| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,000 | 5,000 |
| 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 | 47,828 | 10.0000 | 9,110 | 9,110 | 56,938 |
| 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 | S/L | 27.5000 | ||||
| 2 DESKS - OLATHE | 1998-02-02 | 511 | 511 | S/L | 7.0000 | ||||
| FILE CABINET - OLATHE | 1998-03-10 | 178 | 176 | S/L | 7.0000 | ||||
| OFFICE FURNITURE - OLATHE | 1998-06-08 | 383 | 383 | S/L | 7.0000 | ||||
| 2 CHAIRS - OLATHE | 1998-06-08 | 320 | 320 | S/L | 7.0000 | ||||
| PLUMBING - CAMPUS | 1998-05-15 | 18,875 | 10,935 | S/L | 27.5000 | 472 | |||
| SPRINKLER SYSTEM - CAMPUS | 1998-05-15 | 50,510 | 50,510 | S/L | 27.5000 | ||||
| REMODELING - CAMPUS | 1998-05-15 | 4,377 | 2,527 | S/L | 27.5000 | 109 | |||
| REMODELING - CAMPUS | 1998-05-15 | 39,942 | 23,141 | S/L | 27.5000 | 999 | |||
| COURTYARD COVER | 1999-06-11 | 1,620 | 1,620 | S/L | 27.5000 | ||||
| STORAGE SHED | 2000-02-08 | 2,259 | 2,259 | S/L | 27.5000 | ||||
| COURTYARD COVER | 1999-10-25 | 33,102 | 17,939 | S/L | 27.5000 | 828 | |||
| RETAINING WALL | 1999-09-14 | 2,394 | 2,394 | S/L | 27.5000 | ||||
| FLOOR | 2001-07-12 | 2,000 | 2,000 | S/L | 27.5000 | ||||
| BUILDING | 1999-08-13 | 1,992,250 | 1,091,583 | S/L | 27.5000 | 49,806 | |||
| LAND | 1999-08-13 | 712,026 | |||||||
| PLAYGROUND | 2001-08-21 | 724 | 724 | S/L | 27.5000 | ||||
| NEW GYM & CLASSROOMS | 2000-09-15 | 2,655,503 | 1,382,893 | S/L | 27.5000 | 66,388 | |||
| LANDSCAPING | 2000-09-01 | 18,687 | 18,687 | S/L | 27.5000 | ||||
| SPRINKLER SYSTEM-LAWN | 2000-09-01 | 3,727 | 3,727 | S/L | 27.5000 | ||||
| NEW ROOF | 2000-09-01 | 39,727 | 20,688 | S/L | 27.5000 | 994 | |||
| PARKING LOT RESURFACE-SEAL | 2000-09-01 | 72,159 | 71,363 | S/L | 7.0000 | ||||
| PLAY AREA TEMPERED GLASS | 2000-10-23 | 6,084 | 6,084 | S/L | 27.5000 | ||||
| HVAC | 2002-08-28 | 106,243 | 50,021 | S/L | 27.5000 | 2,656 | |||
| NEW HS BUILDING CONSTRUCTION | 2002-12-16 | 30,000 | 13,938 | S/L | 27.5000 | 750 | |||
| CLASSROOM REMODEL | 2005-06-14 | 100,769 | 40,514 | S/L | 27.5000 | 2,520 | |||
| CLASSROOM REMODEL | 2005-07-14 | 13,963 | 5,570 | S/L | 27.5000 | 349 | |||
| CLASSROOM REMODEL | 2005-08-15 | 33,627 | 13,350 | S/L | 27.5000 | 841 | |||
| CLASSROOM REMODEL | 2005-09-15 | 3,573 | 1,407 | S/L | 27.5000 | 89 | |||
| GYMNASIUM/DORM | 2006-09-01 | 1,201,652 | 444,356 | S/L | 27.5000 | 30,041 | |||
| ELEMENTARY GYMNASIUM | 2008-04-01 | 2,028,812 | 669,931 | S/L | 27.5000 | 50,720 | |||
| CLASSROOM REMODEL | 2005-10-15 | 17,622 | 6,926 | S/L | 27.5000 | 441 | |||
| LANDSCAPING - GYM | 2008-07-01 | 19,512 | 12,035 | S/L | 27.5000 | 487 | |||
| CLASSROOM REMODEL | 2005-11-15 | 187,719 | 73,329 | S/L | 27.5000 | 4,693 | |||
| CLASSROOM REMODEL | 2005-12-12 | 229,194 | 89,053 | S/L | 27.5000 | 5,730 | |||
| CLASSROOM REMODEL | 2006-01-13 | 94,667 | 36,589 | S/L | 27.5000 | 2,367 | |||
| CLASSROOM REMODEL | 2006-04-01 | 114,131 | 43,391 | S/L | 27.5000 | 2,853 | |||
| CLASSROOM REMODEL | 2006-04-06 | 2,023 | 775 | S/L | 27.5000 | 51 | |||
| CLASSROOM REMODEL | 2006-05-15 | 103,069 | 38,977 | S/L | 27.5000 | 2,577 | |||
| CLASSROOM REMODEL | 2006-06-09 | 15,631 | 5,881 | S/L | 27.5000 | 390 | |||
| CLASSROOM REMODEL | 2006-03-15 | 158,604 | 60,631 | S/L | 27.5000 | 3,965 | |||
| FURNITURE | |||||||||
| FOUNDATION CAMPUS IMPROVEMENTS | |||||||||
| FOUNDATION CAMPUS LAND | |||||||||
| LOAN FEES | 231,116 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TIME SHARE CONDOS | AT COST | 33,000 | 33,000 |
| 1139 9TH AVENUE, HONOLULU, HI - KAIM | FMV | 300,000 | 375,000 |
| LOAN TO COMMUNITY CHRISTIAN ACADEMY | AT COST | 371,163 | 371,163 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CHRISTIAN SCHOOL CAMPUS | 9,509,255 | 4,617,204 | 4,892,051 | 15,000,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | ROBERT AND YVONNE HELSTROM |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 994319 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| 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 |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 37,346 | 37,346 | ||
| TS REPAIRS, MAINTENANCE AND H | 5,632 | 5,632 | 5,632 | |
| BANK CHARGES | 30 | 30 | ||
| MISCELLANEOUS | 293 | 293 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM NOTE RECEIVABLE | 5,338 | 5,338 | 5,338 |
| INTEREST FROM NOTE RECEIVABLE | 1,767 | 1,767 | 1,767 |
| RENT FROM EXEMPT ORGANIZATION | 410,361 | 410,361 | |
| EXCESS CHARITABLE RENT INCOME | 131,607 | 131,607 | 131,607 |