| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 3,900 |
| 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 | 12,914 | S/L | 39.0000 | 1,291 | 1,291 | ||
| REFRIGERATOR | 2012-08-07 | 751 | 751 | 200DB | 5.0000 | ||||
| WATER HEATER | 2013-06-04 | 1,614 | 1,614 | 200DB | 7.0000 | ||||
| LAND - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 1,459,600 | |||||||
| BUILDING - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 130,038 | 45,871 | S/L | 39.0000 | 3,334 | |||
| SMALL TOOL SHED | 2015-06-26 | 1,487 | 818 | S/L | 10.0000 | 148 | |||
| SMALL TOOL SHED | 2016-06-03 | 8,517 | 3,903 | S/L | 10.0000 | 852 | |||
| TRUCK | 2017-04-13 | 15,000 | 11,250 | S/L | 5.0000 | 3,000 | |||
| FENCING | 2014-10-01 | 4,984 | 3,680 | 150DB | 15.0000 | 149 | |||
| FENCING | 2018-09-28 | 11,485 | 2,647 | 150DB | 15.0000 | 884 | |||
| WOODCHIPPER | 2013-07-01 | 1,176 | 1,176 | 200DB | 5.0000 | ||||
| LAPTOP | 2013-02-06 | 625 | 625 | 200DB | 5.0000 | ||||
| RIDING LAWNMOWER | 2014-05-09 | 2,186 | 2,186 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2018-03-16 | 1,719 | 1,224 | 200DB | 5.0000 | 198 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 229,944 | 98,515 | 131,429 | 678,900 |
| LAND | 1,459,600 | 1,459,600 | 697,000 |
| 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 | 655,265 |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL INCOME | ||||
| OPERATIONS EXPENSE | 461 | 461 | ||
| HEADQUARTERS BLDG MAINTENANCE | 916 | 916 | ||
| INSURANCE | 4,365 | 4,365 | ||
| OUTSIDE SERVICES | 900 | 900 | ||
| UTILITIES | 3,772 | 3,772 | ||
| INTERNET & TELEPHONE | 712 | 712 | ||
| ON SITE MANAGER | 2,000 | 2,000 | ||
| FACILITIES EXPENSE | 1,229 | 1,229 | ||
| EXPENSES | ||||
| ANIMAL EXPENSES | 442 | 442 | ||
| AUTOMOBILE EXPENSES | 1,983 | 991 | ||
| BANK & FILING FEES | ||||
| DUES & SUBSCRIPTIONS | 157 | 100 | ||
| INSURANCE | 350 | |||
| INTERNET & TELEPHONE | 712 | 712 | ||
| MEALS & ENTERTAINMENT | 3,427 | 2,285 | ||
| OFFICE EXPENSE | 20 | |||
| OPERATIONS EXPENSE | 1,303 | 548 | ||
| UTILITIES | 1,740 | 1,265 | ||
| EDUCATIONAL PROGRAM | 400 | 400 | ||
| GROUNDS MAINTENANCE | 2,859 | 2,859 | ||
| OUTSIDE SERVICES | 1,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,100 | 1,100 |
| GENERAL EXCISE TAXES PAYABLE | 651 | 492 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 188 | 188 | ||
| RENTAL INCOME | 1,544 | 1,544 |