| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX ACCOUNTING FEES | 12,626 | 12,626 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2009-01-01 | 40,000 | 11,112 | S/L | 39.0000 | 1,000 | 1,000 | 1,000 | |
| CONTAINER OFFICE | 2010-11-16 | 4,500 | 4,500 | S/L | 5.0000 | ||||
| FEE INTEREST | 2018-03-01 | 2,250,000 | |||||||
| TITLE & RECORDING FEES | 2018-03-01 | 5,034 | |||||||
| NEC PROJECTOR | 2001-08-31 | 4,578 | 4,578 | 200DB | 7.0000 | ||||
| DIGITAL CAMERA | 2001-08-31 | 421 | 421 | 200DB | 7.0000 | ||||
| COMPUTER EQUIPMENT | 2003-09-17 | 2,587 | 2,587 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2004-01-20 | 1,666 | 1,666 | 200DB | 5.0000 | ||||
| DISPLAY SCREEN | 2009-03-09 | 475 | 475 | 200DB | 5.0000 | ||||
| CENTURY SQUARE, STE 908 | 2013-12-31 | 144,100 | 22,323 | S/L | 39.0000 | 3,695 | |||
| APPLE COMPUTER | 2015-10-01 | 973 | 926 | 200DB | 5.0000 | 47 | |||
| CENTURY SQUARE STE 907 | 2015-12-29 | 103,700 | 10,636 | S/L | 39.0000 | 2,659 | |||
| EQUIPMENT | 2017-11-02 | 1,000 | 1,000 | 200DB | 10.0000 | ||||
| APPLE COMPUTERS | 2020-10-31 | 3,057 | 200DB | 5.0000 | 3,057 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 40,000 | 12,113 | 27,887 | 27,887 |
| CONTAINER OFFICE | 4,500 | 4,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HO'OKAHUA DEVELOPMENT LLC | AT COST | 6,100 | 6,100 |
| IKENAKEA LLC | AT COST | 8,750 | 8,750 |
| LAULIMA DEVELOPMENT LLC | AT COST | 123,796 | 123,796 |
| LAULIMA MAILE LLP | AT COST | 2,500 | 2,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 14,757 | 14,755 | 2 | |
| CENTURY SQUARE, SUITE 908 | 144,100 | 24,982 | 119,118 | 119,118 |
| CENTURY SQUARE, SUITE 907 | 103,700 | 13,947 | 89,753 | 89,753 |
| FEE INTEREST - HALE MAKANA O MAILI | 2,255,034 | 2,255,034 | 2,255,034 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROJECT COST ADVANCES | 58,000 |
| Description | Amount |
|---|---|
| BEGINNING OF YEAR VARIANCE | 26,271 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | ||||
| CONTRACT SERVICES | 18,063 | 18,063 | 18,063 | |
| MAINTENANCE EXPENSES | 631 | 631 | 631 | |
| OFFICE EXPENSE | 17 | 17 | 17 | |
| OPERATING SUPPLIES | 1,092 | 1,092 | 1,092 | |
| UTILITIES | 41,439 | 41,439 | 41,439 | |
| HALE MAKANA O MAILI | ||||
| OTHER EXPENSES | 300 | 300 | 300 | |
| MAKANA LAUNDRY | ||||
| EQUIPMENT MAINTENANCE | 4,300 | 4,300 | 4,300 | |
| EXPENSES | ||||
| BANK FEES | 17 | 17 | ||
| COMMUNICATIONS | 6,146 | 6,146 | ||
| DUES AND SUBSCRIPTIONS | 400 | 400 | ||
| EDUCATION & TRAINING | 250 | 250 | ||
| FEES AND LICENSES | 339 | 339 | ||
| INDEPENDENT CONTRACTORS | 6,510 | 6,510 | ||
| INSURANCE | 4,283 | 4,283 | 4,283 | |
| OFFICE RENOVATION | 15,934 | 15,934 | ||
| SUPPLIES | 1,113 | 1,113 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ASSET MANAGEMENT FEE | 23,185 | 23,185 | |
| DEVELOPMENT FEES | 225,000 | 225,000 | |
| PARTNERSHIP DISTRIBUTIONS | 20 | 20 | |
| NANAKULI KAUHALE DEV. L.P. | -13 | -13 | |
| HALAWA VIEW HOUSING PTRS L.P. | -12 | -12 | |
| KEWALO HOUSING PTRS L.P. | -7 | -7 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCES FROM MANA O KA LA LLC | 26,500 | 26,500 |
| BANK OVERDRAFT | 20,647 | |
| HALAWA VIEW HOUSING PTRS L. P. | 147 | 159 |
| KEWALO HOUSING PARTNERS L.P. | 105 | 113 |
| NANAKULI KAUHALE DEV. L. P. | 59 | 71 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NANAKULI KAUHALE DEVELOPMENT LP | 1,428,811 | 1,428,811 | 0 % | MORTGAGE SECURITY |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 4,546 | 4,546 | ||
| COMMERC. LEASES KALEOLOA HI | 35,660 | 35,660 | 35,660 |