | 1,042 | 1,042 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2009-09-23 | 52,324 | 35,752 | SL | 15.000000000000 | 3,488 | 0 | 3,488 | |
| LANDSCAPING | 2009-12-29 | 52,324 | 34,880 | SL | 15.000000000000 | 3,488 | 0 | 3,488 | |
| TORO ROUGH MOWER | 2009-09-28 | 32,954 | 32,954 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BRONZE PLAQUES, WHALER'S POT, DEER SCULPTURE | 2009-11-16 | 1,212 | 817 | SL | 15.000000000000 | 81 | 0 | 81 | |
| REFRIGERATORS (2) | 2009-07-01 | 6,697 | 6,697 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2009-12-15 | 44,426 | 29,867 | SL | 15.000000000000 | 2,962 | 0 | 2,962 | |
| DOORS | 2010-02-01 | 326 | 326 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RAILING | 2010-02-01 | 2,150 | 2,150 | SL | 7.000000000000 | 0 | 0 | 0 | |
| KITCHEN HOOD | 2010-02-08 | 7,850 | 7,850 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GARAGE DOORS | 2010-07-15 | 2,980 | 2,980 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2010-02-16 | 52,324 | 34,299 | SL | 15.000000000000 | 3,488 | 0 | 3,488 | |
| LANDSCAPING | 2010-10-05 | 52,324 | 32,264 | SL | 15.000000000000 | 3,488 | 0 | 3,488 | |
| LANDSCAPING | 2010-10-25 | 53,797 | 32,872 | SL | 15.000000000000 | 3,586 | 0 | 3,586 | |
| SNACK BAR FLOORING | 2010-10-05 | 9,844 | 9,844 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ROAD | 2010-10-05 | 82,500 | 50,875 | SL | 15.000000000000 | 5,500 | 0 | 5,500 | |
| LANDSCAPING | 2010-09-16 | 10,185 | 6,281 | SL | 15.000000000000 | 679 | 0 | 679 | |
| SIGNS | 2011-05-17 | 3,951 | 3,951 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROCK WALL | 2011-11-01 | 6,500 | 3,536 | SL | 15.000000000000 | 433 | 0 | 433 | |
| GREASE TRAP | 2011-09-12 | 2,458 | 2,458 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PAVILLION ROOF | 2012-03-30 | 15,625 | 8,075 | SL | 15.000000000000 | 1,042 | 0 | 1,042 | |
| TRACTOR | 2012-04-16 | 42,177 | 42,177 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VENTILATION LIGHTS (4) | 2013-06-06 | 4,320 | 2,844 | SL | 10.000000000000 | 432 | 0 | 432 | |
| A/V SYSTEM | 2013-05-16 | 1,342 | 1,342 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KITCHEN APPLIANCES | 2013-02-04 | 4,987 | 4,987 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SNACK BAR RENOVATION | 2013-02-04 | 4,936 | 2,276 | SL | 15.000000000000 | 329 | 0 | 329 | |
| RESTAURANT GAS LINES | 2013-02-14 | 3,290 | 913 | SL | 25.000000000000 | 132 | 0 | 132 | |
| RESTAURANT APPLIANCES | 2013-02-14 | 580 | 580 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PARKING LOT | 2013-09-26 | 188,312 | 58,850 | SL | 20.000000000000 | 9,416 | 0 | 9,416 | |
| FANS/LIGHTS | 2013-02-28 | 2,462 | 2,462 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FLOORING | 2013-02-28 | 4,961 | 4,845 | SL | 7.000000000000 | 116 | 0 | 116 | |
| ELECTRICAL SYSTEM UPDATE | 2013-03-31 | 7,449 | 1,256 | SL | 40.000000000000 | 186 | 0 | 186 | |
| SIGNS | 2013-09-30 | 2,190 | 2,190 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PAINTING | 2013-12-31 | 1,400 | 210 | SL | 40.000000000000 | 35 | 0 | 35 | |
| TANKLESS WATER HEATER | 2014-10-01 | 1,875 | 1,875 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SIGNS | 2014-09-16 | 8,830 | 8,830 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CESSPOOL COVER | 2014-10-02 | 4,600 | 1,612 | SL | 15.000000000000 | 307 | 0 | 307 | |
| RANGEHOOD FIRE SYSTEM | 2014-10-21 | 4,057 | 4,057 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WATER HEATER | 2014-03-31 | 1,076 | 1,076 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SIGNS | 2014-01-31 | 2,302 | 2,302 | SL | 5.000000000000 | 0 | 0 | 0 | |
| URINALS | 2015-09-22 | 2,292 | 1,947 | SL | 5.000000000000 | 345 | 0 | 345 | |
| GARAGE DOORS | 2015-05-20 | 2,950 | 1,930 | SL | 7.000000000000 | 421 | 0 | 421 | |
| ROTARY MOWER | 2016-03-23 | 30,203 | 22,653 | SL | 5.000000000000 | 6,041 | 0 | 6,041 | |
| TRACTOR | 2016-03-23 | 5,208 | 3,907 | SL | 5.000000000000 | 1,042 | 0 | 1,042 | |
| AERATOR | 2016-07-21 | 4,479 | 3,061 | SL | 5.000000000000 | 896 | 0 | 896 | |
| TURF EQMT | 2016-02-11 | 34,160 | 26,759 | SL | 5.000000000000 | 6,832 | 0 | 6,832 | |
| B. HAYMAN CO PLANET AIR AERATOR | 2017-01-13 | 13,541 | 8,124 | SL | 5.000000000000 | 2,708 | 0 | 2,708 | |
| KAUAI LAGOONS - TRACTOR | 2017-01-24 | 1,000 | 583 | SL | 5.000000000000 | 200 | 0 | 200 | |
| KAUAI LAGOONS - 2 SAND PRO | 2017-01-24 | 4,000 | 2,333 | SL | 5.000000000000 | 800 | 0 | 800 | |
| KAUAI LAGOONS - TRAILER/TRIPLEX | 2017-01-24 | 500 | 292 | SL | 5.000000000000 | 100 | 0 | 100 | |
| KUKUIULA DEV - JACOBSEN | 2017-01-24 | 3,500 | 2,042 | SL | 5.000000000000 | 700 | 0 | 700 | |
| B HAYMAN - TURF TRUCKSTER | 2017-04-27 | 16,654 | 8,883 | SL | 5.000000000000 | 3,331 | 0 | 3,331 | |
| TILE FLOORING | 2018-02-23 | 4,260 | 1,116 | SL | 7.000000000000 | 609 | 0 | 609 | |
| ICE MACHINE | 2019-03-13 | 5,308 | 632 | SL | 7.000000000000 | 758 | 0 | 758 | |
| 42 YAMAHA GOLF CARTS | 2019-04-04 | 263,869 | 19,790 | SL | 10.000000000000 | 26,387 | 0 | 26,387 | |
| IMPROVEMENTS - ADA | 2019-06-24 | 3,703 | 123 | SL | 15.000000000000 | 247 | 0 | 247 | |
| KUBOTA TRACTOR | 2019-06-03 | 13,613 | 1,588 | SL | 5.000000000000 | 2,723 | 0 | 2,723 | |
| TURFCAT 4WD | 2019-06-20 | 5,236 | 524 | SL | 5.000000000000 | 1,047 | 0 | 1,047 | |
| GOLF SHOP RENOVATIONS | 2019-10-28 | 16,732 | 186 | SL | 15.000000000000 | 1,115 | 0 | 1,115 | |
| GOLF CARTS - 15 OF ORIG PURCH #109 | 2005-12-01 | 62,476 | 62,476 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1 TURF GATOR UTILITY CART (#43) | 2008-08-01 | 7,031 | 7,031 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 1 YAMAHA UTILITY CART (#57) | 2009-11-12 | 7,880 | 7,880 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 1 UTILITY CART (#72) | 2011-09-29 | 8,735 | 8,735 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOLAR VENTS | 2020-11-27 | 3,120 | SL | 10.000000000000 | 26 | 0 | 26 | ||
| GOLF CARTS - 4 OF ORIG PURCH #109, 117 | 2005-12-01 | 16,660 | 16,660 | SL | 10.000000000000 | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| GOLF CARTS SOLD/DISPOSED | 2005-12 | PURCHASED | 2020-01 | 6,700 | 45,816 | COST | 0 | 6,700 | 45,816 | |
| FENCE DISPOSAL | 2006-06 | PURCHASED | 2020-12 | 5,949 | COST | 0 | -160 | 5,789 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31428Q101 FEDERATED HERMES TOTAL RETURN BOND FND | 426,826 | 446,528 |
| 921937603 VANGUARD TOTAL BOND MARKET IND FND | 572,160 | 610,210 |
| 921937702 VANGUARD S/T BND INDX-ADM | 306,721 | 311,789 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206R102 AT&T INC | 7,516 | 7,334 |
| 004225108 ACADIA PHARMACEUTICALS INC | 1,288 | 1,230 |
| 00724F101 ADOBE SYSTEMS INC | 12,830 | 18,004 |
| 007903107 ADVANCED MICRO DEVICES INC | 6,576 | 7,062 |
| 01609W102 ALIBABA GROUP HOLDING LTD. SP ADR | 12,756 | 10,938 |
| 017175100 ALLEGHANY CORP | 5,124 | 6,037 |
| 020002101 ALLSTATE CORP | 2,507 | 8,794 |
| 02079K305 ALPHABET INC CL A | 2,802 | 15,774 |
| 023135106 AMAZON.COM INC | 37,928 | 42,340 |
| 037833100 APPLE INC | 3,291 | 42,992 |
| 038222105 APPLIED MATERIALS INC | 9,649 | 13,463 |
| 046353108 ASTRAZENECA PLC SP ADR | 3,923 | 6,949 |
| 05722G100 BAKER HUGHES CO | 10,256 | 7,923 |
| 060505104 BANK OF AMERICA CORP | 4,928 | 5,274 |
| 084670702 BERKSHIRE HATHAWAY INC CL B | 3,536 | 10,202 |
| 09247X101 BLACKROCK INC | 5,995 | 6,494 |
| 101137107 BOSTON SCIENTIFIC CORP | 2,413 | 2,265 |
| 12572Q105 CME GROUP INC | 2,082 | 2,185 |
| 126650100 CVS/CAREMARK CORP | 5,705 | 5,737 |
| 149123101 CATERPILLAR INC | 5,576 | 7,281 |
| 166764100 CHEVRON CORP | 5,970 | 5,743 |
| 17275R102 CISCO SYSTEMS | 5,506 | 7,160 |
| 172908105 CINTAS CORP | 4,051 | 4,595 |
| 172967424 CITIGROUP INC | 9,339 | 8,386 |
| 22822V101 CROWN CASTLE INTL CORP | 5,093 | 5,094 |
| 235851102 DANAHER CORP | 11,003 | 11,996 |
| 23636T100 DANONE SPONS ADR | 8,915 | 8,057 |
| 252131107 DEXCOM INC | 1,964 | 1,849 |
| 254687106 DISNEY WALT CO | 5,449 | 9,421 |
| 25470F302 DISCOVERY INC C | 5,196 | 6,312 |
| 26142R104 DRAFTKINGS INC CL A | 6,984 | 6,379 |
| 30303M102 META PLATFORMS INC CL A | 12,362 | 18,575 |
| 31428X106 FEDEX CORPORATION | 5,363 | 8,567 |
| 31620M106 FIDELITY NATIONAL INFO SVCS INC | 2,732 | 2,688 |
| 33616C100 FIRST REPUBLIC BANK/SAN FRAN | 4,294 | 6,024 |
| 337738108 FISERV INC | 4,996 | 5,010 |
| 337932107 FIRSTENERGY CORP | 6,494 | 6,948 |
| 338307101 FIVE9 INC | 1,421 | 1,744 |
| 345370860 FORD MOTOR COMPANY | 7,648 | 6,320 |
| 369550108 GENERAL DYNAMICS CORP | 5,675 | 6,102 |
| 369604103 GENERAL ELECTRIC CO | 1,191 | 1,220 |
| 375558103 GILEAD SCIENCES INC | 7,082 | 5,593 |
| 38141G104 GOLDMAN SACHS GROUP INC | 5,955 | 7,384 |
| 40131M109 GUARDANT HEALTH INC | 1,894 | 2,320 |
| 40434L105 HP INC. | 6,497 | 9,713 |
| 431475102 HILL-ROM HOLDINGS INC | 3,820 | 3,919 |
| 437076102 HOME DEPOT INC | 4,085 | 5,578 |
| 44267D107 THE HOWARD HUGHES CORP | 6,409 | 4,341 |
| 458140100 INTEL CORP | 6,427 | 5,879 |
| 460146103 INTERNATIONAL PAPER CO | 4,529 | 5,171 |
| 461202103 INTUIT | 3,362 | 4,178 |
| 46625H100 JP MORGAN CHASE & CO | 4,094 | 12,961 |
| 478160104 JOHNSON & JOHNSON | 3,577 | 9,128 |
| 487836108 KELLOGG CO | 5,791 | 5,787 |
| 501044101 KROGER CO | 5,496 | 7,305 |
| 517834107 LAS VEGAS SANDS CORP | 3,791 | 4,708 |
| 536797103 LITHIA MOTORS INC | 3,905 | 3,805 |
| 548661107 LOWES COS INC | 4,563 | 4,655 |
| 559222401 MAGNA INTERNATIONAL INC CL A | 5,747 | 9,204 |
| 58155Q103 MCKESSON CORP | 7,574 | 8,870 |
| 58733R102 MERCADOLIBRE INC | 3,943 | 5,026 |
| 58933Y105 MERCK & CO INC | 2,135 | 4,499 |
| 594918104 MICROSOFT CORP | 31,308 | 47,375 |
| 595112103 MICRON TECH INC | 8,011 | 9,548 |
| 60871R209 MOLSON COORS BEVERAGE CO | 7,882 | 6,101 |
| 617446448 MORGAN STANLEY | 2,931 | 4,180 |
| 64110L106 NETFLIX INC | 2,875 | 3,244 |
| 651639106 NEWMONT CORPORATION | 4,773 | 10,601 |
| 67066G104 NVIDIA CORP | 6,927 | 7,311 |
| 693718108 PACCAR INC | 894 | 863 |
| 70450Y103 PAYPAL HOLDINGS INC. | 14,391 | 18,502 |
| 717081103 PFIZER INC | 4,871 | 5,890 |
| 72352L106 PINTEREST INC CLASS A | 3,376 | 6,063 |
| 736508847 PORTLAND GENERAL ELECTRIC CORP | 8,034 | 7,912 |
| 742718109 PROCTER & GAMBLE CO | 3,384 | 7,653 |
| 747525103 QUALCOMM INC | 10,041 | 20,261 |
| 74834L100 QUEST DIAGNOSTICS INC | 6,860 | 6,554 |
| 75513E101 RAYTHEON TECHNOLOGIES CORP | 5,323 | 6,936 |
| 76680R206 RINGCENTRAL INC CLASS A | 2,379 | 3,411 |
| 78409V104 S&P GLOBAL INC | 3,586 | 5,917 |
| 79466L302 SALESFORCE.COM INC | 18,328 | 16,690 |
| 803054204 SAP SE SPONS ADR | 5,778 | 6,389 |
| 808513105 CHARLES SCHWAB CORP | 4,710 | 6,895 |
| 824348106 SHERWIN-WILLIAMS CO | 4,062 | 9,554 |
| 826197501 SIEMENS AG SP ADR | 6,042 | 6,748 |
| 842587107 SOUTHERN CO | 3,985 | 4,423 |
| 855244109 STARBUCKS CORP | 10,782 | 13,586 |
| 857477103 STATE STREET CORP COMMON | 4,113 | 4,440 |
| 872590104 T-MOBILE US INC | 15,947 | 19,553 |
| 893641100 TRANSDIGM GROUP INC | 6,472 | 7,426 |
| 902494103 TYSON FOODS INC CL A | 4,098 | 4,382 |
| 902973304 US BANCORP | 4,885 | 6,989 |
| 90353T100 UBER TECHNOLOGIES INC | 3,021 | 3,774 |
| 904767704 UNILEVER PLC SPONSORED ADR | 7,623 | 7,726 |
| 907818108 UNION PACIFIC CORP | 4,628 | 4,997 |
| 912008109 US FOODS HOLDING CORP | 3,905 | 5,463 |
| 91324P102 UNITEDHEALTH GROUP INC | 9,313 | 10,871 |
| 91879Q109 VAIL RESORTS INC | 1,730 | 2,232 |
| 92532F100 VERTEX PHARMACEUTICALS INC | 3,669 | 3,309 |
| 92556H206 VIACOMCBS INC-CLASS B | 5,882 | 4,658 |
| 92826C839 VISA INC CL A SHARES | 1,884 | 22,529 |
| 92857W308 VODAFONE GROUP PLC SP ADR | 9,692 | 6,510 |
| 931142103 WALMART INC | 2,947 | 7,928 |
| 962166104 WEYERHAEUSER CO | 5,544 | 6,203 |
| G1151C101 ACCENTURE PLC CL A | 6,273 | 7,053 |
| G5960L103 MEDTRONIC PLC | 3,916 | 4,686 |
| H1467J104 CHUBB LTD | 6,860 | 7,696 |
| H84989104 TE CONNECTIVITY LTD | 4,650 | 7,385 |
| N6596X109 NXP SEMICONDUCTORS NV | 8,269 | 10,813 |
| 066922204 ISHARES S&P 500 INDEX FUND | 430,788 | 781,644 |
| 09253F879 ISHARES MSCI EAFE INTERNATIONAL INDEX FUND | 335,442 | 409,886 |
| 256206103 DODGE & COX INTERNATIONAL STOCK FUND | 82,357 | 102,050 |
| 38144N593 GOLDMAN SACHS INTERNATIONAL SMALL CAP INSIGHTS INSTL | 126,445 | 154,256 |
| 47803W406 JOHN HANCOCK III DISC M/C-IS | 133,025 | 236,653 |
| 577130834 MATTHEWS PACIFIC TIGER FUND CL INS | 63,739 | 76,622 |
| 74144Q203 T ROWE PRICE INSTITUTIONAL EMERGING MARKETS EQUITY FUND | 47,294 | 79,463 |
| 74316J458 CONGRESS MID CAP GROWTH-INS | 120,331 | 252,233 |
| 921909818 VANGUARD TOTAL INTL ST INDEX FUND-ADM | 370,969 | 467,985 |
| 922908728 VANGUARD TOTL STK MKT IND-AD | 546,217 | 1,099,431 |
| 94984B348 WELLS FARGO ADVANTAGE INTERNATIONAL EQUITY FUND - I | 93,089 | 103,854 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 11,189 | 0 | 11,189 | |
| CLUBHOUSE | 101,016 | 101,013 | 3 | |
| CLUBHOUSE RECONSTRUCTION | 96,689 | 96,689 | 0 | |
| CART STORAGE BLDG RECONSTRUCTION | 31,277 | 31,277 | 0 | |
| WORKSHOP / WAREHOUSE | 77,667 | 77,667 | 0 | |
| PAVILLION RECONSTRUCTION | 43,117 | 43,117 | 0 | |
| RESTROOM #8 RENOVATION - ROOF, SKYLIGHT | 8,268 | 8,199 | 69 | |
| CLUBHOUSE TILE ROOF | 19,722 | 10,455 | 9,267 | |
| ENTRANCE FENCE | 8,000 | 7,997 | 3 | |
| OFFICE STORAGE EXTENSION | 9,329 | 4,662 | 4,667 | |
| ENTRANCE FENCE | 7,346 | 7,346 | 0 | |
| 50 GALLON SPRAYER | 1,984 | 1,984 | 0 | |
| 9 WITTEK BALL WASHERS | 2,022 | 2,022 | 0 | |
| TORO GROUNDMASTER | 20,729 | 20,729 | 0 | |
| PAVING (ENTRANCE GATE) | 12,594 | 12,319 | 275 | |
| TORO GREENSMASTER GM3250 | 29,332 | 29,332 | 0 | |
| LANDSCAPING | 71,368 | 67,801 | 3,567 | |
| TANDEM DISC HARROW | 2,177 | 2,177 | 0 | |
| LANDSCAPING | 6,074 | 4,995 | 1,079 | |
| 2001 WITTEK 3 GANG BALL HAWK | 2,563 | 2,563 | 0 | |
| LANDSCAPING | 28,807 | 23,520 | 5,287 | |
| WASTE WATER SYSTEM | 48,974 | 39,452 | 9,522 | |
| FULLY DEPRECIATED ASSETS | 458,359 | 448,934 | 9,425 | |
| 1999 CHETECH HIGHLANDER BUNKER RAKE | 1,042 | 1,042 | 0 | |
| LANDSCAPING | 52,324 | 39,240 | 13,084 | |
| LANDSCAPING | 52,324 | 38,368 | 13,956 | |
| TORO ROUGH MOWER | 32,954 | 32,954 | 0 | |
| BRONZE PLAQUES, WHALER'S POT, DEER SCULPTURE | 1,212 | 898 | 314 | |
| REFRIGERATORS (2) | 6,697 | 6,697 | 0 | |
| LANDSCAPING | 44,426 | 32,829 | 11,597 | |
| DOORS | 326 | 326 | 0 | |
| RAILING | 2,150 | 2,150 | 0 | |
| KITCHEN HOOD | 7,850 | 7,850 | 0 | |
| GARAGE DOORS | 2,980 | 2,980 | 0 | |
| LANDSCAPING | 52,324 | 37,787 | 14,537 | |
| LANDSCAPING | 52,324 | 35,752 | 16,572 | |
| LANDSCAPING | 53,797 | 36,458 | 17,339 | |
| SNACK BAR FLOORING | 9,844 | 9,844 | 0 | |
| ROAD | 82,500 | 56,375 | 26,125 | |
| LANDSCAPING | 10,185 | 6,960 | 3,225 | |
| SIGNS | 3,951 | 3,951 | 0 | |
| ROCK WALL | 6,500 | 3,969 | 2,531 | |
| GREASE TRAP | 2,458 | 2,458 | 0 | |
| PAVILLION ROOF | 15,625 | 9,117 | 6,508 | |
| TRACTOR | 42,177 | 42,177 | 0 | |
| VENTILATION LIGHTS (4) | 4,320 | 3,276 | 1,044 | |
| A/V SYSTEM | 1,342 | 1,342 | 0 | |
| KITCHEN APPLIANCES | 4,987 | 4,987 | 0 | |
| SNACK BAR RENOVATION | 4,936 | 2,605 | 2,331 | |
| RESTAURANT GAS LINES | 3,290 | 1,045 | 2,245 | |
| RESTAURANT APPLIANCES | 580 | 580 | 0 | |
| PARKING LOT | 188,312 | 68,266 | 120,046 | |
| FANS/LIGHTS | 2,462 | 2,462 | 0 | |
| FLOORING | 4,961 | 4,961 | 0 | |
| ELECTRICAL SYSTEM UPDATE | 7,449 | 1,442 | 6,007 | |
| SIGNS | 2,190 | 2,190 | 0 | |
| PAINTING | 1,400 | 245 | 1,155 | |
| TANKLESS WATER HEATER | 1,875 | 1,875 | 0 | |
| SIGNS | 8,830 | 8,830 | 0 | |
| CESSPOOL COVER | 4,600 | 1,919 | 2,681 | |
| RANGEHOOD FIRE SYSTEM | 4,057 | 4,057 | 0 | |
| WATER HEATER | 1,076 | 1,076 | 0 | |
| SIGNS | 2,302 | 2,302 | 0 | |
| URINALS | 2,292 | 2,292 | 0 | |
| GARAGE DOORS | 2,950 | 2,351 | 599 | |
| ROTARY MOWER | 30,203 | 28,694 | 1,509 | |
| TRACTOR | 5,208 | 4,949 | 259 | |
| AERATOR | 4,479 | 3,957 | 522 | |
| TURF EQMT | 34,160 | 33,591 | 569 | |
| B. HAYMAN CO PLANET AIR AERATOR | 13,541 | 10,832 | 2,709 | |
| KAUAI LAGOONS - TRACTOR | 1,000 | 783 | 217 | |
| KAUAI LAGOONS - 2 SAND PRO | 4,000 | 3,133 | 867 | |
| KAUAI LAGOONS - TRAILER/TRIPLEX | 500 | 392 | 108 | |
| KUKUIULA DEV - JACOBSEN | 3,500 | 2,742 | 758 | |
| B HAYMAN - TURF TRUCKSTER | 16,654 | 12,214 | 4,440 | |
| TILE FLOORING | 4,260 | 1,725 | 2,535 | |
| ICE MACHINE | 5,308 | 1,390 | 3,918 | |
| 42 YAMAHA GOLF CARTS | 263,869 | 46,177 | 217,692 | |
| IMPROVEMENTS - ADA | 3,703 | 370 | 3,333 | |
| KUBOTA TRACTOR | 13,613 | 4,311 | 9,302 | |
| TURFCAT 4WD | 5,236 | 1,571 | 3,665 | |
| GOLF SHOP RENOVATIONS | 16,732 | 1,301 | 15,431 | |
| 1 TURF GATOR UTILITY CART (#43) | 7,031 | 7,031 | 0 | |
| 1 YAMAHA UTILITY CART (#57) | 7,880 | 7,880 | 0 | |
| 1 UTILITY CART (#72) | 8,735 | 8,735 | 0 | |
| SOLAR VENTS | 3,120 | 26 | 3,094 | |
| GOLF CARTS - 4 OF ORIG PURCH #109, 117 | 16,660 | 16,660 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 36 | 0 | 0 | 36 |
| LEGAL FEES | 788 | 788 | 788 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FUNDS ON DEPOSIT - KM LLC #3784 | 26,065 | 30,066 | 30,066 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES, FEES AND LICENSES | 3,182 | 0 | 3,182 | 0 |
| INSURANCE | 120,184 | 0 | 116,634 | 3,550 |
| OCCUPANCY/UTILITIES | 26,670 | 0 | 26,582 | 88 |
| PAYROLL TAXES | 48,321 | 0 | 48,321 | 0 |
| REPAIR AND MAINTENANCE | 69,376 | 0 | 69,376 | 0 |
| SUPPLIES | 7,389 | 0 | 7,389 | 0 |
| BCG MANAGEMENT FEES | 60,000 | 0 | 60,000 | 0 |
| MISCELLANEOUS | 17,919 | 0 | 17,919 | 0 |
| INVMT EXP | 28 | 0 | 0 | 28 |
| SALES AND PROMOTIONAL EXP | 1,299 | 0 | 0 | 1,299 |
| OPERATING EXP IN EXCESS OF INCOME | 0 | 0 | -485,891 | 485,891 |
| INSURANCE | 7,594 | 7,594 | 7,594 | 0 |
| OCCUPANCY/UTILITIES | 5,352 | 5,352 | 5,352 | 0 |
| GENERAL EXCISE TAX | 11,024 | 11,024 | 11,024 | 0 |
| REAL PROPERTY TAX | 51,431 | 51,431 | 51,431 | 0 |
| MANAGEMENT FEES | 2,740 | 2,740 | 2,740 | 0 |
| REPAIRS & MAINTENANCE | 928 | 928 | 928 | 0 |
| MISC FEES | 41 | 41 | 41 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLUBHOUSE INCOME | 46,740 | 46,740 | |
| DRIVING RANGE | 21,775 | 21,775 | |
| CARTS | 142,102 | 142,102 | |
| 2017 FED REFUND | 5,185 | 5,185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAXES - NON-INCOME PRODUCING | 14,973 | 0 | 0 | 14,973 |
| FOREIGN TAXES | 145 | 145 | 0 | 0 |
| GENERAL EXCISE TAXES | 31,967 | 0 | 31,967 | 0 |