| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 13,131 |
| 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 | 15,112 | S/L | 39.0000 | 1,000 | 1,000 | ||
| CONTAINER OFFICE | 2010-11-16 | 4,500 | 4,500 | S/L | 5.0000 | ||||
| COMPUTER | 2021-04-14 | 2,974 | 2,974 | 200DB | 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 | 37,103 | S/L | 39.0000 | 3,695 | |||
| APPLE COMPUTER | 2015-10-01 | 973 | 973 | 200DB | 5.0000 | ||||
| CENTURY SQUARE STE 907 | 2015-12-29 | 103,700 | 21,272 | S/L | 39.0000 | 2,659 | |||
| EQUIPMENT | 2017-11-02 | 1,000 | 1,000 | 200DB | 10.0000 | ||||
| APPLE COMPUTERS | 2020-10-31 | 3,057 | 3,057 | 200DB | 5.0000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 40,000 | 16,112 | 23,888 | 23,888 |
| 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 | 36,100 | 36,100 |
| IKENAKEA LLC | AT COST | 511,250 | 511,250 |
| LAULIMA DEVELOPMENT LLC | AT COST | 124,796 | 124,796 |
| LAULIMA MAILE LLP | AT COST | 2,500 | 2,500 |
| PIIKEA PHASE II | AT COST | ||
| PIIKEA PHASE III | AT COST | 51,373 | 51,373 |
| IKENAKEA DEVELOPMENT LLC | AT COST | 202,697 | 202,697 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 17,731 | 17,731 | ||
| CENTURY SQUARE, SUITE 908 | 144,100 | 40,798 | 103,302 | 103,302 |
| CENTURY SQUARE, SUITE 907 | 103,700 | 23,931 | 79,769 | 79,769 |
| FEE INTEREST HALE MAKANA O MAILI | 2,255,034 | 2,255,034 | 2,255,034 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | 10,000 | 10,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE - CREA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 245,000 |
| Balance Due | 245,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COST ADVANCES - ULU KE KUKUI | 318,663 | 318,663 | 318,663 |
| DEPOSITS | 9,841 | 9,841 | |
| FEDERAL EXCISE TAX DEPOSITS | 2,210 | 1,247 | 1,247 |
| HCDE ADVANCES | 695 | 159,055 | 159,055 |
| PROJECT COST ADVANCES | 326,509 | 326,509 | 326,509 |
| PROJECT DEPOSITS RECEIVABLES | 400,000 | 400,000 | |
| INCOME RECEIVABLE | 24,000 | 24,000 |
| Description | Amount |
|---|---|
| NET BOOK VS TAX BALANCE SHEET VARIANCES | 146,354 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | ||||
| GROUND LEASE RENTS | 199,200 | 199,200 | ||
| INSURANCE | 622 | 622 | ||
| MAINTENANCE EXPENSES | ||||
| OFFICE EXPENSE | 4,113 | 4,113 | ||
| OPERATING SUPPLIES | 1,677 | 1,677 | ||
| UTILITIES - WATER | 73,582 | 73,582 | ||
| UTILITIES - COMMUNICATIONS | 4,046 | 4,046 | ||
| WASTE DISPOSAL | 156,544 | 156,544 | ||
| MAKANA LAUNDRY | ||||
| EQUIPMENT MAINTENANCE | ||||
| EXPENSES | ||||
| ADVERTISING & PROMOTION | ||||
| AUTO & TRAVEL | ||||
| BANK FEES | 455 | |||
| BUSINESS REGISTRATIONS | 404 | |||
| EDUCATION & TRAINING | ||||
| GROUND LEASE HALE MAKANA O NA | ||||
| INDEPENDENT CONTRACTORS | 12,500 | |||
| INSURANCE | ||||
| MEMBERSHIP DUES | 250 | |||
| MISCELLANEOUS EXPENSES | ||||
| PROJECT DEVELOPMENT COSTS | ||||
| SUPPLIES | 2,145 | |||
| TELECOMMUNICATIONS | 90 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | 634,147 | 634,147 | |
| MAKANA LAUNDRY | 1,385 | 1,385 | |
| ASSET MGMT & DEVELOPMENT FEES | 505,821 | 505,821 | |
| IKENAKEA DEVELOPMENT, LLC | 202,697 | 202,697 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED FEDERAL EXCISE TAX | 26 | 26 |
| ADVANCES FROM MANA O KA LA LLC | 26,500 | 26,500 |
| HALAWA VIEW HOUSING PTRS L. P. | 159 | 159 |
| KEWALO HOUSING PARTNERS L.P. | 113 | 113 |
| NANAKULI KAUHALE DEV. L. P. | 71 | 71 |
| OTHER LIABILITIES | 131 |
| 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 |
|---|---|---|---|---|
| CONSULTANT FEES - OTHERS | 124,088 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL EXCISE TAX | 10,957 | |||
| COMMERC. LEASES KALEOLOA HI | 24,872 | 24,872 |